{ "ticker": { "uuid": "63403d2a-4b4f-4ae3-acef-d3bf0cfda306", "symbol": "CMDB", "name": "Costamare Bulkers Holdings Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/63403d2a-4b4f-4ae3-acef-d3bf0cfda306/", "api_url": "https://sharemaestro.com/factors/api/tickers/63403d2a-4b4f-4ae3-acef-d3bf0cfda306/" }, "ticker_metadata": { "id": 760, "uuid": "63403d2a-4b4f-4ae3-acef-d3bf0cfda306", "symbol": "CMDB", "name": "Costamare Bulkers Holdings Limited", "asset_type": "equity", "market_cap": 390273000, "stock_exchange_id": 3, "industry": "Marine Shipping", "sector": "Industrials", "description": "Costamare Bulkers Holdings Limited focuses on the ownership and operation of dry bulk vessels globally. The company is headquartered in Monaco.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "63403d2a-4b4f-4ae3-acef-d3bf0cfda306", "symbol": "CMDB", "name": "Costamare Bulkers Holdings Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/63403d2a-4b4f-4ae3-acef-d3bf0cfda306/", "api_url": "https://sharemaestro.com/factors/api/tickers/63403d2a-4b4f-4ae3-acef-d3bf0cfda306/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.66, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 16.51, "market_cap": 399241798.67, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0842, "shareholder_yield": 0, "roe": -0.016, "piotroski_f_score": 7, "momentum_12_1": 1.1276, "volatility_252d": 0.4724 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.070305+00:00", "batch_id": "" }, "size": { "price_close": 16.51, "market_cap": 399241798.67, "market_cap_usd": 399241798.67, "enterprise_value": 272588459.67, "shares_outstanding": 24181817, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5122, "ptbv_ratio": 0.5122, "ps_ratio": 0.6145, "pcf_ratio": 3.8543, "pfcf_ratio": 2.9315, "ev_ebitda": 11.871, "ev_ebit": -11.7523, "ev_sales": 0.4195, "ev_fcf": 2.0015, "earnings_yield": null, "fcf_yield": 0.4996, "price_to_sales": 0.6145, "price_to_book": 0.5122, "price_to_cashflow": 3.8543, "ebitda_to_ev": 0.0842, "sales_yield": 2.3836 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1479, "operating_margin": -0.0357, "net_margin": -0.0192, "ebitda_margin": 0.0353, "fcf_margin": 0.2096, "roe": -0.016, "roa": -0.012, "roic": -0.0266, "roc_greenblatt": null, "asset_turnover": 0.6245, "cash_conversion": -10.9215, "accruals_ratio": -0.1116, "sbc_to_revenue": 0.0047, "piotroski_f_score": 7, "altman_z_score": 1.7248, "earnings_stability_5y": 3.4779, "revenue_stability_5y": 0.5297, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0924, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3347, "net_debt_to_ebitda": -5.5156, "debt_to_assets": 0.1608, "interest_coverage": -1.741, "current_ratio": 3.289, "quick_ratio": 3.1403, "net_debt": -126653339, "local_beta": -0.0004, "volatility_252d": 0.4724, "volatility_60d": 1.0697, "max_drawdown_12m": -0.2211, "risk_adjusted_momentum": 2.3871 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.2358, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.856, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1463, "price_return_3m": -0.0963, "price_return_6m": -0.0155, "price_return_9m": 0.5532, "price_return_12m": 0.8163, "price_return_12m_ex1m": 1.1276, "momentum_6m": -0.0155, "momentum_12m": 0.8163, "momentum_12_1": 1.1276, "distance_from_52w_high": -0.1463, "distance_from_52w_low": 0.853, "relative_strength": 0.7163 }, "raw_ttm": { "revenue_ttm": 649746270, "gross_profit_ttm": 96120413, "ebit_ttm": -23194547, "ebitda_ttm": 22962549, "net_income_ttm": -12470101, "eps_diluted_ttm": -0.5157, "operating_cash_flow_ttm": 103583590, "capital_expenditure_ttm": 32608440, "fcf_ttm": 136192030, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13322327, "cash_and_equivalents": 293931981, "total_current_assets": 371312580, "total_current_liabilities": 112896012, "net_ppe": null, "total_assets": 1040355945, "total_debt": 167278642, "total_equity": 779486344, "net_working_capital": 4362229, "book_value_per_share": 32.2344, "retained_earnings": -31581802, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 32.2344 }, "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": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.645, "os_score": 0.81, "value_percentile": 0.65, "quality_percentile": 0.64, "momentum_percentile": 0.66, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3894, "ticker_id": 760, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.070305+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.51, "market_cap": 399241798.67, "market_cap_usd": 399241798.67, "enterprise_value": 272588459.67, "shares_outstanding": 24181817, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.51218575, "ptbv_ratio": 0.51218575, "ps_ratio": 0.61445801, "pcf_ratio": 3.85429583, "pfcf_ratio": 2.93146228, "ev_ebitda": 11.87100176, "ev_ebit": -11.75226486, "ev_sales": 0.41953063, "ev_fcf": 2.00150082, "earnings_yield": null, "fcf_yield": 0.49962508, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14793531, "operating_margin": -0.03569785, "net_margin": -0.01919226, "ebitda_margin": 0.03534079, "fcf_margin": 0.20960802, "roe": -0.01599784, "roa": -0.01198638, "roic": -0.0266468, "roc_greenblatt": null, "asset_turnover": 0.62454228, "cash_conversion": -10.92148572, "accruals_ratio": -0.11155191, "sbc_to_revenue": 0.00470645, "debt_to_equity": 0.3346686, "net_debt_to_ebitda": -5.51564807, "debt_to_assets": 0.16078982, "interest_coverage": -1.7410282, "current_ratio": 3.28897871, "quick_ratio": 3.14028966, "net_debt": -126653339, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.2357654, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.85595259, "piotroski_f_score": 7, "altman_z_score": 1.72479691, "earnings_stability_5y": 3.477904, "revenue_stability_5y": 0.529662, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14632885, "price_return_3m": -0.09633279, "price_return_6m": -0.01550388, "price_return_9m": 0.55315146, "price_return_12m": 0.81628163, "price_return_12m_ex1m": 1.12761276, "distance_from_52w_high": -0.14632885, "distance_from_52w_low": 0.85297419, "relative_strength": 0.71631805, "local_beta": -0.0004, "volatility_252d": 0.472369, "volatility_60d": 1.069694, "max_drawdown_12m": -0.22112895, "revenue_ttm": 649746270, "gross_profit_ttm": 96120413, "ebit_ttm": -23194547, "ebitda_ttm": 22962549, "net_income_ttm": -12470101, "eps_diluted_ttm": -0.51568089, "operating_cash_flow_ttm": 103583590, "capital_expenditure_ttm": 32608440, "fcf_ttm": 136192030, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13322327, "cash_and_equivalents": 293931981, "total_current_assets": 371312580, "total_current_liabilities": 112896012, "net_ppe": null, "total_assets": 1040355945, "total_debt": 167278642, "total_equity": 779486344, "net_working_capital": 4362229, "book_value_per_share": 32.23439926, "retained_earnings": -31581802, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 32.23439926, "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": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.51, "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.66, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.016, "momentum_12_1": 1.1276, "complete_fields": { "id": 3894, "ticker_id": 760, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.070305+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.51, "market_cap": 399241798.67, "market_cap_usd": 399241798.67, "enterprise_value": 272588459.67, "shares_outstanding": 24181817, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.51218575, "ptbv_ratio": 0.51218575, "ps_ratio": 0.61445801, "pcf_ratio": 3.85429583, "pfcf_ratio": 2.93146228, "ev_ebitda": 11.87100176, "ev_ebit": -11.75226486, "ev_sales": 0.41953063, "ev_fcf": 2.00150082, "earnings_yield": null, "fcf_yield": 0.49962508, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14793531, "operating_margin": -0.03569785, "net_margin": -0.01919226, "ebitda_margin": 0.03534079, "fcf_margin": 0.20960802, "roe": -0.01599784, "roa": -0.01198638, "roic": -0.0266468, "roc_greenblatt": null, "asset_turnover": 0.62454228, "cash_conversion": -10.92148572, "accruals_ratio": -0.11155191, "sbc_to_revenue": 0.00470645, "debt_to_equity": 0.3346686, "net_debt_to_ebitda": -5.51564807, "debt_to_assets": 0.16078982, "interest_coverage": -1.7410282, "current_ratio": 3.28897871, "quick_ratio": 3.14028966, "net_debt": -126653339, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.2357654, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.85595259, "piotroski_f_score": 7, "altman_z_score": 1.72479691, "earnings_stability_5y": 3.477904, "revenue_stability_5y": 0.529662, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14632885, "price_return_3m": -0.09633279, "price_return_6m": -0.01550388, "price_return_9m": 0.55315146, "price_return_12m": 0.81628163, "price_return_12m_ex1m": 1.12761276, "distance_from_52w_high": -0.14632885, "distance_from_52w_low": 0.85297419, "relative_strength": 0.71631805, "local_beta": -0.0004, "volatility_252d": 0.472369, "volatility_60d": 1.069694, "max_drawdown_12m": -0.22112895, "revenue_ttm": 649746270, "gross_profit_ttm": 96120413, "ebit_ttm": -23194547, "ebitda_ttm": 22962549, "net_income_ttm": -12470101, "eps_diluted_ttm": -0.51568089, "operating_cash_flow_ttm": 103583590, "capital_expenditure_ttm": 32608440, "fcf_ttm": 136192030, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13322327, "cash_and_equivalents": 293931981, "total_current_assets": 371312580, "total_current_liabilities": 112896012, "net_ppe": null, "total_assets": 1040355945, "total_debt": 167278642, "total_equity": 779486344, "net_working_capital": 4362229, "book_value_per_share": 32.23439926, "retained_earnings": -31581802, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 32.23439926, "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": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "income_statement": { "revenue": 597223000, "cost_of_revenue": 522961000, "gross_profit": 74262000, "ebit": -28327000, "ebitda": 83000, "pretax_income": -37352000, "tax_provision": null, "net_income": -37352000, "net_income_to_common": -37352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248801360, "total_current_assets": 344876068, "total_assets": 1091560842, "short_term_debt": 63596467, "long_term_debt": 140599000, "total_debt": 204195467, "total_liabilities": 309790548, "total_equity": 781770293, "shares_outstanding": 24195271, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75588000, "capital_expenditure": 31692000, "free_cash_flow": 107280000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239256, "ticker_id": 760, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28327000", "ebitda": "83000", "netIncome": "-37352000", "grossProfit": "74262000", "depreciation": "None", "totalRevenue": "597223000", "costOfRevenue": "522961000", "interestIncome": "3136000", "incomeBeforeTax": "-37352000", "interestExpense": "9025000", "operatingIncome": "-18848000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6560000", "nonInterestIncome": "None", "operatingExpenses": "93110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28410000", "sellingGeneralAndAdministrative": "10651000", "netIncomeFromContinuingOperations": "-37352000" }, "balance": { "goodwill": "None", "inventory": "16697155", "commonStock": "2348.90", "currentDebt": "None", "investments": "None", "totalAssets": "1091560842", "longTermDebt": "140599000", "shortTermDebt": "63596467", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43861009", "totalLiabilities": "309790548", "otherCurrentAssets": "41999508", "totalCurrentAssets": "344876068", "currentLongTermDebt": "14995000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37378045", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746684774", "currentAccountsPayable": "30568584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228722962", "totalShareholderEquity": "781770293", "capitalLeaseObligations": "39155000", "otherCurrentLiabilities": "36510129", "totalCurrentLiabilities": "144664053", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165126495", "cashAndShortTermInvestments": "248801360", "commonStockSharesOutstanding": "24195271", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "248801360", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37352000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25690000", "operatingCashflow": "75588000", "capitalExpenditures": "31692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63260000", "cashflowFromInvestment": "74543000", "stockBasedCompensation": "2125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 597223000, "cost_of_revenue": 522961000, "gross_profit": 74262000, "research_and_development": null, "selling_general_admin": 10651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28327000, "depreciation_amortisation": 28410000, "ebitda": 83000, "interest_expense": 9025000, "interest_income": null, "other_non_operating": null, "pretax_income": -37352000, "tax_provision": null, "effective_tax_rate": null, "net_income": -37352000, "net_income_continuing_ops": -37352000, "net_income_to_common": -37352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248801360, "short_term_investments": null, "net_receivables": 37378045, "inventory": 16697155, "other_current_assets": null, "total_current_assets": 344876068, "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": 746684774, "total_assets": 1091560842, "short_term_debt": 63596467, "accounts_payable": 30568584, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144664053, "long_term_debt": 140599000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165126495, "total_liabilities": 309790548, "total_debt": 204195467, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43861009, "total_equity": 781770293, "shares_outstanding": 24195271, "operating_cash_flow": 75588000, "stock_based_compensation": 2125000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 74543000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63260000, "free_cash_flow": 107280000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28327000", "ebitda": "83000", "netIncome": "-37352000", "grossProfit": "74262000", "depreciation": "None", "totalRevenue": "597223000", "costOfRevenue": "522961000", "interestIncome": "3136000", "incomeBeforeTax": "-37352000", "interestExpense": "9025000", "operatingIncome": "-18848000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6560000", "nonInterestIncome": "None", "operatingExpenses": "93110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28410000", "sellingGeneralAndAdministrative": "10651000", "netIncomeFromContinuingOperations": "-37352000" }, "balance": { "goodwill": "None", "inventory": "16697155", "commonStock": "2348.90", "currentDebt": "None", "investments": "None", "totalAssets": "1091560842", "longTermDebt": "140599000", "shortTermDebt": "63596467", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43861009", "totalLiabilities": "309790548", "otherCurrentAssets": "41999508", "totalCurrentAssets": "344876068", "currentLongTermDebt": "14995000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37378045", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746684774", "currentAccountsPayable": "30568584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228722962", "totalShareholderEquity": "781770293", "capitalLeaseObligations": "39155000", "otherCurrentLiabilities": "36510129", "totalCurrentLiabilities": "144664053", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165126495", "cashAndShortTermInvestments": "248801360", "commonStockSharesOutstanding": "24195271", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "248801360", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37352000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25690000", "operatingCashflow": "75588000", "capitalExpenditures": "31692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63260000", "cashflowFromInvestment": "74543000", "stockBasedCompensation": "2125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28410000", "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": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "income_statement": { "revenue": 1195401000, "cost_of_revenue": 1058456000, "gross_profit": 136945000, "ebit": -70982000, "ebitda": -33597000, "pretax_income": -98255000, "tax_provision": null, "net_income": -98255000, "net_income_to_common": -98255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49858000, "total_current_assets": 240017000, "total_assets": 1240998000, "short_term_debt": 320677000, "long_term_debt": 305724000, "total_debt": 626401000, "total_liabilities": 818979000, "total_equity": 422019000, "shares_outstanding": 24240982, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -55532000, "capital_expenditure": 172862000, "free_cash_flow": 117330000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239261, "ticker_id": 760, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-70982000", "ebitda": "-33597000", "netIncome": "-98255000", "grossProfit": "136945000", "depreciation": "None", "totalRevenue": "1195401000", "costOfRevenue": "1058456000", "interestIncome": "1479000", "incomeBeforeTax": "-98255000", "interestExpense": "27273000", "operatingIncome": "-33649000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27299000", "nonInterestIncome": "None", "operatingExpenses": "170594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1058456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37385000", "sellingGeneralAndAdministrative": "17798000", "netIncomeFromContinuingOperations": "-98255000" }, "balance": { "goodwill": "None", "inventory": "44500000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1240998000", "longTermDebt": "305724000", "shortTermDebt": "320677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-98061000", "totalLiabilities": "818979000", "otherCurrentAssets": "96155000", "totalCurrentAssets": "240017000", "currentLongTermDebt": "115505000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1000981000", "currentAccountsPayable": "41477000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "713825000", "totalShareholderEquity": "422019000", "capitalLeaseObligations": "292596000", "otherCurrentLiabilities": "35592000", "totalCurrentLiabilities": "420657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398322000", "cashAndShortTermInvestments": "49858000", "commonStockSharesOutstanding": "24240982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98255000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3144000", "operatingCashflow": "-55532000", "capitalExpenditures": "172862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116924000", "cashflowFromInvestment": "-46756000", "stockBasedCompensation": "2991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37385000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1195401000, "cost_of_revenue": 1058456000, "gross_profit": 136945000, "research_and_development": null, "selling_general_admin": 17798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -70982000, "depreciation_amortisation": 37385000, "ebitda": -33597000, "interest_expense": 27273000, "interest_income": null, "other_non_operating": null, "pretax_income": -98255000, "tax_provision": null, "effective_tax_rate": null, "net_income": -98255000, "net_income_continuing_ops": -98255000, "net_income_to_common": -98255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49858000, "short_term_investments": null, "net_receivables": 49504000, "inventory": 44500000, "other_current_assets": null, "total_current_assets": 240017000, "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": 1000981000, "total_assets": 1240998000, "short_term_debt": 320677000, "accounts_payable": 41477000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 420657000, "long_term_debt": 305724000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398322000, "total_liabilities": 818979000, "total_debt": 626401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98061000, "total_equity": 422019000, "shares_outstanding": 24240982, "operating_cash_flow": -55532000, "stock_based_compensation": 2991000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172862000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46756000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116924000, "free_cash_flow": 117330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-70982000", "ebitda": "-33597000", "netIncome": "-98255000", "grossProfit": "136945000", "depreciation": "None", "totalRevenue": "1195401000", "costOfRevenue": "1058456000", "interestIncome": "1479000", "incomeBeforeTax": "-98255000", "interestExpense": "27273000", "operatingIncome": "-33649000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27299000", "nonInterestIncome": "None", "operatingExpenses": "170594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1058456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37385000", "sellingGeneralAndAdministrative": "17798000", "netIncomeFromContinuingOperations": "-98255000" }, "balance": { "goodwill": "None", "inventory": "44500000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1240998000", "longTermDebt": "305724000", "shortTermDebt": "320677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-98061000", "totalLiabilities": "818979000", "otherCurrentAssets": "96155000", "totalCurrentAssets": "240017000", "currentLongTermDebt": "115505000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1000981000", "currentAccountsPayable": "41477000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "713825000", "totalShareholderEquity": "422019000", "capitalLeaseObligations": "292596000", "otherCurrentLiabilities": "35592000", "totalCurrentLiabilities": "420657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398322000", "cashAndShortTermInvestments": "49858000", "commonStockSharesOutstanding": "24240982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98255000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3144000", "operatingCashflow": "-55532000", "capitalExpenditures": "172862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116924000", "cashflowFromInvestment": "-46756000", "stockBasedCompensation": "2991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37385000", "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": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "income_statement": { "revenue": 663115000, "cost_of_revenue": 609207000, "gross_profit": 53908000, "ebit": -119524000, "ebitda": -79903000, "pretax_income": -147697000, "tax_provision": null, "net_income": -147697000, "net_income_to_common": -147697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33682000, "total_current_assets": 252417000, "total_assets": 1186518000, "short_term_debt": 222143000, "long_term_debt": 285301000, "total_debt": 507444000, "total_liabilities": 711832000, "total_equity": 474686000, "shares_outstanding": 24240982, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -196792000, "capital_expenditure": 75934000, "free_cash_flow": -120858000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239264, "ticker_id": 760, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-119524000", "ebitda": "-79903000", "netIncome": "-147697000", "grossProfit": "53908000", "depreciation": "None", "totalRevenue": "663115000", "costOfRevenue": "609207000", "interestIncome": "2365000", "incomeBeforeTax": "-147697000", "interestExpense": "28173000", "operatingIncome": "-136780000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27430000", "nonInterestIncome": "None", "operatingExpenses": "190688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39621000", "sellingGeneralAndAdministrative": "13002000", "netIncomeFromContinuingOperations": "-147697000" }, "balance": { "goodwill": "None", "inventory": "47644000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1186518000", "longTermDebt": "285301000", "shortTermDebt": "222143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "194000", "totalLiabilities": "711832000", "otherCurrentAssets": "123935000", "totalCurrentAssets": "252417000", "currentLongTermDebt": "61150000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "934101000", "currentAccountsPayable": "35185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "621507000", "totalShareholderEquity": "474686000", "capitalLeaseObligations": "275056000", "otherCurrentLiabilities": "25597000", "totalCurrentLiabilities": "310769000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "401063000", "cashAndShortTermInvestments": "33682000", "commonStockSharesOutstanding": "24240982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-147697000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-37622000", "operatingCashflow": "-196792000", "capitalExpenditures": "75934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133250000", "cashflowFromInvestment": "-9691000", "stockBasedCompensation": "2299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 663115000, "cost_of_revenue": 609207000, "gross_profit": 53908000, "research_and_development": null, "selling_general_admin": 13002000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -119524000, "depreciation_amortisation": 39621000, "ebitda": -79903000, "interest_expense": 28173000, "interest_income": null, "other_non_operating": null, "pretax_income": -147697000, "tax_provision": null, "effective_tax_rate": null, "net_income": -147697000, "net_income_continuing_ops": -147697000, "net_income_to_common": -147697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33682000, "short_term_investments": null, "net_receivables": 47156000, "inventory": 47644000, "other_current_assets": null, "total_current_assets": 252417000, "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": 934101000, "total_assets": 1186518000, "short_term_debt": 222143000, "accounts_payable": 35185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 310769000, "long_term_debt": 285301000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 401063000, "total_liabilities": 711832000, "total_debt": 507444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 194000, "total_equity": 474686000, "shares_outstanding": 24240982, "operating_cash_flow": -196792000, "stock_based_compensation": 2299000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9691000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 133250000, "free_cash_flow": -120858000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-119524000", "ebitda": "-79903000", "netIncome": "-147697000", "grossProfit": "53908000", "depreciation": "None", "totalRevenue": "663115000", "costOfRevenue": "609207000", "interestIncome": "2365000", "incomeBeforeTax": "-147697000", "interestExpense": "28173000", "operatingIncome": "-136780000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-27430000", "nonInterestIncome": "None", "operatingExpenses": "190688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39621000", "sellingGeneralAndAdministrative": "13002000", "netIncomeFromContinuingOperations": "-147697000" }, "balance": { "goodwill": "None", "inventory": "47644000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1186518000", "longTermDebt": "285301000", "shortTermDebt": "222143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "194000", "totalLiabilities": "711832000", "otherCurrentAssets": "123935000", "totalCurrentAssets": "252417000", "currentLongTermDebt": "61150000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "934101000", "currentAccountsPayable": "35185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "621507000", "totalShareholderEquity": "474686000", "capitalLeaseObligations": "275056000", "otherCurrentLiabilities": "25597000", "totalCurrentLiabilities": "310769000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "401063000", "cashAndShortTermInvestments": "33682000", "commonStockSharesOutstanding": "24240982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-147697000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-37622000", "operatingCashflow": "-196792000", "capitalExpenditures": "75934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133250000", "cashflowFromInvestment": "-9691000", "stockBasedCompensation": "2299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39621000", "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": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "income_statement": { "revenue": 316467000, "cost_of_revenue": 41706000, "gross_profit": 274761000, "ebit": 109986000, "ebitda": 149644000, "pretax_income": 90445000, "tax_provision": null, "net_income": 90445000, "net_income_to_common": 90445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104353000, "total_current_assets": 151493000, "total_assets": 871842000, "short_term_debt": 53850000, "long_term_debt": 331704000, "total_debt": 385554000, "total_liabilities": 425831000, "total_equity": 446011000, "shares_outstanding": 24203745, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 117596000, "capital_expenditure": 55724000, "free_cash_flow": 173320000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239265, "ticker_id": 760, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109986000", "ebitda": "149644000", "netIncome": "90445000", "grossProfit": "274761000", "depreciation": "None", "totalRevenue": "316467000", "costOfRevenue": "41706000", "interestIncome": "0", "incomeBeforeTax": "90445000", "interestExpense": "19541000", "operatingIncome": "109047000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20849000", "nonInterestIncome": "None", "operatingExpenses": "165714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39658000", "sellingGeneralAndAdministrative": "7372000", "netIncomeFromContinuingOperations": "90445000" }, "balance": { "goodwill": "None", "inventory": "10022000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "871842000", "longTermDebt": "331704000", "shortTermDebt": "53850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "147891000", "totalLiabilities": "425831000", "otherCurrentAssets": "12441000", "totalCurrentAssets": "151493000", "currentLongTermDebt": "53850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "720349000", "currentAccountsPayable": "3964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "385554000", "totalShareholderEquity": "446011000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "32242000", "totalCurrentLiabilities": "94127000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "331704000", "cashAndShortTermInvestments": "104353000", "commonStockSharesOutstanding": "24203745", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90445000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2504000", "operatingCashflow": "117596000", "capitalExpenditures": "55724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26030000", "cashflowFromInvestment": "-36881000", "stockBasedCompensation": "2734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39658000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316467000, "cost_of_revenue": 41706000, "gross_profit": 274761000, "research_and_development": null, "selling_general_admin": 7372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109986000, "depreciation_amortisation": 39658000, "ebitda": 149644000, "interest_expense": 19541000, "interest_income": null, "other_non_operating": null, "pretax_income": 90445000, "tax_provision": null, "effective_tax_rate": null, "net_income": 90445000, "net_income_continuing_ops": 90445000, "net_income_to_common": 90445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104353000, "short_term_investments": null, "net_receivables": 24677000, "inventory": 10022000, "other_current_assets": null, "total_current_assets": 151493000, "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": 720349000, "total_assets": 871842000, "short_term_debt": 53850000, "accounts_payable": 3964000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94127000, "long_term_debt": 331704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 331704000, "total_liabilities": 425831000, "total_debt": 385554000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 147891000, "total_equity": 446011000, "shares_outstanding": 24203745, "operating_cash_flow": 117596000, "stock_based_compensation": 2734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36881000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26030000, "free_cash_flow": 173320000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109986000", "ebitda": "149644000", "netIncome": "90445000", "grossProfit": "274761000", "depreciation": "None", "totalRevenue": "316467000", "costOfRevenue": "41706000", "interestIncome": "0", "incomeBeforeTax": "90445000", "interestExpense": "19541000", "operatingIncome": "109047000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20849000", "nonInterestIncome": "None", "operatingExpenses": "165714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39658000", "sellingGeneralAndAdministrative": "7372000", "netIncomeFromContinuingOperations": "90445000" }, "balance": { "goodwill": "None", "inventory": "10022000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "871842000", "longTermDebt": "331704000", "shortTermDebt": "53850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "147891000", "totalLiabilities": "425831000", "otherCurrentAssets": "12441000", "totalCurrentAssets": "151493000", "currentLongTermDebt": "53850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "720349000", "currentAccountsPayable": "3964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "385554000", "totalShareholderEquity": "446011000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "32242000", "totalCurrentLiabilities": "94127000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "331704000", "cashAndShortTermInvestments": "104353000", "commonStockSharesOutstanding": "24203745", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90445000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2504000", "operatingCashflow": "117596000", "capitalExpenditures": "55724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26030000", "cashflowFromInvestment": "-36881000", "stockBasedCompensation": "2734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39658000", "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": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "income_statement": { "revenue": 130456270, "cost_of_revenue": 93591856, "gross_profit": 36864413, "ebit": 7218452, "ebitda": 19212548, "pretax_income": 11624399, "tax_provision": null, "net_income": 11624399, "net_income_to_common": 11624399, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293931981, "total_current_assets": 371312580, "total_assets": 1040355945, "short_term_debt": 39877642, "long_term_debt": 127401000, "total_debt": 167278642, "total_liabilities": 260869602, "total_equity": 779486344, "shares_outstanding": 24181817, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26402000, "capital_expenditure": 451000, "free_cash_flow": 26853000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239254, "ticker_id": 760, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7218452", "ebitda": "19212548", "netIncome": "11624399", "grossProfit": "36864413", "depreciation": "None", "totalRevenue": "130456270", "costOfRevenue": "93591856", "interestIncome": "1643000", "incomeBeforeTax": "11624399", "interestExpense": "2888550", "operatingIncome": "7218452", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-992000", "nonInterestIncome": "None", "operatingExpenses": "29645963", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93591856", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11994096", "sellingGeneralAndAdministrative": "3210000", "netIncomeFromContinuingOperations": "9936000" }, "balance": { "goodwill": "None", "inventory": "16786401", "commonStock": "2304", "currentDebt": "None", "investments": "None", "totalAssets": "1040355945", "longTermDebt": "127401000", "shortTermDebt": "39877642", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-31581802", "totalLiabilities": "260869602", "otherCurrentAssets": "34674307", "totalCurrentAssets": "371312580", "currentLongTermDebt": "13962000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25919891", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "669043365", "currentAccountsPayable": "30256772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "186669074", "totalShareholderEquity": "779486344", "capitalLeaseObligations": "20648000", "otherCurrentLiabilities": "35013053", "totalCurrentLiabilities": "112896012", "otherNonCurrentLiabilities": "1026000", "totalNonCurrentLiabilities": "147973589", "cashAndShortTermInvestments": "293931981", "commonStockSharesOutstanding": "24181817", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "293931981", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18191000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "18342000", "operatingCashflow": "26402000", "capitalExpenditures": "451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3919000", "cashflowFromInvestment": "8555000", "stockBasedCompensation": "933000", "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": "9194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130456270, "cost_of_revenue": 93591856, "gross_profit": 36864413, "research_and_development": null, "selling_general_admin": 3210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7218452, "depreciation_amortisation": 11994096, "ebitda": 19212548, "interest_expense": 2888550, "interest_income": null, "other_non_operating": null, "pretax_income": 11624399, "tax_provision": null, "effective_tax_rate": null, "net_income": 11624399, "net_income_continuing_ops": 9936000, "net_income_to_common": 11624399, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293931981, "short_term_investments": null, "net_receivables": 25919891, "inventory": 16786401, "other_current_assets": null, "total_current_assets": 371312580, "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": 669043365, "total_assets": 1040355945, "short_term_debt": 39877642, "accounts_payable": 30256772, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112896012, "long_term_debt": 127401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 147973589, "total_liabilities": 260869602, "total_debt": 167278642, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31581802, "total_equity": 779486344, "shares_outstanding": 24181817, "operating_cash_flow": 26402000, "stock_based_compensation": 933000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 451000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3919000, "free_cash_flow": 26853000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7218452", "ebitda": "19212548", "netIncome": "11624399", "grossProfit": "36864413", "depreciation": "None", "totalRevenue": "130456270", "costOfRevenue": "93591856", "interestIncome": "1643000", "incomeBeforeTax": "11624399", "interestExpense": "2888550", "operatingIncome": "7218452", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-992000", "nonInterestIncome": "None", "operatingExpenses": "29645963", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93591856", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11994096", "sellingGeneralAndAdministrative": "3210000", "netIncomeFromContinuingOperations": "9936000" }, "balance": { "goodwill": "None", "inventory": "16786401", "commonStock": "2304", "currentDebt": "None", "investments": "None", "totalAssets": "1040355945", "longTermDebt": "127401000", "shortTermDebt": "39877642", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-31581802", "totalLiabilities": "260869602", "otherCurrentAssets": "34674307", "totalCurrentAssets": "371312580", "currentLongTermDebt": "13962000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25919891", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "669043365", "currentAccountsPayable": "30256772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "186669074", "totalShareholderEquity": "779486344", "capitalLeaseObligations": "20648000", "otherCurrentLiabilities": "35013053", "totalCurrentLiabilities": "112896012", "otherNonCurrentLiabilities": "1026000", "totalNonCurrentLiabilities": "147973589", "cashAndShortTermInvestments": "293931981", "commonStockSharesOutstanding": "24181817", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "293931981", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18191000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "18342000", "operatingCashflow": "26402000", "capitalExpenditures": "451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3919000", "cashflowFromInvestment": "8555000", "stockBasedCompensation": "933000", "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": "9194000", "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": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "income_statement": { "revenue": 218483000, "cost_of_revenue": 190163000, "gross_profit": 28320000, "ebit": -15001000, "ebitda": -5807000, "pretax_income": -18191000, "tax_provision": null, "net_income": -18191000, "net_income_to_common": -18191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248801360, "total_current_assets": 344876068, "total_assets": 1091560842, "short_term_debt": 63596467, "long_term_debt": 140599000, "total_debt": 204195467, "total_liabilities": 309790548, "total_equity": 781770293, "shares_outstanding": 24148902, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26402000, "capital_expenditure": 451000, "free_cash_flow": 26853000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239255, "ticker_id": 760, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15001000", "ebitda": "-5807000", "netIncome": "-18191000", "grossProfit": "28320000", "depreciation": "None", "totalRevenue": "218483000", "costOfRevenue": "190163000", "interestIncome": "1339000", "incomeBeforeTax": "-18191000", "interestExpense": "3190000", "operatingIncome": "-2606000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1452000", "nonInterestIncome": "None", "operatingExpenses": "30926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9194000", "sellingGeneralAndAdministrative": "3989000", "netIncomeFromContinuingOperations": "-18191000" }, "balance": { "goodwill": "None", "inventory": "16697155", "commonStock": "2348.90", "currentDebt": "None", "investments": "None", "totalAssets": "1091560842", "longTermDebt": "140599000", "shortTermDebt": "63596467", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43861009", "totalLiabilities": "309790548", "otherCurrentAssets": "41999508", "totalCurrentAssets": "344876068", "currentLongTermDebt": "14995000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37378045", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746684774", "currentAccountsPayable": "30568584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228722962", "totalShareholderEquity": "781770293", "capitalLeaseObligations": "39155000", "otherCurrentLiabilities": "36510129", "totalCurrentLiabilities": "144664053", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165126495", "cashAndShortTermInvestments": "248801360", "commonStockSharesOutstanding": "24148902", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "248801360", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18191000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "18342000", "operatingCashflow": "26402000", "capitalExpenditures": "451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3919000", "cashflowFromInvestment": "8555000", "stockBasedCompensation": "933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 218483000, "cost_of_revenue": 190163000, "gross_profit": 28320000, "research_and_development": null, "selling_general_admin": 3989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15001000, "depreciation_amortisation": 9194000, "ebitda": -5807000, "interest_expense": 3190000, "interest_income": null, "other_non_operating": null, "pretax_income": -18191000, "tax_provision": null, "effective_tax_rate": null, "net_income": -18191000, "net_income_continuing_ops": -18191000, "net_income_to_common": -18191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248801360, "short_term_investments": null, "net_receivables": 37378045, "inventory": 16697155, "other_current_assets": null, "total_current_assets": 344876068, "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": 746684774, "total_assets": 1091560842, "short_term_debt": 63596467, "accounts_payable": 30568584, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144664053, "long_term_debt": 140599000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165126495, "total_liabilities": 309790548, "total_debt": 204195467, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43861009, "total_equity": 781770293, "shares_outstanding": 24148902, "operating_cash_flow": 26402000, "stock_based_compensation": 933000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 451000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8555000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3919000, "free_cash_flow": 26853000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15001000", "ebitda": "-5807000", "netIncome": "-18191000", "grossProfit": "28320000", "depreciation": "None", "totalRevenue": "218483000", "costOfRevenue": "190163000", "interestIncome": "1339000", "incomeBeforeTax": "-18191000", "interestExpense": "3190000", "operatingIncome": "-2606000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1452000", "nonInterestIncome": "None", "operatingExpenses": "30926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9194000", "sellingGeneralAndAdministrative": "3989000", "netIncomeFromContinuingOperations": "-18191000" }, "balance": { "goodwill": "None", "inventory": "16697155", "commonStock": "2348.90", "currentDebt": "None", "investments": "None", "totalAssets": "1091560842", "longTermDebt": "140599000", "shortTermDebt": "63596467", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43861009", "totalLiabilities": "309790548", "otherCurrentAssets": "41999508", "totalCurrentAssets": "344876068", "currentLongTermDebt": "14995000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37378045", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746684774", "currentAccountsPayable": "30568584", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228722962", "totalShareholderEquity": "781770293", "capitalLeaseObligations": "39155000", "otherCurrentLiabilities": "36510129", "totalCurrentLiabilities": "144664053", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165126495", "cashAndShortTermInvestments": "248801360", "commonStockSharesOutstanding": "24148902", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "248801360", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18191000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "18342000", "operatingCashflow": "26402000", "capitalExpenditures": "451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3919000", "cashflowFromInvestment": "8555000", "stockBasedCompensation": "933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9194000", "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": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "income_statement": { "revenue": 222874000, "cost_of_revenue": 195497000, "gross_profit": 27377000, "ebit": -9442000, "ebitda": 10584000, "pretax_income": 7354000, "tax_provision": null, "net_income": 7354000, "net_income_to_common": 7354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180807000, "total_current_assets": 314350000, "total_assets": 1066562000, "short_term_debt": 151819000, "long_term_debt": 144306000, "total_debt": 296125000, "total_liabilities": 383656000, "total_equity": 682906000, "shares_outstanding": 24241640, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31899000, "capital_expenditure": 26192000, "free_cash_flow": 58091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239257, "ticker_id": 760, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "10584000", "netIncome": "7354000", "grossProfit": "27377000", "depreciation": "None", "totalRevenue": "222874000", "costOfRevenue": "195497000", "interestIncome": "1019000", "incomeBeforeTax": "7354000", "interestExpense": "3230000", "operatingIncome": "-9442000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2211000", "nonInterestIncome": "None", "operatingExpenses": "36819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4180000", "netIncomeFromContinuingOperations": "7354000" }, "balance": { "goodwill": "None", "inventory": "32559000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1066562000", "longTermDebt": "144306000", "shortTermDebt": "151819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19155000", "totalLiabilities": "383656000", "otherCurrentAssets": "58640000", "totalCurrentAssets": "314350000", "currentLongTermDebt": "15013000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752212000", "currentAccountsPayable": "24984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "305056000", "totalShareholderEquity": "682906000", "capitalLeaseObligations": "145737000", "otherCurrentLiabilities": "34908000", "totalCurrentLiabilities": "229816000", "otherNonCurrentLiabilities": "603000", "totalNonCurrentLiabilities": "153840000", "cashAndShortTermInvestments": "180807000", "commonStockSharesOutstanding": "24241640", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "180807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7354000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2098000", "operatingCashflow": "31899000", "capitalExpenditures": "26192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7809000", "cashflowFromInvestment": "29293000", "stockBasedCompensation": "869000", "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": "9330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222874000, "cost_of_revenue": 195497000, "gross_profit": 27377000, "research_and_development": null, "selling_general_admin": 4180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9442000, "depreciation_amortisation": null, "ebitda": 10584000, "interest_expense": 3230000, "interest_income": null, "other_non_operating": null, "pretax_income": 7354000, "tax_provision": null, "effective_tax_rate": null, "net_income": 7354000, "net_income_continuing_ops": 7354000, "net_income_to_common": 7354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180807000, "short_term_investments": null, "net_receivables": 42344000, "inventory": 32559000, "other_current_assets": null, "total_current_assets": 314350000, "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": 752212000, "total_assets": 1066562000, "short_term_debt": 151819000, "accounts_payable": 24984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229816000, "long_term_debt": 144306000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 153840000, "total_liabilities": 383656000, "total_debt": 296125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19155000, "total_equity": 682906000, "shares_outstanding": 24241640, "operating_cash_flow": 31899000, "stock_based_compensation": 869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 29293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7809000, "free_cash_flow": 58091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "10584000", "netIncome": "7354000", "grossProfit": "27377000", "depreciation": "None", "totalRevenue": "222874000", "costOfRevenue": "195497000", "interestIncome": "1019000", "incomeBeforeTax": "7354000", "interestExpense": "3230000", "operatingIncome": "-9442000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2211000", "nonInterestIncome": "None", "operatingExpenses": "36819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4180000", "netIncomeFromContinuingOperations": "7354000" }, "balance": { "goodwill": "None", "inventory": "32559000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1066562000", "longTermDebt": "144306000", "shortTermDebt": "151819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19155000", "totalLiabilities": "383656000", "otherCurrentAssets": "58640000", "totalCurrentAssets": "314350000", "currentLongTermDebt": "15013000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752212000", "currentAccountsPayable": "24984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "305056000", "totalShareholderEquity": "682906000", "capitalLeaseObligations": "145737000", "otherCurrentLiabilities": "34908000", "totalCurrentLiabilities": "229816000", "otherNonCurrentLiabilities": "603000", "totalNonCurrentLiabilities": "153840000", "cashAndShortTermInvestments": "180807000", "commonStockSharesOutstanding": "24241640", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "180807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7354000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2098000", "operatingCashflow": "31899000", "capitalExpenditures": "26192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7809000", "cashflowFromInvestment": "29293000", "stockBasedCompensation": "869000", "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": "9330000", "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": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "income_statement": { "revenue": 77933000, "cost_of_revenue": 74374000, "gross_profit": 3559000, "ebit": -5969999, "ebitda": -1026999, "pretax_income": -13257500, "tax_provision": null, "net_income": -13257500, "net_income_to_common": -13257500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127474000, "total_current_assets": 284469000, "total_assets": 1127820000, "short_term_debt": 186288000, "long_term_debt": 147367000, "total_debt": 333655000, "total_liabilities": 453137000, "total_equity": 674683000, "shares_outstanding": 24240982, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18880590, "capital_expenditure": 5514440, "free_cash_flow": 24395030, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239258, "ticker_id": 760, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5969999", "ebitda": "-1026999", "netIncome": "-13257500", "grossProfit": "3559000", "depreciation": "None", "totalRevenue": "77933000", "costOfRevenue": "74374000", "interestIncome": "None", "incomeBeforeTax": "-13257500", "interestExpense": "4013777", "operatingIncome": "-9252500", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12811500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4943000", "sellingGeneralAndAdministrative": "4586000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "34657000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1127820000", "longTermDebt": "147367000", "shortTermDebt": "186288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26509000", "totalLiabilities": "453137000", "otherCurrentAssets": "77943000", "totalCurrentAssets": "284469000", "currentLongTermDebt": "19400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843351000", "currentAccountsPayable": "28996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367111000", "totalShareholderEquity": "674683000", "capitalLeaseObligations": "200344000", "otherCurrentLiabilities": "39708000", "totalCurrentLiabilities": "270710000", "otherNonCurrentLiabilities": "1341000", "totalNonCurrentLiabilities": "182427000", "cashAndShortTermInvestments": "127474000", "commonStockSharesOutstanding": "24240982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28959267", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5733967", "operatingCashflow": "18880590", "capitalExpenditures": "5514440", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81900718", "cashflowFromInvestment": "40077703", "stockBasedCompensation": "323000", "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": "12799308", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77933000, "cost_of_revenue": 74374000, "gross_profit": 3559000, "research_and_development": null, "selling_general_admin": 4586000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5969999, "depreciation_amortisation": 4943000, "ebitda": -1026999, "interest_expense": 4013777, "interest_income": null, "other_non_operating": null, "pretax_income": -13257500, "tax_provision": null, "effective_tax_rate": null, "net_income": -13257500, "net_income_continuing_ops": null, "net_income_to_common": -13257500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127474000, "short_term_investments": null, "net_receivables": 44395000, "inventory": 34657000, "other_current_assets": null, "total_current_assets": 284469000, "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": 843351000, "total_assets": 1127820000, "short_term_debt": 186288000, "accounts_payable": 28996000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 270710000, "long_term_debt": 147367000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 182427000, "total_liabilities": 453137000, "total_debt": 333655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26509000, "total_equity": 674683000, "shares_outstanding": 24240982, "operating_cash_flow": 18880590, "stock_based_compensation": 323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5514440, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40077703, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81900718, "free_cash_flow": 24395030, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5969999", "ebitda": "-1026999", "netIncome": "-13257500", "grossProfit": "3559000", "depreciation": "None", "totalRevenue": "77933000", "costOfRevenue": "74374000", "interestIncome": "None", "incomeBeforeTax": "-13257500", "interestExpense": "4013777", "operatingIncome": "-9252500", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12811500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4943000", "sellingGeneralAndAdministrative": "4586000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "34657000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1127820000", "longTermDebt": "147367000", "shortTermDebt": "186288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26509000", "totalLiabilities": "453137000", "otherCurrentAssets": "77943000", "totalCurrentAssets": "284469000", "currentLongTermDebt": "19400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843351000", "currentAccountsPayable": "28996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367111000", "totalShareholderEquity": "674683000", "capitalLeaseObligations": "200344000", "otherCurrentLiabilities": "39708000", "totalCurrentLiabilities": "270710000", "otherNonCurrentLiabilities": "1341000", "totalNonCurrentLiabilities": "182427000", "cashAndShortTermInvestments": "127474000", "commonStockSharesOutstanding": "24240982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28959267", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5733967", "operatingCashflow": "18880590", "capitalExpenditures": "5514440", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81900718", "cashflowFromInvestment": "40077703", "stockBasedCompensation": "323000", "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": "12799308", "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": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "income_statement": { "revenue": 77933000, "cost_of_revenue": 74374000, "gross_profit": 3559000, "ebit": -5969999, "ebitda": -1026999, "pretax_income": -13257500, "tax_provision": null, "net_income": -13257500, "net_income_to_common": -13257500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127474000, "total_current_assets": 284469000, "total_assets": 1127820000, "short_term_debt": 186288000, "long_term_debt": null, "total_debt": 186288000, "total_liabilities": 453137000, "total_equity": 674683000, "shares_outstanding": 25272639, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8643500, "capital_expenditure": 2524500, "free_cash_flow": 11168000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239259, "ticker_id": 760, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5969999", "ebitda": "-1026999", "netIncome": "-13257500", "grossProfit": "3559000", "depreciation": "None", "totalRevenue": "77933000", "costOfRevenue": "74374000", "interestIncome": "None", "incomeBeforeTax": "-13257500", "interestExpense": "None", "operatingIncome": "-9252500", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12811500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4943000", "sellingGeneralAndAdministrative": "4586000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "34657000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1127820000", "longTermDebt": "None", "shortTermDebt": "186288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-26509000", "totalLiabilities": "453137000", "otherCurrentAssets": "60400000", "totalCurrentAssets": "284469000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26550000", "currentNetReceivables": "35388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843351000", "currentAccountsPayable": "28996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367111000", "totalShareholderEquity": "674683000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55426000", "totalCurrentLiabilities": "270710000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "182427000", "cashAndShortTermInvestments": "127474000", "commonStockSharesOutstanding": "25272639", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13257500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2625000", "operatingCashflow": "8643500", "capitalExpenditures": "2524500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37494000", "cashflowFromInvestment": "18347500", "stockBasedCompensation": "161500", "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": "6022500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77933000, "cost_of_revenue": 74374000, "gross_profit": 3559000, "research_and_development": null, "selling_general_admin": 4586000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5969999, "depreciation_amortisation": 4943000, "ebitda": -1026999, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -13257500, "tax_provision": null, "effective_tax_rate": null, "net_income": -13257500, "net_income_continuing_ops": null, "net_income_to_common": -13257500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127474000, "short_term_investments": 26550000, "net_receivables": 35388000, "inventory": 34657000, "other_current_assets": null, "total_current_assets": 284469000, "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": 843351000, "total_assets": 1127820000, "short_term_debt": 186288000, "accounts_payable": 28996000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 270710000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 182427000, "total_liabilities": 453137000, "total_debt": 186288000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26509000, "total_equity": 674683000, "shares_outstanding": 25272639, "operating_cash_flow": 8643500, "stock_based_compensation": 161500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2524500, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18347500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37494000, "free_cash_flow": 11168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5969999", "ebitda": "-1026999", "netIncome": "-13257500", "grossProfit": "3559000", "depreciation": "None", "totalRevenue": "77933000", "costOfRevenue": "74374000", "interestIncome": "None", "incomeBeforeTax": "-13257500", "interestExpense": "None", "operatingIncome": "-9252500", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12811500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4943000", "sellingGeneralAndAdministrative": "4586000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "34657000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1127820000", "longTermDebt": "None", "shortTermDebt": "186288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-26509000", "totalLiabilities": "453137000", "otherCurrentAssets": "60400000", "totalCurrentAssets": "284469000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26550000", "currentNetReceivables": "35388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843351000", "currentAccountsPayable": "28996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367111000", "totalShareholderEquity": "674683000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55426000", "totalCurrentLiabilities": "270710000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "182427000", "cashAndShortTermInvestments": "127474000", "commonStockSharesOutstanding": "25272639", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13257500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2625000", "operatingCashflow": "8643500", "capitalExpenditures": "2524500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37494000", "cashflowFromInvestment": "18347500", "stockBasedCompensation": "161500", "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": "6022500", "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": "2026-06-07T01:24:23.278821+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": 49858000, "total_current_assets": 240017000, "total_assets": 1240998000, "short_term_debt": 320677000, "long_term_debt": 305724000, "total_debt": 626401000, "total_liabilities": 818979000, "total_equity": 422019000, "shares_outstanding": 24203745, "goodwill_and_intangibles": null }, "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": 239260, "ticker_id": 760, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "44500000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1240998000", "longTermDebt": "305724000", "shortTermDebt": "320677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-98061000", "totalLiabilities": "818979000", "otherCurrentAssets": "96155000", "totalCurrentAssets": "240017000", "currentLongTermDebt": "115505000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1000981000", "currentAccountsPayable": "41477000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "713825000", "totalShareholderEquity": "422019000", "capitalLeaseObligations": "292596000", "otherCurrentLiabilities": "35592000", "totalCurrentLiabilities": "420657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398322000", "cashAndShortTermInvestments": "49858000", "commonStockSharesOutstanding": "24203745", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49858000", "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": 49858000, "short_term_investments": null, "net_receivables": 49504000, "inventory": 44500000, "other_current_assets": null, "total_current_assets": 240017000, "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": 1000981000, "total_assets": 1240998000, "short_term_debt": 320677000, "accounts_payable": 41477000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 420657000, "long_term_debt": 305724000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398322000, "total_liabilities": 818979000, "total_debt": 626401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98061000, "total_equity": 422019000, "shares_outstanding": 24203745, "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": "None", "inventory": "44500000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1240998000", "longTermDebt": "305724000", "shortTermDebt": "320677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-98061000", "totalLiabilities": "818979000", "otherCurrentAssets": "96155000", "totalCurrentAssets": "240017000", "currentLongTermDebt": "115505000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1000981000", "currentAccountsPayable": "41477000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "713825000", "totalShareholderEquity": "422019000", "capitalLeaseObligations": "292596000", "otherCurrentLiabilities": "35592000", "totalCurrentLiabilities": "420657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398322000", "cashAndShortTermInvestments": "49858000", "commonStockSharesOutstanding": "24203745", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49858000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "income_statement": { "revenue": 276054000, "cost_of_revenue": 262291499, "gross_profit": 13762500, "ebit": -6709500, "ebitda": 2280500, "pretax_income": 1259000, "tax_provision": null, "net_income": 1259000, "net_income_to_common": 1259000, "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": 24240982, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4467000, "capital_expenditure": 0, "free_cash_flow": -4467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239262, "ticker_id": 760, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6709500", "ebitda": "2280500", "netIncome": "1259000", "grossProfit": "13762500", "depreciation": "None", "totalRevenue": "276054000", "costOfRevenue": "262291499", "interestIncome": "None", "incomeBeforeTax": "1259000", "interestExpense": "None", "operatingIncome": "-6129500", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "19892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262291499", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8990000", "sellingGeneralAndAdministrative": "11482000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "24240982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4467000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3655500", "cashflowFromInvestment": "10971000", "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": "8990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276054000, "cost_of_revenue": 262291499, "gross_profit": 13762500, "research_and_development": null, "selling_general_admin": 11482000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6709500, "depreciation_amortisation": 8990000, "ebitda": 2280500, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1259000, "tax_provision": null, "effective_tax_rate": null, "net_income": 1259000, "net_income_continuing_ops": null, "net_income_to_common": 1259000, "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": 24240982, "operating_cash_flow": -4467000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3655500, "free_cash_flow": -4467000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6709500", "ebitda": "2280500", "netIncome": "1259000", "grossProfit": "13762500", "depreciation": "None", "totalRevenue": "276054000", "costOfRevenue": "262291499", "interestIncome": "None", "incomeBeforeTax": "1259000", "interestExpense": "None", "operatingIncome": "-6129500", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "19892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262291499", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8990000", "sellingGeneralAndAdministrative": "11482000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "24240982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4467000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3655500", "cashflowFromInvestment": "10971000", "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": "8990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "income_statement": { "revenue": 276054000, "cost_of_revenue": 262291499, "gross_profit": 13762500, "ebit": -6709500, "ebitda": 2280500, "pretax_income": 1259000, "tax_provision": null, "net_income": 1259000, "net_income_to_common": 1259000, "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": 24240982, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4467000, "capital_expenditure": 0, "free_cash_flow": -4467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 239263, "ticker_id": 760, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:24:23.278821+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6709500", "ebitda": "2280500", "netIncome": "1259000", "grossProfit": "13762500", "depreciation": "None", "totalRevenue": "276054000", "costOfRevenue": "262291499", "interestIncome": "None", "incomeBeforeTax": "1259000", "interestExpense": "None", "operatingIncome": "-6129500", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "19892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262291499", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8990000", "sellingGeneralAndAdministrative": "11482000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "24240982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4467000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3655500", "cashflowFromInvestment": "10971000", "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": "8990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276054000, "cost_of_revenue": 262291499, "gross_profit": 13762500, "research_and_development": null, "selling_general_admin": 11482000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6709500, "depreciation_amortisation": 8990000, "ebitda": 2280500, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1259000, "tax_provision": null, "effective_tax_rate": null, "net_income": 1259000, "net_income_continuing_ops": null, "net_income_to_common": 1259000, "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": 24240982, "operating_cash_flow": -4467000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3655500, "free_cash_flow": -4467000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6709500", "ebitda": "2280500", "netIncome": "1259000", "grossProfit": "13762500", "depreciation": "None", "totalRevenue": "276054000", "costOfRevenue": "262291499", "interestIncome": "None", "incomeBeforeTax": "1259000", "interestExpense": "None", "operatingIncome": "-6129500", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "19892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262291499", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8990000", "sellingGeneralAndAdministrative": "11482000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "24240982", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4467000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3655500", "cashflowFromInvestment": "10971000", "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": "8990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "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" ] } } }