{ "ticker": { "uuid": "663cfaab-cbfb-4105-9f70-7bb48c25fbf7", "symbol": "BDSX", "name": "Biodesix\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/663cfaab-cbfb-4105-9f70-7bb48c25fbf7/", "api_url": "https://sharemaestro.com/factors/api/tickers/663cfaab-cbfb-4105-9f70-7bb48c25fbf7/" }, "ticker_metadata": { "id": 5010, "uuid": "663cfaab-cbfb-4105-9f70-7bb48c25fbf7", "symbol": "BDSX", "name": "Biodesix\u00a0Inc", "asset_type": "equity", "market_cap": 165589000, "stock_exchange_id": 2, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "Biodesix, Inc. operates a data-driven diagnostic solutions company in the United States. The company is headquartered in Boulder, Colorado.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "663cfaab-cbfb-4105-9f70-7bb48c25fbf7", "symbol": "BDSX", "name": "Biodesix\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/663cfaab-cbfb-4105-9f70-7bb48c25fbf7/", "api_url": "https://sharemaestro.com/factors/api/tickers/663cfaab-cbfb-4105-9f70-7bb48c25fbf7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.33, "value": 0.28, "quality": 0.12, "momentum": 0.95, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 15.46, "market_cap": 149281760, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -3.4995, "piotroski_f_score": 4, "momentum_12_1": 1.5289, "volatility_252d": 1.1324 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:28.005235+00:00", "batch_id": "" }, "size": { "price_close": 15.46, "market_cap": 149281760, "market_cap_usd": 149281760, "enterprise_value": 171650760, "shares_outstanding": 9656000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 16.3471, "ptbv_ratio": null, "ps_ratio": 1.5535, "pcf_ratio": null, "pfcf_ratio": -6.1068, "ev_ebitda": null, "ev_ebit": -7.1673, "ev_sales": 1.7862, "ev_fcf": -7.0219, "earnings_yield": null, "fcf_yield": -0.1424, "price_to_sales": 1.5535, "price_to_book": 16.3471, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.5598 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.8208, "operating_margin": -0.2492, "net_margin": -0.3326, "ebitda_margin": -0.1908, "fcf_margin": -0.2544, "roe": -3.4995, "roa": -0.3377, "roic": -0.5702, "roc_greenblatt": null, "asset_turnover": 1.0154, "cash_conversion": 0.7649, "accruals_ratio": -0.0752, "sbc_to_revenue": 0.0446, "piotroski_f_score": 4, "altman_z_score": -5.916, "earnings_stability_5y": 0.2728, "revenue_stability_5y": 0.3992, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.8334, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 9.3632, "net_debt_to_ebitda": -1.2198, "debt_to_assets": 0.5066, "interest_coverage": -2.9906, "current_ratio": 2.8237, "quick_ratio": 2.727, "net_debt": 22369000, "local_beta": 0.0002, "volatility_252d": 1.1324, "volatility_60d": 2.5541, "max_drawdown_12m": -0.4334, "risk_adjusted_momentum": 1.3501 }, "growth": { "revenue_growth_1y": 0.2905, "revenue_growth_3y_cagr": 0.3231, "revenue_growth_5y_cagr": 0.142, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.1014, "revenue_growth": 0.2905, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0091, "price_return_3m": -0.1768, "price_return_6m": 1.0143, "price_return_9m": 0.7512, "price_return_12m": 1.552, "price_return_12m_ex1m": 1.5289, "momentum_6m": 1.0143, "momentum_12m": 1.552, "momentum_12_1": 1.5289, "distance_from_52w_high": -0.1768, "distance_from_52w_low": 2.0883, "relative_strength": 1.3941 }, "raw_ttm": { "revenue_ttm": 96096000, "gross_profit_ttm": 78875000, "ebit_ttm": -23949000, "ebitda_ttm": -18338000, "net_income_ttm": -31957000, "eps_diluted_ttm": -3.3095, "operating_cash_flow_ttm": -24837000, "capital_expenditure_ttm": 392000, "fcf_ttm": -24445000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8008000, "cash_and_equivalents": 25572000, "total_current_assets": 40912000, "total_current_liabilities": 14489000, "net_ppe": null, "total_assets": 94637000, "total_debt": 47941000, "total_equity": 9132000, "net_working_capital": 2305000, "book_value_per_share": 0.9457, "retained_earnings": -505555000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -9350000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 62, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 99, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 10, "rank_fcf_margin": 92, "rank_piotroski": 70, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 7 }, "composites": { "value_composite": 72, "quality_composite": 88, "momentum_composite": 5, "growth_composite": 18, "yield_composite": 75, "svqf_composite": 39, "vc1_composite": 74, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 67, "quality_value_composite": 0.1833, "os_score": 0.33, "value_percentile": 0.28, "quality_percentile": 0.12, "momentum_percentile": 0.95, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 455, "ticker_id": 5010, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:28.005235+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.46, "market_cap": 149281760, "market_cap_usd": 149281760, "enterprise_value": 171650760, "shares_outstanding": 9656000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 16.34710469, "ptbv_ratio": null, "ps_ratio": 1.55346487, "pcf_ratio": null, "pfcf_ratio": -6.1068423, "ev_ebitda": null, "ev_ebit": -7.16734561, "ev_sales": 1.78624251, "ev_fcf": -7.02191696, "earnings_yield": null, "fcf_yield": -0.14241125, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.82079379, "operating_margin": -0.24921953, "net_margin": -0.33255286, "ebitda_margin": -0.19083, "fcf_margin": -0.25438104, "roe": -3.49945247, "roa": -0.33767977, "roic": -0.57019618, "roc_greenblatt": null, "asset_turnover": 1.0154168, "cash_conversion": 0.76493413, "accruals_ratio": -0.07523484, "sbc_to_revenue": 0.04455961, "debt_to_equity": 9.36322821, "net_debt_to_ebitda": -1.21981677, "debt_to_assets": 0.50657777, "interest_coverage": -2.99063437, "current_ratio": 2.82365933, "quick_ratio": 2.7270343, "net_debt": 22369000, "revenue_growth_1y": 0.29052012, "revenue_growth_3y_cagr": 0.32305998, "revenue_growth_5y_cagr": 0.14202773, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.10138523, "piotroski_f_score": 4, "altman_z_score": -5.91597366, "earnings_stability_5y": 0.272804, "revenue_stability_5y": 0.399219, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00913838, "price_return_3m": -0.17678381, "price_return_6m": 1.01433225, "price_return_9m": 0.75124604, "price_return_12m": 1.55199736, "price_return_12m_ex1m": 1.52888742, "distance_from_52w_high": -0.17678381, "distance_from_52w_low": 2.08829405, "relative_strength": 1.39405631, "local_beta": 0.0002, "volatility_252d": 1.132386, "volatility_60d": 2.554149, "max_drawdown_12m": -0.43343983, "revenue_ttm": 96096000, "gross_profit_ttm": 78875000, "ebit_ttm": -23949000, "ebitda_ttm": -18338000, "net_income_ttm": -31957000, "eps_diluted_ttm": -3.30954847, "operating_cash_flow_ttm": -24837000, "capital_expenditure_ttm": 392000, "fcf_ttm": -24445000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8008000, "cash_and_equivalents": 25572000, "total_current_assets": 40912000, "total_current_liabilities": 14489000, "net_ppe": null, "total_assets": 94637000, "total_debt": 47941000, "total_equity": 9132000, "net_working_capital": 2305000, "book_value_per_share": 0.94573322, "retained_earnings": -505555000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -9350000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 62, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 99, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 10, "rank_fcf_margin": 92, "rank_piotroski": 70, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 7, "value_composite": 72, "quality_composite": 88, "momentum_composite": 5, "growth_composite": 18, "yield_composite": 75, "svqf_composite": 39, "vc1_composite": 74, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.46, "os": 0.33, "value": 0.28, "quality": 0.12, "momentum": 0.95, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -3.4995, "momentum_12_1": 1.5289, "complete_fields": { "id": 455, "ticker_id": 5010, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:28.005235+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.46, "market_cap": 149281760, "market_cap_usd": 149281760, "enterprise_value": 171650760, "shares_outstanding": 9656000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 16.34710469, "ptbv_ratio": null, "ps_ratio": 1.55346487, "pcf_ratio": null, "pfcf_ratio": -6.1068423, "ev_ebitda": null, "ev_ebit": -7.16734561, "ev_sales": 1.78624251, "ev_fcf": -7.02191696, "earnings_yield": null, "fcf_yield": -0.14241125, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.82079379, "operating_margin": -0.24921953, "net_margin": -0.33255286, "ebitda_margin": -0.19083, "fcf_margin": -0.25438104, "roe": -3.49945247, "roa": -0.33767977, "roic": -0.57019618, "roc_greenblatt": null, "asset_turnover": 1.0154168, "cash_conversion": 0.76493413, "accruals_ratio": -0.07523484, "sbc_to_revenue": 0.04455961, "debt_to_equity": 9.36322821, "net_debt_to_ebitda": -1.21981677, "debt_to_assets": 0.50657777, "interest_coverage": -2.99063437, "current_ratio": 2.82365933, "quick_ratio": 2.7270343, "net_debt": 22369000, "revenue_growth_1y": 0.29052012, "revenue_growth_3y_cagr": 0.32305998, "revenue_growth_5y_cagr": 0.14202773, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.10138523, "piotroski_f_score": 4, "altman_z_score": -5.91597366, "earnings_stability_5y": 0.272804, "revenue_stability_5y": 0.399219, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00913838, "price_return_3m": -0.17678381, "price_return_6m": 1.01433225, "price_return_9m": 0.75124604, "price_return_12m": 1.55199736, "price_return_12m_ex1m": 1.52888742, "distance_from_52w_high": -0.17678381, "distance_from_52w_low": 2.08829405, "relative_strength": 1.39405631, "local_beta": 0.0002, "volatility_252d": 1.132386, "volatility_60d": 2.554149, "max_drawdown_12m": -0.43343983, "revenue_ttm": 96096000, "gross_profit_ttm": 78875000, "ebit_ttm": -23949000, "ebitda_ttm": -18338000, "net_income_ttm": -31957000, "eps_diluted_ttm": -3.30954847, "operating_cash_flow_ttm": -24837000, "capital_expenditure_ttm": 392000, "fcf_ttm": -24445000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8008000, "cash_and_equivalents": 25572000, "total_current_assets": 40912000, "total_current_liabilities": 14489000, "net_ppe": null, "total_assets": 94637000, "total_debt": 47941000, "total_equity": 9132000, "net_working_capital": 2305000, "book_value_per_share": 0.94573322, "retained_earnings": -505555000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -9350000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 62, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 99, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 10, "rank_fcf_margin": 92, "rank_piotroski": 70, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 7, "value_composite": 72, "quality_composite": 88, "momentum_composite": 5, "growth_composite": 18, "yield_composite": 75, "svqf_composite": 39, "vc1_composite": 74, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 88499000, "cost_of_revenue": 16719000, "gross_profit": 71780000, "ebit": -27549000, "ebitda": -21948000, "pretax_income": -35265000, "tax_provision": null, "net_income": -35265000, "net_income_to_common": -35265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18987000, "total_current_assets": 32518000, "total_assets": 87476000, "short_term_debt": 1370000, "long_term_debt": 47445000, "total_debt": 48815000, "total_liabilities": 89941000, "total_equity": -2465000, "shares_outstanding": 7551000, "goodwill_and_intangibles": 18914000 }, "cash_flow": { "operating_cash_flow": -23271000, "capital_expenditure": 403000, "free_cash_flow": -22868000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27471, "ticker_id": 5010, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27549000", "ebitda": "-21948000", "netIncome": "-35265000", "grossProfit": "71780000", "depreciation": "None", "totalRevenue": "88499000", "costOfRevenue": "16719000", "interestIncome": "None", "incomeBeforeTax": "-35265000", "interestExpense": "7716000", "operatingIncome": "-27766000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7716000", "nonInterestIncome": "None", "operatingExpenses": "99546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12001000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5601000", "sellingGeneralAndAdministrative": "87545000", "netIncomeFromContinuingOperations": "-35265000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "87476000", "longTermDebt": "47445000", "shortTermDebt": "1370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3883000", "reportedCurrency": "USD", "retainedEarnings": "-497762000", "totalLiabilities": "89941000", "otherCurrentAssets": "4495000", "totalCurrentAssets": "32518000", "currentLongTermDebt": "6000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54958000", "currentAccountsPayable": "3080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72854000", "totalShareholderEquity": "-2465000", "capitalLeaseObligations": "25403000", "otherCurrentLiabilities": "12025000", "totalCurrentLiabilities": "17436000", "otherNonCurrentLiabilities": "1021000", "totalNonCurrentLiabilities": "72505000", "cashAndShortTermInvestments": "18987000", "commonStockSharesOutstanding": "7551000", "intangibleAssetsExcludingGoodwill": "3883000", "cashAndCashEquivalentsAtCarryingValue": "18987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35265000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "49000", "operatingCashflow": "-23271000", "capitalExpenditures": "403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16417000", "cashflowFromInvestment": "-403000", "stockBasedCompensation": "4139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88499000, "cost_of_revenue": 16719000, "gross_profit": 71780000, "research_and_development": 12001000, "selling_general_admin": 87545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27549000, "depreciation_amortisation": 5601000, "ebitda": -21948000, "interest_expense": 7716000, "interest_income": null, "other_non_operating": null, "pretax_income": -35265000, "tax_provision": null, "effective_tax_rate": null, "net_income": -35265000, "net_income_continuing_ops": -35265000, "net_income_to_common": -35265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18987000, "short_term_investments": null, "net_receivables": 9036000, "inventory": null, "other_current_assets": null, "total_current_assets": 32518000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 3883000, "goodwill_and_intangibles": 18914000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54958000, "total_assets": 87476000, "short_term_debt": 1370000, "accounts_payable": 3080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17436000, "long_term_debt": 47445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 72505000, "total_liabilities": 89941000, "total_debt": 48815000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -497762000, "total_equity": -2465000, "shares_outstanding": 7551000, "operating_cash_flow": -23271000, "stock_based_compensation": 4139000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -403000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16417000, "free_cash_flow": -22868000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27549000", "ebitda": "-21948000", "netIncome": "-35265000", "grossProfit": "71780000", "depreciation": "None", "totalRevenue": "88499000", "costOfRevenue": "16719000", "interestIncome": "None", "incomeBeforeTax": "-35265000", "interestExpense": "7716000", "operatingIncome": "-27766000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7716000", "nonInterestIncome": "None", "operatingExpenses": "99546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12001000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5601000", "sellingGeneralAndAdministrative": "87545000", "netIncomeFromContinuingOperations": "-35265000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "87476000", "longTermDebt": "47445000", "shortTermDebt": "1370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3883000", "reportedCurrency": "USD", "retainedEarnings": "-497762000", "totalLiabilities": "89941000", "otherCurrentAssets": "4495000", "totalCurrentAssets": "32518000", "currentLongTermDebt": "6000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54958000", "currentAccountsPayable": "3080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72854000", "totalShareholderEquity": "-2465000", "capitalLeaseObligations": "25403000", "otherCurrentLiabilities": "12025000", "totalCurrentLiabilities": "17436000", "otherNonCurrentLiabilities": "1021000", "totalNonCurrentLiabilities": "72505000", "cashAndShortTermInvestments": "18987000", "commonStockSharesOutstanding": "7551000", "intangibleAssetsExcludingGoodwill": "3883000", "cashAndCashEquivalentsAtCarryingValue": "18987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35265000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "49000", "operatingCashflow": "-23271000", "capitalExpenditures": "403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16417000", "cashflowFromInvestment": "-403000", "stockBasedCompensation": "4139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 71323000, "cost_of_revenue": 15573000, "gross_profit": 55750000, "ebit": -34673000, "ebitda": -29217000, "pretax_income": -42931000, "tax_provision": null, "net_income": -42931000, "net_income_to_common": -42931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26245000, "total_current_assets": 39484000, "total_assets": 97244000, "short_term_debt": 740000, "long_term_debt": 36408000, "total_debt": 37148000, "total_liabilities": 76368000, "total_equity": 20876000, "shares_outstanding": 6483500, "goodwill_and_intangibles": 20905000 }, "cash_flow": { "operating_cash_flow": -48649000, "capital_expenditure": 3230000, "free_cash_flow": -45419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27476, "ticker_id": 5010, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34673000", "ebitda": "-29217000", "netIncome": "-42931000", "grossProfit": "55750000", "depreciation": "None", "totalRevenue": "71323000", "costOfRevenue": "15573000", "interestIncome": "None", "incomeBeforeTax": "-42931000", "interestExpense": "8258000", "operatingIncome": "-34498000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8258000", "nonInterestIncome": "None", "operatingExpenses": "90248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9559000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5456000", "sellingGeneralAndAdministrative": "80451000", "netIncomeFromContinuingOperations": "-42931000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "97244000", "longTermDebt": "36408000", "shortTermDebt": "740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5874000", "reportedCurrency": "USD", "retainedEarnings": "-462497000", "totalLiabilities": "76368000", "otherCurrentAssets": "4636000", "totalCurrentAssets": "39484000", "currentLongTermDebt": "21000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57760000", "currentAccountsPayable": "2194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61976000", "totalShareholderEquity": "20876000", "capitalLeaseObligations": "25547000", "otherCurrentLiabilities": "10705000", "totalCurrentLiabilities": "14317000", "otherNonCurrentLiabilities": "815000", "totalNonCurrentLiabilities": "62051000", "cashAndShortTermInvestments": "26245000", "commonStockSharesOutstanding": "6483500", "intangibleAssetsExcludingGoodwill": "5874000", "cashAndCashEquivalentsAtCarryingValue": "26245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22000", "operatingCashflow": "-48649000", "capitalExpenditures": "3230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52050000", "cashflowFromInvestment": "-3440000", "stockBasedCompensation": "6638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71323000, "cost_of_revenue": 15573000, "gross_profit": 55750000, "research_and_development": 9559000, "selling_general_admin": 80451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34673000, "depreciation_amortisation": 5456000, "ebitda": -29217000, "interest_expense": 8258000, "interest_income": null, "other_non_operating": null, "pretax_income": -42931000, "tax_provision": null, "effective_tax_rate": null, "net_income": -42931000, "net_income_continuing_ops": -42931000, "net_income_to_common": -42931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26245000, "short_term_investments": null, "net_receivables": 8603000, "inventory": null, "other_current_assets": null, "total_current_assets": 39484000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 5874000, "goodwill_and_intangibles": 20905000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57760000, "total_assets": 97244000, "short_term_debt": 740000, "accounts_payable": 2194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14317000, "long_term_debt": 36408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 62051000, "total_liabilities": 76368000, "total_debt": 37148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -462497000, "total_equity": 20876000, "shares_outstanding": 6483500, "operating_cash_flow": -48649000, "stock_based_compensation": 6638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3440000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52050000, "free_cash_flow": -45419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34673000", "ebitda": "-29217000", "netIncome": "-42931000", "grossProfit": "55750000", "depreciation": "None", "totalRevenue": "71323000", "costOfRevenue": "15573000", "interestIncome": "None", "incomeBeforeTax": "-42931000", "interestExpense": "8258000", "operatingIncome": "-34498000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8258000", "nonInterestIncome": "None", "operatingExpenses": "90248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9559000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5456000", "sellingGeneralAndAdministrative": "80451000", "netIncomeFromContinuingOperations": "-42931000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "97244000", "longTermDebt": "36408000", "shortTermDebt": "740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5874000", "reportedCurrency": "USD", "retainedEarnings": "-462497000", "totalLiabilities": "76368000", "otherCurrentAssets": "4636000", "totalCurrentAssets": "39484000", "currentLongTermDebt": "21000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57760000", "currentAccountsPayable": "2194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61976000", "totalShareholderEquity": "20876000", "capitalLeaseObligations": "25547000", "otherCurrentLiabilities": "10705000", "totalCurrentLiabilities": "14317000", "otherNonCurrentLiabilities": "815000", "totalNonCurrentLiabilities": "62051000", "cashAndShortTermInvestments": "26245000", "commonStockSharesOutstanding": "6483500", "intangibleAssetsExcludingGoodwill": "5874000", "cashAndCashEquivalentsAtCarryingValue": "26245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22000", "operatingCashflow": "-48649000", "capitalExpenditures": "3230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52050000", "cashflowFromInvestment": "-3440000", "stockBasedCompensation": "6638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 49087000, "cost_of_revenue": 13010000, "gross_profit": 36077000, "ebit": -42610000, "ebitda": -37103000, "pretax_income": -52146000, "tax_provision": 5339105, "net_income": -52146000, "net_income_to_common": -52146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26284000, "total_current_assets": 39683000, "total_assets": 99096000, "short_term_debt": 303000, "long_term_debt": 35225000, "total_debt": 35528000, "total_liabilities": 94516000, "total_equity": 4580000, "shares_outstanding": 4105650, "goodwill_and_intangibles": 22942000 }, "cash_flow": { "operating_cash_flow": -22870000, "capital_expenditure": 23062000, "free_cash_flow": 192000, "dividends_paid": 643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27481, "ticker_id": 5010, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42610000", "ebitda": "-37103000", "netIncome": "-52146000", "grossProfit": "36077000", "depreciation": "None", "totalRevenue": "49087000", "costOfRevenue": "13010000", "interestIncome": "None", "incomeBeforeTax": "-52146000", "interestExpense": "9536000", "operatingIncome": "-41342000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5339105", "reportedCurrency": "USD", "netInterestIncome": "-9757000", "nonInterestIncome": "None", "operatingExpenses": "77419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9988000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5507000", "sellingGeneralAndAdministrative": "67762000", "netIncomeFromContinuingOperations": "-63345000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "99096000", "longTermDebt": "35225000", "shortTermDebt": "303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7911000", "reportedCurrency": "USD", "retainedEarnings": "-419566000", "totalLiabilities": "94516000", "otherCurrentAssets": "4320000", "totalCurrentAssets": "39683000", "currentLongTermDebt": "51000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59413000", "currentAccountsPayable": "2929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60691000", "totalShareholderEquity": "4580000", "capitalLeaseObligations": "25415000", "otherCurrentLiabilities": "29860000", "totalCurrentLiabilities": "33416000", "otherNonCurrentLiabilities": "712000", "totalNonCurrentLiabilities": "61100000", "cashAndShortTermInvestments": "26284000", "commonStockSharesOutstanding": "4105650", "intangibleAssetsExcludingGoodwill": "7911000", "cashAndCashEquivalentsAtCarryingValue": "26284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52146000", "profitLoss": "None", "dividendPayout": "643000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "166000", "operatingCashflow": "-22870000", "capitalExpenditures": "23062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29129000", "cashflowFromInvestment": "-23062000", "stockBasedCompensation": "5373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49087000, "cost_of_revenue": 13010000, "gross_profit": 36077000, "research_and_development": 9988000, "selling_general_admin": 67762000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42610000, "depreciation_amortisation": 5507000, "ebitda": -37103000, "interest_expense": 9536000, "interest_income": null, "other_non_operating": null, "pretax_income": -52146000, "tax_provision": 5339105, "effective_tax_rate": null, "net_income": -52146000, "net_income_continuing_ops": -63345000, "net_income_to_common": -52146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26284000, "short_term_investments": null, "net_receivables": 7679000, "inventory": 1400000, "other_current_assets": null, "total_current_assets": 39683000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 7911000, "goodwill_and_intangibles": 22942000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59413000, "total_assets": 99096000, "short_term_debt": 303000, "accounts_payable": 2929000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33416000, "long_term_debt": 35225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61100000, "total_liabilities": 94516000, "total_debt": 35528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -419566000, "total_equity": 4580000, "shares_outstanding": 4105650, "operating_cash_flow": -22870000, "stock_based_compensation": 5373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23062000, "dividends_paid": 643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29129000, "free_cash_flow": 192000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42610000", "ebitda": "-37103000", "netIncome": "-52146000", "grossProfit": "36077000", "depreciation": "None", "totalRevenue": "49087000", "costOfRevenue": "13010000", "interestIncome": "None", "incomeBeforeTax": "-52146000", "interestExpense": "9536000", "operatingIncome": "-41342000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5339105", "reportedCurrency": "USD", "netInterestIncome": "-9757000", "nonInterestIncome": "None", "operatingExpenses": "77419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9988000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5507000", "sellingGeneralAndAdministrative": "67762000", "netIncomeFromContinuingOperations": "-63345000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "99096000", "longTermDebt": "35225000", "shortTermDebt": "303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7911000", "reportedCurrency": "USD", "retainedEarnings": "-419566000", "totalLiabilities": "94516000", "otherCurrentAssets": "4320000", "totalCurrentAssets": "39683000", "currentLongTermDebt": "51000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59413000", "currentAccountsPayable": "2929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60691000", "totalShareholderEquity": "4580000", "capitalLeaseObligations": "25415000", "otherCurrentLiabilities": "29860000", "totalCurrentLiabilities": "33416000", "otherNonCurrentLiabilities": "712000", "totalNonCurrentLiabilities": "61100000", "cashAndShortTermInvestments": "26284000", "commonStockSharesOutstanding": "4105650", "intangibleAssetsExcludingGoodwill": "7911000", "cashAndCashEquivalentsAtCarryingValue": "26284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52146000", "profitLoss": "None", "dividendPayout": "643000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "166000", "operatingCashflow": "-22870000", "capitalExpenditures": "23062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29129000", "cashflowFromInvestment": "-23062000", "stockBasedCompensation": "5373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "643000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 38212000, "cost_of_revenue": 14154000, "gross_profit": 24058000, "ebit": -57375000, "ebitda": -51531000, "pretax_income": -65447000, "tax_provision": 14941000, "net_income": -65447000, "net_income_to_common": -65447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43088000, "total_current_assets": 53334000, "total_assets": 92906000, "short_term_debt": 1592000, "long_term_debt": 25004000, "total_debt": 26596000, "total_liabilities": 72300000, "total_equity": 20606000, "shares_outstanding": 2105150, "goodwill_and_intangibles": 24828000 }, "cash_flow": { "operating_cash_flow": -44972000, "capital_expenditure": 3534000, "free_cash_flow": -41438000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27486, "ticker_id": 5010, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57375000", "ebitda": "-51531000", "netIncome": "-65447000", "grossProfit": "24058000", "depreciation": "None", "totalRevenue": "38212000", "costOfRevenue": "14154000", "interestIncome": "None", "incomeBeforeTax": "-65447000", "interestExpense": "8072000", "operatingIncome": "-50587000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14941000", "reportedCurrency": "USD", "netInterestIncome": "-8072000", "nonInterestIncome": "None", "operatingExpenses": "74645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13102000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5844000", "sellingGeneralAndAdministrative": "61462000", "netIncomeFromContinuingOperations": "-65447000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "92906000", "longTermDebt": "25004000", "shortTermDebt": "1592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9797000", "reportedCurrency": "USD", "retainedEarnings": "-367420000", "totalLiabilities": "72300000", "otherCurrentAssets": "3781000", "totalCurrentAssets": "53334000", "currentLongTermDebt": "49000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5065000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39572000", "currentAccountsPayable": "1685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8821000", "shortLongTermDebtTotal": "31850000", "totalShareholderEquity": "20606000", "capitalLeaseObligations": "6797000", "otherCurrentLiabilities": "18600000", "totalCurrentLiabilities": "22839000", "otherNonCurrentLiabilities": "19203000", "totalNonCurrentLiabilities": "49461000", "cashAndShortTermInvestments": "43088000", "commonStockSharesOutstanding": "2105150", "intangibleAssetsExcludingGoodwill": "9797000", "cashAndCashEquivalentsAtCarryingValue": "43088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "906000", "operatingCashflow": "-44972000", "capitalExpenditures": "3534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58882000", "cashflowFromInvestment": "-3534000", "stockBasedCompensation": "5961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "355000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38212000, "cost_of_revenue": 14154000, "gross_profit": 24058000, "research_and_development": 13102000, "selling_general_admin": 61462000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57375000, "depreciation_amortisation": 5844000, "ebitda": -51531000, "interest_expense": 8072000, "interest_income": null, "other_non_operating": null, "pretax_income": -65447000, "tax_provision": 14941000, "effective_tax_rate": null, "net_income": -65447000, "net_income_continuing_ops": -65447000, "net_income_to_common": -65447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43088000, "short_term_investments": null, "net_receivables": 5065000, "inventory": 1400000, "other_current_assets": null, "total_current_assets": 53334000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 9797000, "goodwill_and_intangibles": 24828000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39572000, "total_assets": 92906000, "short_term_debt": 1592000, "accounts_payable": 1685000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22839000, "long_term_debt": 25004000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49461000, "total_liabilities": 72300000, "total_debt": 26596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -367420000, "total_equity": 20606000, "shares_outstanding": 2105150, "operating_cash_flow": -44972000, "stock_based_compensation": 5961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3534000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58882000, "free_cash_flow": -41438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57375000", "ebitda": "-51531000", "netIncome": "-65447000", "grossProfit": "24058000", "depreciation": "None", "totalRevenue": "38212000", "costOfRevenue": "14154000", "interestIncome": "None", "incomeBeforeTax": "-65447000", "interestExpense": "8072000", "operatingIncome": "-50587000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14941000", "reportedCurrency": "USD", "netInterestIncome": "-8072000", "nonInterestIncome": "None", "operatingExpenses": "74645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13102000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5844000", "sellingGeneralAndAdministrative": "61462000", "netIncomeFromContinuingOperations": "-65447000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "92906000", "longTermDebt": "25004000", "shortTermDebt": "1592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9797000", "reportedCurrency": "USD", "retainedEarnings": "-367420000", "totalLiabilities": "72300000", "otherCurrentAssets": "3781000", "totalCurrentAssets": "53334000", "currentLongTermDebt": "49000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5065000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39572000", "currentAccountsPayable": "1685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8821000", "shortLongTermDebtTotal": "31850000", "totalShareholderEquity": "20606000", "capitalLeaseObligations": "6797000", "otherCurrentLiabilities": "18600000", "totalCurrentLiabilities": "22839000", "otherNonCurrentLiabilities": "19203000", "totalNonCurrentLiabilities": "49461000", "cashAndShortTermInvestments": "43088000", "commonStockSharesOutstanding": "2105150", "intangibleAssetsExcludingGoodwill": "9797000", "cashAndCashEquivalentsAtCarryingValue": "43088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "906000", "operatingCashflow": "-44972000", "capitalExpenditures": "3534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58882000", "cashflowFromInvestment": "-3534000", "stockBasedCompensation": "5961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "355000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 54506000, "cost_of_revenue": 30518000, "gross_profit": 23988000, "ebit": -38651000, "ebitda": -35473000, "pretax_income": -43159000, "tax_provision": 1321000, "net_income": -43159000, "net_income_to_common": -43159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32712000, "total_current_assets": 43613000, "total_assets": 76097000, "short_term_debt": 19000, "long_term_debt": 9993000, "total_debt": 10012000, "total_liabilities": 56370000, "total_equity": 19727000, "shares_outstanding": 1368250, "goodwill_and_intangibles": 26648000 }, "cash_flow": { "operating_cash_flow": -28223000, "capital_expenditure": 2547000, "free_cash_flow": -25676000, "dividends_paid": 328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27491, "ticker_id": 5010, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38651000", "ebitda": "-35473000", "netIncome": "-43159000", "grossProfit": "23988000", "depreciation": "None", "totalRevenue": "54506000", "costOfRevenue": "30518000", "interestIncome": "None", "incomeBeforeTax": "-43159000", "interestExpense": "4508000", "operatingIncome": "-40940000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1321000", "reportedCurrency": "USD", "netInterestIncome": "-4508000", "nonInterestIncome": "None", "operatingExpenses": "64928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12789000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3178000", "sellingGeneralAndAdministrative": "50517000", "netIncomeFromContinuingOperations": "-43159000" }, "balance": { "goodwill": "15031000", "inventory": "2900000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "76097000", "longTermDebt": "9993000", "shortTermDebt": "19000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11617000", "reportedCurrency": "USD", "retainedEarnings": "-301973000", "totalLiabilities": "56370000", "otherCurrentAssets": "4345000", "totalCurrentAssets": "43613000", "currentLongTermDebt": "19000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32484000", "currentAccountsPayable": "1662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4179000", "shortLongTermDebtTotal": "10012000", "totalShareholderEquity": "19727000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "25429000", "totalCurrentLiabilities": "28960000", "otherNonCurrentLiabilities": "17417000", "totalNonCurrentLiabilities": "27410000", "cashAndShortTermInvestments": "32712000", "commonStockSharesOutstanding": "1368250", "intangibleAssetsExcludingGoodwill": "11617000", "cashAndCashEquivalentsAtCarryingValue": "32712000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43159000", "profitLoss": "None", "dividendPayout": "328000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "7425000", "operatingCashflow": "-28223000", "capitalExpenditures": "2547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1262000", "cashflowFromInvestment": "-2547000", "stockBasedCompensation": "4944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54506000, "cost_of_revenue": 30518000, "gross_profit": 23988000, "research_and_development": 12789000, "selling_general_admin": 50517000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38651000, "depreciation_amortisation": 3178000, "ebitda": -35473000, "interest_expense": 4508000, "interest_income": null, "other_non_operating": null, "pretax_income": -43159000, "tax_provision": 1321000, "effective_tax_rate": null, "net_income": -43159000, "net_income_continuing_ops": -43159000, "net_income_to_common": -43159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32712000, "short_term_investments": null, "net_receivables": 3656000, "inventory": 2900000, "other_current_assets": null, "total_current_assets": 43613000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 11617000, "goodwill_and_intangibles": 26648000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32484000, "total_assets": 76097000, "short_term_debt": 19000, "accounts_payable": 1662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28960000, "long_term_debt": 9993000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27410000, "total_liabilities": 56370000, "total_debt": 10012000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -301973000, "total_equity": 19727000, "shares_outstanding": 1368250, "operating_cash_flow": -28223000, "stock_based_compensation": 4944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2547000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2547000, "dividends_paid": 328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1262000, "free_cash_flow": -25676000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38651000", "ebitda": "-35473000", "netIncome": "-43159000", "grossProfit": "23988000", "depreciation": "None", "totalRevenue": "54506000", "costOfRevenue": "30518000", "interestIncome": "None", "incomeBeforeTax": "-43159000", "interestExpense": "4508000", "operatingIncome": "-40940000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1321000", "reportedCurrency": "USD", "netInterestIncome": "-4508000", "nonInterestIncome": "None", "operatingExpenses": "64928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12789000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3178000", "sellingGeneralAndAdministrative": "50517000", "netIncomeFromContinuingOperations": "-43159000" }, "balance": { "goodwill": "15031000", "inventory": "2900000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "76097000", "longTermDebt": "9993000", "shortTermDebt": "19000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11617000", "reportedCurrency": "USD", "retainedEarnings": "-301973000", "totalLiabilities": "56370000", "otherCurrentAssets": "4345000", "totalCurrentAssets": "43613000", "currentLongTermDebt": "19000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32484000", "currentAccountsPayable": "1662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4179000", "shortLongTermDebtTotal": "10012000", "totalShareholderEquity": "19727000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "25429000", "totalCurrentLiabilities": "28960000", "otherNonCurrentLiabilities": "17417000", "totalNonCurrentLiabilities": "27410000", "cashAndShortTermInvestments": "32712000", "commonStockSharesOutstanding": "1368250", "intangibleAssetsExcludingGoodwill": "11617000", "cashAndCashEquivalentsAtCarryingValue": "32712000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43159000", "profitLoss": "None", "dividendPayout": "328000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "7425000", "operatingCashflow": "-28223000", "capitalExpenditures": "2547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1262000", "cashflowFromInvestment": "-2547000", "stockBasedCompensation": "4944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 45557000, "cost_of_revenue": 21998000, "gross_profit": 23559000, "ebit": -23746000, "ebitda": -20843000, "pretax_income": -31350000, "tax_provision": 5123000, "net_income": -31350000, "net_income_to_common": -31350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62126000, "total_current_assets": 86140000, "total_assets": 121070000, "short_term_debt": 11840000, "long_term_debt": 15926000, "total_debt": 27766000, "total_liabilities": 79904000, "total_equity": 41166000, "shares_outstanding": 4838000, "goodwill_and_intangibles": 28291000 }, "cash_flow": { "operating_cash_flow": -21366000, "capital_expenditure": 2177000, "free_cash_flow": -19189000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27496, "ticker_id": 5010, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23746000", "ebitda": "-20843000", "netIncome": "-31350000", "grossProfit": "23559000", "depreciation": "None", "totalRevenue": "45557000", "costOfRevenue": "21998000", "interestIncome": "18000", "incomeBeforeTax": "-31350000", "interestExpense": "7604000", "operatingIncome": "-22934000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5123000", "reportedCurrency": "USD", "netInterestIncome": "-7586000", "nonInterestIncome": "None", "operatingExpenses": "46493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10818000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2903000", "sellingGeneralAndAdministrative": "34857000", "netIncomeFromContinuingOperations": "-31350000" }, "balance": { "goodwill": "15031000", "inventory": "3200000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "121070000", "longTermDebt": "15926000", "shortTermDebt": "11840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "13260000", "reportedCurrency": "USD", "retainedEarnings": "-258814000", "totalLiabilities": "79904000", "otherCurrentAssets": "5510000", "totalCurrentAssets": "86140000", "currentLongTermDebt": "11840000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34930000", "currentAccountsPayable": "8964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3178000", "shortLongTermDebtTotal": "27766000", "totalShareholderEquity": "41166000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7789000", "totalCurrentLiabilities": "32125000", "otherNonCurrentLiabilities": "31853000", "totalNonCurrentLiabilities": "47779000", "cashAndShortTermInvestments": "62126000", "commonStockSharesOutstanding": "4838000", "intangibleAssetsExcludingGoodwill": "13260000", "cashAndCashEquivalentsAtCarryingValue": "62126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31350000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11654000", "operatingCashflow": "-21366000", "capitalExpenditures": "2177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81131000", "cashflowFromInvestment": "-2927000", "stockBasedCompensation": "3709000", "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": "2903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45557000, "cost_of_revenue": 21998000, "gross_profit": 23559000, "research_and_development": 10818000, "selling_general_admin": 34857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23746000, "depreciation_amortisation": 2903000, "ebitda": -20843000, "interest_expense": 7604000, "interest_income": null, "other_non_operating": null, "pretax_income": -31350000, "tax_provision": 5123000, "effective_tax_rate": null, "net_income": -31350000, "net_income_continuing_ops": -31350000, "net_income_to_common": -31350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62126000, "short_term_investments": null, "net_receivables": 15304000, "inventory": 3200000, "other_current_assets": null, "total_current_assets": 86140000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 13260000, "goodwill_and_intangibles": 28291000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34930000, "total_assets": 121070000, "short_term_debt": 11840000, "accounts_payable": 8964000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32125000, "long_term_debt": 15926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47779000, "total_liabilities": 79904000, "total_debt": 27766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258814000, "total_equity": 41166000, "shares_outstanding": 4838000, "operating_cash_flow": -21366000, "stock_based_compensation": 3709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2177000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81131000, "free_cash_flow": -19189000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23746000", "ebitda": "-20843000", "netIncome": "-31350000", "grossProfit": "23559000", "depreciation": "None", "totalRevenue": "45557000", "costOfRevenue": "21998000", "interestIncome": "18000", "incomeBeforeTax": "-31350000", "interestExpense": "7604000", "operatingIncome": "-22934000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5123000", "reportedCurrency": "USD", "netInterestIncome": "-7586000", "nonInterestIncome": "None", "operatingExpenses": "46493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10818000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2903000", "sellingGeneralAndAdministrative": "34857000", "netIncomeFromContinuingOperations": "-31350000" }, "balance": { "goodwill": "15031000", "inventory": "3200000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "121070000", "longTermDebt": "15926000", "shortTermDebt": "11840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "13260000", "reportedCurrency": "USD", "retainedEarnings": "-258814000", "totalLiabilities": "79904000", "otherCurrentAssets": "5510000", "totalCurrentAssets": "86140000", "currentLongTermDebt": "11840000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34930000", "currentAccountsPayable": "8964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3178000", "shortLongTermDebtTotal": "27766000", "totalShareholderEquity": "41166000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7789000", "totalCurrentLiabilities": "32125000", "otherNonCurrentLiabilities": "31853000", "totalNonCurrentLiabilities": "47779000", "cashAndShortTermInvestments": "62126000", "commonStockSharesOutstanding": "4838000", "intangibleAssetsExcludingGoodwill": "13260000", "cashAndCashEquivalentsAtCarryingValue": "62126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31350000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11654000", "operatingCashflow": "-21366000", "capitalExpenditures": "2177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81131000", "cashflowFromInvestment": "-2927000", "stockBasedCompensation": "3709000", "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": "2903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 24552000, "cost_of_revenue": 6074000, "gross_profit": 18478000, "ebit": -27718000, "ebitda": -24925000, "pretax_income": -30726000, "tax_provision": 629000, "net_income": -30726000, "net_income_to_common": -30726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5286000, "total_current_assets": 12700000, "total_assets": 41633000, "short_term_debt": 12159000, "long_term_debt": 23812000, "total_debt": 35971000, "total_liabilities": 270172000, "total_equity": -228539000, "shares_outstanding": 45712000, "goodwill_and_intangibles": 26723000 }, "cash_flow": { "operating_cash_flow": -21726000, "capital_expenditure": 1310000, "free_cash_flow": -20416000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27501, "ticker_id": 5010, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27718000", "ebitda": "-24925000", "netIncome": "-30726000", "grossProfit": "18478000", "depreciation": "None", "totalRevenue": "24552000", "costOfRevenue": "6074000", "interestIncome": "55000", "incomeBeforeTax": "-30726000", "interestExpense": "3008000", "operatingIncome": "-26741000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "629000", "reportedCurrency": "USD", "netInterestIncome": "-2953000", "nonInterestIncome": "None", "operatingExpenses": "45219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10468000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2793000", "sellingGeneralAndAdministrative": "30637000", "netIncomeFromContinuingOperations": "-30726000" }, "balance": { "goodwill": "11631000", "inventory": "800000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "41633000", "longTermDebt": "23812000", "shortTermDebt": "12159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15092000", "reportedCurrency": "USD", "retainedEarnings": "-230864000", "totalLiabilities": "270172000", "otherCurrentAssets": "1322000", "totalCurrentAssets": "12700000", "currentLongTermDebt": "12159000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28933000", "currentAccountsPayable": "1717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2120000", "shortLongTermDebtTotal": "35971000", "totalShareholderEquity": "-228539000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7441000", "totalCurrentLiabilities": "22600000", "otherNonCurrentLiabilities": "29472000", "totalNonCurrentLiabilities": "247572000", "cashAndShortTermInvestments": "5286000", "commonStockSharesOutstanding": "45712000", "intangibleAssetsExcludingGoodwill": "15092000", "cashAndCashEquivalentsAtCarryingValue": "5286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "17000", "operatingCashflow": "-21726000", "capitalExpenditures": "1310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22972000", "cashflowFromInvestment": "-1872000", "stockBasedCompensation": "170000", "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": "2793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24552000, "cost_of_revenue": 6074000, "gross_profit": 18478000, "research_and_development": 10468000, "selling_general_admin": 30637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27718000, "depreciation_amortisation": 2793000, "ebitda": -24925000, "interest_expense": 3008000, "interest_income": null, "other_non_operating": null, "pretax_income": -30726000, "tax_provision": 629000, "effective_tax_rate": null, "net_income": -30726000, "net_income_continuing_ops": -30726000, "net_income_to_common": -30726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5286000, "short_term_investments": null, "net_receivables": 5292000, "inventory": 800000, "other_current_assets": null, "total_current_assets": 12700000, "net_ppe": null, "goodwill": 11631000, "intangible_assets": 15092000, "goodwill_and_intangibles": 26723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28933000, "total_assets": 41633000, "short_term_debt": 12159000, "accounts_payable": 1717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22600000, "long_term_debt": 23812000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 247572000, "total_liabilities": 270172000, "total_debt": 35971000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -230864000, "total_equity": -228539000, "shares_outstanding": 45712000, "operating_cash_flow": -21726000, "stock_based_compensation": 170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22972000, "free_cash_flow": -20416000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27718000", "ebitda": "-24925000", "netIncome": "-30726000", "grossProfit": "18478000", "depreciation": "None", "totalRevenue": "24552000", "costOfRevenue": "6074000", "interestIncome": "55000", "incomeBeforeTax": "-30726000", "interestExpense": "3008000", "operatingIncome": "-26741000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "629000", "reportedCurrency": "USD", "netInterestIncome": "-2953000", "nonInterestIncome": "None", "operatingExpenses": "45219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10468000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2793000", "sellingGeneralAndAdministrative": "30637000", "netIncomeFromContinuingOperations": "-30726000" }, "balance": { "goodwill": "11631000", "inventory": "800000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "41633000", "longTermDebt": "23812000", "shortTermDebt": "12159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15092000", "reportedCurrency": "USD", "retainedEarnings": "-230864000", "totalLiabilities": "270172000", "otherCurrentAssets": "1322000", "totalCurrentAssets": "12700000", "currentLongTermDebt": "12159000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28933000", "currentAccountsPayable": "1717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2120000", "shortLongTermDebtTotal": "35971000", "totalShareholderEquity": "-228539000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7441000", "totalCurrentLiabilities": "22600000", "otherNonCurrentLiabilities": "29472000", "totalNonCurrentLiabilities": "247572000", "cashAndShortTermInvestments": "5286000", "commonStockSharesOutstanding": "45712000", "intangibleAssetsExcludingGoodwill": "15092000", "cashAndCashEquivalentsAtCarryingValue": "5286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "17000", "operatingCashflow": "-21726000", "capitalExpenditures": "1310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22972000", "cashflowFromInvestment": "-1872000", "stockBasedCompensation": "170000", "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": "2793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 20432000, "cost_of_revenue": 4406000, "gross_profit": 16026000, "ebit": -23250000, "ebitda": -21510000, "pretax_income": -26166000, "tax_provision": 211000, "net_income": -26166000, "net_income_to_common": -26166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5914000, "total_current_assets": 9913000, "total_assets": 39057000, "short_term_debt": null, "long_term_debt": 23099000, "total_debt": 23099000, "total_liabilities": 237087000, "total_equity": -198030000, "shares_outstanding": 1327066, "goodwill_and_intangibles": 27657000 }, "cash_flow": { "operating_cash_flow": -17677000, "capital_expenditure": 617000, "free_cash_flow": -17060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27506, "ticker_id": 5010, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23250000", "ebitda": "-21510000", "netIncome": "-26166000", "grossProfit": "16026000", "depreciation": "None", "totalRevenue": "20432000", "costOfRevenue": "4406000", "interestIncome": "24000", "incomeBeforeTax": "-26166000", "interestExpense": "2916000", "operatingIncome": "-23461000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "211000", "reportedCurrency": "USD", "netInterestIncome": "-2892000", "nonInterestIncome": "None", "operatingExpenses": "34087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8188000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1740000", "sellingGeneralAndAdministrative": "25899000", "netIncomeFromContinuingOperations": "-26166000" }, "balance": { "goodwill": "10804000", "inventory": "700000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "39057000", "longTermDebt": "23099000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "16853000", "reportedCurrency": "USD", "retainedEarnings": "-200138000", "totalLiabilities": "237087000", "otherCurrentAssets": "1407000", "totalCurrentAssets": "9913000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29144000", "currentAccountsPayable": "886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1388000", "shortLongTermDebtTotal": "23099000", "totalShareholderEquity": "-198030000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3090000", "totalCurrentLiabilities": "4468000", "otherNonCurrentLiabilities": "25290000", "totalNonCurrentLiabilities": "232619000", "cashAndShortTermInvestments": "5914000", "commonStockSharesOutstanding": "1327066", "intangibleAssetsExcludingGoodwill": "16853000", "cashAndCashEquivalentsAtCarryingValue": "5914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-389000", "operatingCashflow": "-17677000", "capitalExpenditures": "617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19032000", "cashflowFromInvestment": "-617000", "stockBasedCompensation": "142000", "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": "1740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20432000, "cost_of_revenue": 4406000, "gross_profit": 16026000, "research_and_development": 8188000, "selling_general_admin": 25899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23250000, "depreciation_amortisation": 1740000, "ebitda": -21510000, "interest_expense": 2916000, "interest_income": null, "other_non_operating": null, "pretax_income": -26166000, "tax_provision": 211000, "effective_tax_rate": null, "net_income": -26166000, "net_income_continuing_ops": -26166000, "net_income_to_common": -26166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5914000, "short_term_investments": null, "net_receivables": 1892000, "inventory": 700000, "other_current_assets": null, "total_current_assets": 9913000, "net_ppe": null, "goodwill": 10804000, "intangible_assets": 16853000, "goodwill_and_intangibles": 27657000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29144000, "total_assets": 39057000, "short_term_debt": null, "accounts_payable": 886000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4468000, "long_term_debt": 23099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 232619000, "total_liabilities": 237087000, "total_debt": 23099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200138000, "total_equity": -198030000, "shares_outstanding": 1327066, "operating_cash_flow": -17677000, "stock_based_compensation": 142000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 617000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -617000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19032000, "free_cash_flow": -17060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23250000", "ebitda": "-21510000", "netIncome": "-26166000", "grossProfit": "16026000", "depreciation": "None", "totalRevenue": "20432000", "costOfRevenue": "4406000", "interestIncome": "24000", "incomeBeforeTax": "-26166000", "interestExpense": "2916000", "operatingIncome": "-23461000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "211000", "reportedCurrency": "USD", "netInterestIncome": "-2892000", "nonInterestIncome": "None", "operatingExpenses": "34087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8188000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1740000", "sellingGeneralAndAdministrative": "25899000", "netIncomeFromContinuingOperations": "-26166000" }, "balance": { "goodwill": "10804000", "inventory": "700000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "39057000", "longTermDebt": "23099000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "16853000", "reportedCurrency": "USD", "retainedEarnings": "-200138000", "totalLiabilities": "237087000", "otherCurrentAssets": "1407000", "totalCurrentAssets": "9913000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29144000", "currentAccountsPayable": "886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1388000", "shortLongTermDebtTotal": "23099000", "totalShareholderEquity": "-198030000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3090000", "totalCurrentLiabilities": "4468000", "otherNonCurrentLiabilities": "25290000", "totalNonCurrentLiabilities": "232619000", "cashAndShortTermInvestments": "5914000", "commonStockSharesOutstanding": "1327066", "intangibleAssetsExcludingGoodwill": "16853000", "cashAndCashEquivalentsAtCarryingValue": "5914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-389000", "operatingCashflow": "-17677000", "capitalExpenditures": "617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19032000", "cashflowFromInvestment": "-617000", "stockBasedCompensation": "142000", "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": "1740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 25555000, "cost_of_revenue": 4205000, "gross_profit": 21350000, "ebit": -5816000, "ebitda": -4401000, "pretax_income": -7793000, "tax_provision": null, "net_income": -7793000, "net_income_to_common": -7793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25572000, "total_current_assets": 40912000, "total_assets": 94637000, "short_term_debt": 1454000, "long_term_debt": 46487000, "total_debt": 47941000, "total_liabilities": 85505000, "total_equity": 9132000, "shares_outstanding": 9656000, "goodwill_and_intangibles": 18482000 }, "cash_flow": { "operating_cash_flow": -10168000, "capital_expenditure": 144000, "free_cash_flow": -10024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27469, "ticker_id": 5010, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5816000", "ebitda": "-4401000", "netIncome": "-7793000", "grossProfit": "21350000", "depreciation": "None", "totalRevenue": "25555000", "costOfRevenue": "4205000", "interestIncome": "None", "incomeBeforeTax": "-7793000", "interestExpense": "1977000", "operatingIncome": "-6196000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1977000", "nonInterestIncome": "None", "operatingExpenses": "27546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3285000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1415000", "sellingGeneralAndAdministrative": "24261000", "netIncomeFromContinuingOperations": "-7793000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "94637000", "longTermDebt": "46487000", "shortTermDebt": "1454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3451000", "reportedCurrency": "USD", "retainedEarnings": "-505555000", "totalLiabilities": "85505000", "otherCurrentAssets": "5840000", "totalCurrentAssets": "40912000", "currentLongTermDebt": "2000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53725000", "currentAccountsPayable": "3651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71610000", "totalShareholderEquity": "9132000", "capitalLeaseObligations": "25121000", "otherCurrentLiabilities": "9161000", "totalCurrentLiabilities": "14489000", "otherNonCurrentLiabilities": "860000", "totalNonCurrentLiabilities": "71016000", "cashAndShortTermInvestments": "25572000", "commonStockSharesOutstanding": "9656000", "intangibleAssetsExcludingGoodwill": "3451000", "cashAndCashEquivalentsAtCarryingValue": "25572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "20000", "operatingCashflow": "-10168000", "capitalExpenditures": "144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16897000", "cashflowFromInvestment": "-144000", "stockBasedCompensation": "1115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25555000, "cost_of_revenue": 4205000, "gross_profit": 21350000, "research_and_development": 3285000, "selling_general_admin": 24261000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5816000, "depreciation_amortisation": 1415000, "ebitda": -4401000, "interest_expense": 1977000, "interest_income": null, "other_non_operating": null, "pretax_income": -7793000, "tax_provision": null, "effective_tax_rate": null, "net_income": -7793000, "net_income_continuing_ops": -7793000, "net_income_to_common": -7793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25572000, "short_term_investments": null, "net_receivables": 9500000, "inventory": null, "other_current_assets": null, "total_current_assets": 40912000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 3451000, "goodwill_and_intangibles": 18482000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 53725000, "total_assets": 94637000, "short_term_debt": 1454000, "accounts_payable": 3651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14489000, "long_term_debt": 46487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71016000, "total_liabilities": 85505000, "total_debt": 47941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -505555000, "total_equity": 9132000, "shares_outstanding": 9656000, "operating_cash_flow": -10168000, "stock_based_compensation": 1115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16897000, "free_cash_flow": -10024000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5816000", "ebitda": "-4401000", "netIncome": "-7793000", "grossProfit": "21350000", "depreciation": "None", "totalRevenue": "25555000", "costOfRevenue": "4205000", "interestIncome": "None", "incomeBeforeTax": "-7793000", "interestExpense": "1977000", "operatingIncome": "-6196000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1977000", "nonInterestIncome": "None", "operatingExpenses": "27546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3285000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1415000", "sellingGeneralAndAdministrative": "24261000", "netIncomeFromContinuingOperations": "-7793000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "94637000", "longTermDebt": "46487000", "shortTermDebt": "1454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3451000", "reportedCurrency": "USD", "retainedEarnings": "-505555000", "totalLiabilities": "85505000", "otherCurrentAssets": "5840000", "totalCurrentAssets": "40912000", "currentLongTermDebt": "2000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53725000", "currentAccountsPayable": "3651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71610000", "totalShareholderEquity": "9132000", "capitalLeaseObligations": "25121000", "otherCurrentLiabilities": "9161000", "totalCurrentLiabilities": "14489000", "otherNonCurrentLiabilities": "860000", "totalNonCurrentLiabilities": "71016000", "cashAndShortTermInvestments": "25572000", "commonStockSharesOutstanding": "9656000", "intangibleAssetsExcludingGoodwill": "3451000", "cashAndCashEquivalentsAtCarryingValue": "25572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "20000", "operatingCashflow": "-10168000", "capitalExpenditures": "144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16897000", "cashflowFromInvestment": "-144000", "stockBasedCompensation": "1115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 28755000, "cost_of_revenue": 4879000, "gross_profit": 23876000, "ebit": -1921000, "ebitda": -515000, "pretax_income": -3980000, "tax_provision": null, "net_income": -3980000, "net_income_to_common": -3980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18987000, "total_current_assets": 32518000, "total_assets": 87476000, "short_term_debt": 1370000, "long_term_debt": 47445000, "total_debt": 48815000, "total_liabilities": 89941000, "total_equity": -2465000, "shares_outstanding": 8065000, "goodwill_and_intangibles": 18914000 }, "cash_flow": { "operating_cash_flow": 778000, "capital_expenditure": 149000, "free_cash_flow": 927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27470, "ticker_id": 5010, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1921000", "ebitda": "-515000", "netIncome": "-3980000", "grossProfit": "23876000", "depreciation": "None", "totalRevenue": "28755000", "costOfRevenue": "4879000", "interestIncome": "None", "incomeBeforeTax": "-3980000", "interestExpense": "2059000", "operatingIncome": "-1966000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2059000", "nonInterestIncome": "None", "operatingExpenses": "25842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2870000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1406000", "sellingGeneralAndAdministrative": "22972000", "netIncomeFromContinuingOperations": "-3980000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "87476000", "longTermDebt": "47445000", "shortTermDebt": "1370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3883000", "reportedCurrency": "USD", "retainedEarnings": "-497762000", "totalLiabilities": "89941000", "otherCurrentAssets": "4495000", "totalCurrentAssets": "32518000", "currentLongTermDebt": "6000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54958000", "currentAccountsPayable": "3080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72854000", "totalShareholderEquity": "-2465000", "capitalLeaseObligations": "25403000", "otherCurrentLiabilities": "12025000", "totalCurrentLiabilities": "17436000", "otherNonCurrentLiabilities": "1021000", "totalNonCurrentLiabilities": "72505000", "cashAndShortTermInvestments": "18987000", "commonStockSharesOutstanding": "8065000", "intangibleAssetsExcludingGoodwill": "3883000", "cashAndCashEquivalentsAtCarryingValue": "18987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "28000", "operatingCashflow": "778000", "capitalExpenditures": "149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1709000", "cashflowFromInvestment": "-104000", "stockBasedCompensation": "1075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28755000, "cost_of_revenue": 4879000, "gross_profit": 23876000, "research_and_development": 2870000, "selling_general_admin": 22972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1921000, "depreciation_amortisation": 1406000, "ebitda": -515000, "interest_expense": 2059000, "interest_income": null, "other_non_operating": null, "pretax_income": -3980000, "tax_provision": null, "effective_tax_rate": null, "net_income": -3980000, "net_income_continuing_ops": -3980000, "net_income_to_common": -3980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18987000, "short_term_investments": null, "net_receivables": 9036000, "inventory": null, "other_current_assets": null, "total_current_assets": 32518000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 3883000, "goodwill_and_intangibles": 18914000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54958000, "total_assets": 87476000, "short_term_debt": 1370000, "accounts_payable": 3080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17436000, "long_term_debt": 47445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 72505000, "total_liabilities": 89941000, "total_debt": 48815000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -497762000, "total_equity": -2465000, "shares_outstanding": 8065000, "operating_cash_flow": 778000, "stock_based_compensation": 1075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1709000, "free_cash_flow": 927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1921000", "ebitda": "-515000", "netIncome": "-3980000", "grossProfit": "23876000", "depreciation": "None", "totalRevenue": "28755000", "costOfRevenue": "4879000", "interestIncome": "None", "incomeBeforeTax": "-3980000", "interestExpense": "2059000", "operatingIncome": "-1966000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2059000", "nonInterestIncome": "None", "operatingExpenses": "25842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2870000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1406000", "sellingGeneralAndAdministrative": "22972000", "netIncomeFromContinuingOperations": "-3980000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "87476000", "longTermDebt": "47445000", "shortTermDebt": "1370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3883000", "reportedCurrency": "USD", "retainedEarnings": "-497762000", "totalLiabilities": "89941000", "otherCurrentAssets": "4495000", "totalCurrentAssets": "32518000", "currentLongTermDebt": "6000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54958000", "currentAccountsPayable": "3080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72854000", "totalShareholderEquity": "-2465000", "capitalLeaseObligations": "25403000", "otherCurrentLiabilities": "12025000", "totalCurrentLiabilities": "17436000", "otherNonCurrentLiabilities": "1021000", "totalNonCurrentLiabilities": "72505000", "cashAndShortTermInvestments": "18987000", "commonStockSharesOutstanding": "8065000", "intangibleAssetsExcludingGoodwill": "3883000", "cashAndCashEquivalentsAtCarryingValue": "18987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "28000", "operatingCashflow": "778000", "capitalExpenditures": "149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1709000", "cashflowFromInvestment": "-104000", "stockBasedCompensation": "1075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 21768000, "cost_of_revenue": 4106000, "gross_profit": 17662000, "ebit": -6642000, "ebitda": -5264000, "pretax_income": -8716000, "tax_provision": null, "net_income": -8716000, "net_income_to_common": -8716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16704000, "total_current_assets": 33401000, "total_assets": 88722000, "short_term_debt": 1405000, "long_term_debt": 47111000, "total_debt": 48516000, "total_liabilities": 90444000, "total_equity": -1722000, "shares_outstanding": 7500000, "goodwill_and_intangibles": 19406000 }, "cash_flow": { "operating_cash_flow": -8879000, "capital_expenditure": 48000, "free_cash_flow": -8831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27472, "ticker_id": 5010, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6642000", "ebitda": "-5264000", "netIncome": "-8716000", "grossProfit": "17662000", "depreciation": "None", "totalRevenue": "21768000", "costOfRevenue": "4106000", "interestIncome": "None", "incomeBeforeTax": "-8716000", "interestExpense": "2074000", "operatingIncome": "-7044000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2074000", "nonInterestIncome": "None", "operatingExpenses": "24706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2992000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1378000", "sellingGeneralAndAdministrative": "21714000", "netIncomeFromContinuingOperations": "-8716000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "88722000", "longTermDebt": "47111000", "shortTermDebt": "1405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4375000", "reportedCurrency": "USD", "retainedEarnings": "-493782000", "totalLiabilities": "90444000", "otherCurrentAssets": "2623000", "totalCurrentAssets": "33401000", "currentLongTermDebt": "11000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55320999", "currentAccountsPayable": "3617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72928000", "totalShareholderEquity": "-1722000", "capitalLeaseObligations": "25806000", "otherCurrentLiabilities": "10357000", "totalCurrentLiabilities": "18152000", "otherNonCurrentLiabilities": "769000", "totalNonCurrentLiabilities": "72292000", "cashAndShortTermInvestments": "16704000", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "4375000", "cashAndCashEquivalentsAtCarryingValue": "16704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8716000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "10000", "operatingCashflow": "-8879000", "capitalExpenditures": "48000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4822000", "cashflowFromInvestment": "-67000", "stockBasedCompensation": "1053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21768000, "cost_of_revenue": 4106000, "gross_profit": 17662000, "research_and_development": 2992000, "selling_general_admin": 21714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6642000, "depreciation_amortisation": 1378000, "ebitda": -5264000, "interest_expense": 2074000, "interest_income": null, "other_non_operating": null, "pretax_income": -8716000, "tax_provision": null, "effective_tax_rate": null, "net_income": -8716000, "net_income_continuing_ops": -8716000, "net_income_to_common": -8716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16704000, "short_term_investments": null, "net_receivables": 12674000, "inventory": 1400000, "other_current_assets": null, "total_current_assets": 33401000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 4375000, "goodwill_and_intangibles": 19406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 55320999, "total_assets": 88722000, "short_term_debt": 1405000, "accounts_payable": 3617000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18152000, "long_term_debt": 47111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 72292000, "total_liabilities": 90444000, "total_debt": 48516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -493782000, "total_equity": -1722000, "shares_outstanding": 7500000, "operating_cash_flow": -8879000, "stock_based_compensation": 1053000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4822000, "free_cash_flow": -8831000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6642000", "ebitda": "-5264000", "netIncome": "-8716000", "grossProfit": "17662000", "depreciation": "None", "totalRevenue": "21768000", "costOfRevenue": "4106000", "interestIncome": "None", "incomeBeforeTax": "-8716000", "interestExpense": "2074000", "operatingIncome": "-7044000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2074000", "nonInterestIncome": "None", "operatingExpenses": "24706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2992000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1378000", "sellingGeneralAndAdministrative": "21714000", "netIncomeFromContinuingOperations": "-8716000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "88722000", "longTermDebt": "47111000", "shortTermDebt": "1405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4375000", "reportedCurrency": "USD", "retainedEarnings": "-493782000", "totalLiabilities": "90444000", "otherCurrentAssets": "2623000", "totalCurrentAssets": "33401000", "currentLongTermDebt": "11000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55320999", "currentAccountsPayable": "3617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72928000", "totalShareholderEquity": "-1722000", "capitalLeaseObligations": "25806000", "otherCurrentLiabilities": "10357000", "totalCurrentLiabilities": "18152000", "otherNonCurrentLiabilities": "769000", "totalNonCurrentLiabilities": "72292000", "cashAndShortTermInvestments": "16704000", "commonStockSharesOutstanding": "7500000", "intangibleAssetsExcludingGoodwill": "4375000", "cashAndCashEquivalentsAtCarryingValue": "16704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8716000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "10000", "operatingCashflow": "-8879000", "capitalExpenditures": "48000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4822000", "cashflowFromInvestment": "-67000", "stockBasedCompensation": "1053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 20018000, "cost_of_revenue": 4031000, "gross_profit": 15987000, "ebit": -9570000, "ebitda": -8158000, "pretax_income": -11468000, "tax_provision": null, "net_income": -11468000, "net_income_to_common": -11468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20728000, "total_current_assets": 32445000, "total_assets": 87740000, "short_term_debt": 1248000, "long_term_debt": 46782000, "total_debt": 48030000, "total_liabilities": 86602000, "total_equity": 1138000, "shares_outstanding": 7332800, "goodwill_and_intangibles": 19902000 }, "cash_flow": { "operating_cash_flow": -6568000, "capital_expenditure": 51000, "free_cash_flow": -6517000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27473, "ticker_id": 5010, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9570000", "ebitda": "-8158000", "netIncome": "-11468000", "grossProfit": "15987000", "depreciation": "None", "totalRevenue": "20018000", "costOfRevenue": "4031000", "interestIncome": "None", "incomeBeforeTax": "-11468000", "interestExpense": "1898000", "operatingIncome": "-9693000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1898000", "nonInterestIncome": "None", "operatingExpenses": "25680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3269000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1412000", "sellingGeneralAndAdministrative": "22411000", "netIncomeFromContinuingOperations": "-11468000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "87740000", "longTermDebt": "46782000", "shortTermDebt": "1248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4871000", "reportedCurrency": "USD", "retainedEarnings": "-485066000", "totalLiabilities": "86602000", "otherCurrentAssets": "4266000", "totalCurrentAssets": "32445000", "currentLongTermDebt": "16000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55295000", "currentAccountsPayable": "2973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72141000", "totalShareholderEquity": "1138000", "capitalLeaseObligations": "25343000", "otherCurrentLiabilities": "10322000", "totalCurrentLiabilities": "15160000", "otherNonCurrentLiabilities": "549000", "totalNonCurrentLiabilities": "71442000", "cashAndShortTermInvestments": "20728000", "commonStockSharesOutstanding": "7332800", "intangibleAssetsExcludingGoodwill": "4871000", "cashAndCashEquivalentsAtCarryingValue": "20728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11468000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11000", "operatingCashflow": "-6568000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9789000", "cashflowFromInvestment": "-95000", "stockBasedCompensation": "1039000", "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": "1436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20018000, "cost_of_revenue": 4031000, "gross_profit": 15987000, "research_and_development": 3269000, "selling_general_admin": 22411000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9570000, "depreciation_amortisation": 1412000, "ebitda": -8158000, "interest_expense": 1898000, "interest_income": null, "other_non_operating": null, "pretax_income": -11468000, "tax_provision": null, "effective_tax_rate": null, "net_income": -11468000, "net_income_continuing_ops": -11468000, "net_income_to_common": -11468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20728000, "short_term_investments": null, "net_receivables": 7451000, "inventory": null, "other_current_assets": null, "total_current_assets": 32445000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 4871000, "goodwill_and_intangibles": 19902000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 55295000, "total_assets": 87740000, "short_term_debt": 1248000, "accounts_payable": 2973000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15160000, "long_term_debt": 46782000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71442000, "total_liabilities": 86602000, "total_debt": 48030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -485066000, "total_equity": 1138000, "shares_outstanding": 7332800, "operating_cash_flow": -6568000, "stock_based_compensation": 1039000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9789000, "free_cash_flow": -6517000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9570000", "ebitda": "-8158000", "netIncome": "-11468000", "grossProfit": "15987000", "depreciation": "None", "totalRevenue": "20018000", "costOfRevenue": "4031000", "interestIncome": "None", "incomeBeforeTax": "-11468000", "interestExpense": "1898000", "operatingIncome": "-9693000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1898000", "nonInterestIncome": "None", "operatingExpenses": "25680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3269000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1412000", "sellingGeneralAndAdministrative": "22411000", "netIncomeFromContinuingOperations": "-11468000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "87740000", "longTermDebt": "46782000", "shortTermDebt": "1248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4871000", "reportedCurrency": "USD", "retainedEarnings": "-485066000", "totalLiabilities": "86602000", "otherCurrentAssets": "4266000", "totalCurrentAssets": "32445000", "currentLongTermDebt": "16000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55295000", "currentAccountsPayable": "2973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72141000", "totalShareholderEquity": "1138000", "capitalLeaseObligations": "25343000", "otherCurrentLiabilities": "10322000", "totalCurrentLiabilities": "15160000", "otherNonCurrentLiabilities": "549000", "totalNonCurrentLiabilities": "71442000", "cashAndShortTermInvestments": "20728000", "commonStockSharesOutstanding": "7332800", "intangibleAssetsExcludingGoodwill": "4871000", "cashAndCashEquivalentsAtCarryingValue": "20728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11468000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11000", "operatingCashflow": "-6568000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9789000", "cashflowFromInvestment": "-95000", "stockBasedCompensation": "1039000", "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": "1436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 17958000, "cost_of_revenue": 3703000, "gross_profit": 14255000, "ebit": -9416000, "ebitda": -8011000, "pretax_income": -11101000, "tax_provision": null, "net_income": -11101000, "net_income_to_common": -11101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17603000, "total_current_assets": 29622000, "total_assets": 86241000, "short_term_debt": 1112000, "long_term_debt": 36693000, "total_debt": 37805000, "total_liabilities": 75181000, "total_equity": 11060000, "shares_outstanding": 7327350, "goodwill_and_intangibles": 20391000 }, "cash_flow": { "operating_cash_flow": -8602000, "capital_expenditure": 137000, "free_cash_flow": -8465000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27474, "ticker_id": 5010, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9416000", "ebitda": "-8011000", "netIncome": "-11101000", "grossProfit": "14255000", "depreciation": "None", "totalRevenue": "17958000", "costOfRevenue": "3703000", "interestIncome": "None", "incomeBeforeTax": "-11101000", "interestExpense": "1685000", "operatingIncome": "-9063000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1685000", "nonInterestIncome": "None", "operatingExpenses": "23318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2870000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1405000", "sellingGeneralAndAdministrative": "20448000", "netIncomeFromContinuingOperations": "-11101000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "86241000", "longTermDebt": "36693000", "shortTermDebt": "1112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5360000", "reportedCurrency": "USD", "retainedEarnings": "-473598000", "totalLiabilities": "75181000", "otherCurrentAssets": "4380000", "totalCurrentAssets": "29622000", "currentLongTermDebt": "18000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56619000", "currentAccountsPayable": "2925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62285000", "totalShareholderEquity": "11060000", "capitalLeaseObligations": "25574000", "otherCurrentLiabilities": "8491000", "totalCurrentLiabilities": "13316000", "otherNonCurrentLiabilities": "692000", "totalNonCurrentLiabilities": "61865000", "cashAndShortTermInvestments": "17603000", "commonStockSharesOutstanding": "7327350", "intangibleAssetsExcludingGoodwill": "5360000", "cashAndCashEquivalentsAtCarryingValue": "17603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8602000", "capitalExpenditures": "137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97000", "cashflowFromInvestment": "-137000", "stockBasedCompensation": "972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17958000, "cost_of_revenue": 3703000, "gross_profit": 14255000, "research_and_development": 2870000, "selling_general_admin": 20448000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9416000, "depreciation_amortisation": 1405000, "ebitda": -8011000, "interest_expense": 1685000, "interest_income": null, "other_non_operating": null, "pretax_income": -11101000, "tax_provision": null, "effective_tax_rate": null, "net_income": -11101000, "net_income_continuing_ops": -11101000, "net_income_to_common": -11101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17603000, "short_term_investments": null, "net_receivables": 7639000, "inventory": null, "other_current_assets": null, "total_current_assets": 29622000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 5360000, "goodwill_and_intangibles": 20391000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56619000, "total_assets": 86241000, "short_term_debt": 1112000, "accounts_payable": 2925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13316000, "long_term_debt": 36693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61865000, "total_liabilities": 75181000, "total_debt": 37805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -473598000, "total_equity": 11060000, "shares_outstanding": 7327350, "operating_cash_flow": -8602000, "stock_based_compensation": 972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97000, "free_cash_flow": -8465000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9416000", "ebitda": "-8011000", "netIncome": "-11101000", "grossProfit": "14255000", "depreciation": "None", "totalRevenue": "17958000", "costOfRevenue": "3703000", "interestIncome": "None", "incomeBeforeTax": "-11101000", "interestExpense": "1685000", "operatingIncome": "-9063000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1685000", "nonInterestIncome": "None", "operatingExpenses": "23318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2870000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1405000", "sellingGeneralAndAdministrative": "20448000", "netIncomeFromContinuingOperations": "-11101000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "86241000", "longTermDebt": "36693000", "shortTermDebt": "1112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5360000", "reportedCurrency": "USD", "retainedEarnings": "-473598000", "totalLiabilities": "75181000", "otherCurrentAssets": "4380000", "totalCurrentAssets": "29622000", "currentLongTermDebt": "18000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56619000", "currentAccountsPayable": "2925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62285000", "totalShareholderEquity": "11060000", "capitalLeaseObligations": "25574000", "otherCurrentLiabilities": "8491000", "totalCurrentLiabilities": "13316000", "otherNonCurrentLiabilities": "692000", "totalNonCurrentLiabilities": "61865000", "cashAndShortTermInvestments": "17603000", "commonStockSharesOutstanding": "7327350", "intangibleAssetsExcludingGoodwill": "5360000", "cashAndCashEquivalentsAtCarryingValue": "17603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8602000", "capitalExpenditures": "137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97000", "cashflowFromInvestment": "-137000", "stockBasedCompensation": "972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 20429000, "cost_of_revenue": 4342000, "gross_profit": 16087000, "ebit": -6499000, "ebitda": -5101000, "pretax_income": -8251000, "tax_provision": -1278724, "net_income": -8251000, "net_income_to_common": -8251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26245000, "total_current_assets": 39484000, "total_assets": 97244000, "short_term_debt": 740000, "long_term_debt": 36408000, "total_debt": 37148000, "total_liabilities": 76368000, "total_equity": 20876000, "shares_outstanding": 7330150, "goodwill_and_intangibles": 20905000 }, "cash_flow": { "operating_cash_flow": -4096000, "capital_expenditure": 884000, "free_cash_flow": -3212000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27475, "ticker_id": 5010, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6499000", "ebitda": "-5101000", "netIncome": "-8251000", "grossProfit": "16087000", "depreciation": "None", "totalRevenue": "20429000", "costOfRevenue": "4342000", "interestIncome": "None", "incomeBeforeTax": "-8251000", "interestExpense": "1752000", "operatingIncome": "-6649000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1278724", "reportedCurrency": "USD", "netInterestIncome": "-1752000", "nonInterestIncome": "None", "operatingExpenses": "22736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2414000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1398000", "sellingGeneralAndAdministrative": "20219000", "netIncomeFromContinuingOperations": "-8251000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "97244000", "longTermDebt": "36408000", "shortTermDebt": "740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5874000", "reportedCurrency": "USD", "retainedEarnings": "-462497000", "totalLiabilities": "76368000", "otherCurrentAssets": "4636000", "totalCurrentAssets": "39484000", "currentLongTermDebt": "21000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59693000", "currentAccountsPayable": "2194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61976000", "totalShareholderEquity": "20876000", "capitalLeaseObligations": "25547000", "otherCurrentLiabilities": "10705000", "totalCurrentLiabilities": "14317000", "otherNonCurrentLiabilities": "815000", "totalNonCurrentLiabilities": "63984000", "cashAndShortTermInvestments": "26245000", "commonStockSharesOutstanding": "7330150", "intangibleAssetsExcludingGoodwill": "5874000", "cashAndCashEquivalentsAtCarryingValue": "26245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8251000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4096000", "capitalExpenditures": "884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181000", "cashflowFromInvestment": "-884000", "stockBasedCompensation": "1265000", "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": "1398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20429000, "cost_of_revenue": 4342000, "gross_profit": 16087000, "research_and_development": 2414000, "selling_general_admin": 20219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6499000, "depreciation_amortisation": 1398000, "ebitda": -5101000, "interest_expense": 1752000, "interest_income": null, "other_non_operating": null, "pretax_income": -8251000, "tax_provision": -1278724, "effective_tax_rate": null, "net_income": -8251000, "net_income_continuing_ops": -8251000, "net_income_to_common": -8251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26245000, "short_term_investments": null, "net_receivables": 8603000, "inventory": null, "other_current_assets": null, "total_current_assets": 39484000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 5874000, "goodwill_and_intangibles": 20905000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59693000, "total_assets": 97244000, "short_term_debt": 740000, "accounts_payable": 2194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14317000, "long_term_debt": 36408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63984000, "total_liabilities": 76368000, "total_debt": 37148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -462497000, "total_equity": 20876000, "shares_outstanding": 7330150, "operating_cash_flow": -4096000, "stock_based_compensation": 1265000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -884000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -181000, "free_cash_flow": -3212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6499000", "ebitda": "-5101000", "netIncome": "-8251000", "grossProfit": "16087000", "depreciation": "None", "totalRevenue": "20429000", "costOfRevenue": "4342000", "interestIncome": "None", "incomeBeforeTax": "-8251000", "interestExpense": "1752000", "operatingIncome": "-6649000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1278724", "reportedCurrency": "USD", "netInterestIncome": "-1752000", "nonInterestIncome": "None", "operatingExpenses": "22736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2414000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1398000", "sellingGeneralAndAdministrative": "20219000", "netIncomeFromContinuingOperations": "-8251000" }, "balance": { "goodwill": "15031000", "inventory": "None", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "97244000", "longTermDebt": "36408000", "shortTermDebt": "740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5874000", "reportedCurrency": "USD", "retainedEarnings": "-462497000", "totalLiabilities": "76368000", "otherCurrentAssets": "4636000", "totalCurrentAssets": "39484000", "currentLongTermDebt": "21000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59693000", "currentAccountsPayable": "2194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61976000", "totalShareholderEquity": "20876000", "capitalLeaseObligations": "25547000", "otherCurrentLiabilities": "10705000", "totalCurrentLiabilities": "14317000", "otherNonCurrentLiabilities": "815000", "totalNonCurrentLiabilities": "63984000", "cashAndShortTermInvestments": "26245000", "commonStockSharesOutstanding": "7330150", "intangibleAssetsExcludingGoodwill": "5874000", "cashAndCashEquivalentsAtCarryingValue": "26245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8251000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4096000", "capitalExpenditures": "884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181000", "cashflowFromInvestment": "-884000", "stockBasedCompensation": "1265000", "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": "1398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 18151000, "cost_of_revenue": 4179000, "gross_profit": 13972000, "ebit": -8217000, "ebitda": -6800000, "pretax_income": -10258000, "tax_provision": -1417000, "net_income": -10258000, "net_income_to_common": -10258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31406000, "total_current_assets": 44017000, "total_assets": 102743000, "short_term_debt": 653000, "long_term_debt": 36112000, "total_debt": 36765000, "total_liabilities": 74886000, "total_equity": 27857000, "shares_outstanding": 7314800, "goodwill_and_intangibles": 21469000 }, "cash_flow": { "operating_cash_flow": -10671000, "capital_expenditure": 286000, "free_cash_flow": -10385000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27477, "ticker_id": 5010, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8217000", "ebitda": "-6800000", "netIncome": "-10258000", "grossProfit": "13972000", "depreciation": "None", "totalRevenue": "18151000", "costOfRevenue": "4179000", "interestIncome": "None", "incomeBeforeTax": "-10258000", "interestExpense": "2041000", "operatingIncome": "-8591000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1417000", "reportedCurrency": "USD", "netInterestIncome": "-2041000", "nonInterestIncome": "None", "operatingExpenses": "22563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2547000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1417000", "sellingGeneralAndAdministrative": "20016000", "netIncomeFromContinuingOperations": "-10258000" }, "balance": { "goodwill": "15031000", "inventory": "1200000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "102743000", "longTermDebt": "36112000", "shortTermDebt": "653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6438000", "reportedCurrency": "USD", "retainedEarnings": "-454246000", "totalLiabilities": "74886000", "otherCurrentAssets": "4575000", "totalCurrentAssets": "44017000", "currentLongTermDebt": "29000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58726000", "currentAccountsPayable": "2537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61956000", "totalShareholderEquity": "27857000", "capitalLeaseObligations": "25815000", "otherCurrentLiabilities": "9097000", "totalCurrentLiabilities": "12963000", "otherNonCurrentLiabilities": "620000", "totalNonCurrentLiabilities": "61923000", "cashAndShortTermInvestments": "31406000", "commonStockSharesOutstanding": "7314800", "intangibleAssetsExcludingGoodwill": "6438000", "cashAndCashEquivalentsAtCarryingValue": "31406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10258000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "12000", "operatingCashflow": "-10671000", "capitalExpenditures": "286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144000", "cashflowFromInvestment": "-286000", "stockBasedCompensation": "1515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18151000, "cost_of_revenue": 4179000, "gross_profit": 13972000, "research_and_development": 2547000, "selling_general_admin": 20016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8217000, "depreciation_amortisation": 1417000, "ebitda": -6800000, "interest_expense": 2041000, "interest_income": null, "other_non_operating": null, "pretax_income": -10258000, "tax_provision": -1417000, "effective_tax_rate": null, "net_income": -10258000, "net_income_continuing_ops": -10258000, "net_income_to_common": -10258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31406000, "short_term_investments": null, "net_receivables": 8036000, "inventory": 1200000, "other_current_assets": null, "total_current_assets": 44017000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 6438000, "goodwill_and_intangibles": 21469000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 58726000, "total_assets": 102743000, "short_term_debt": 653000, "accounts_payable": 2537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12963000, "long_term_debt": 36112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61923000, "total_liabilities": 74886000, "total_debt": 36765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -454246000, "total_equity": 27857000, "shares_outstanding": 7314800, "operating_cash_flow": -10671000, "stock_based_compensation": 1515000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -286000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 144000, "free_cash_flow": -10385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8217000", "ebitda": "-6800000", "netIncome": "-10258000", "grossProfit": "13972000", "depreciation": "None", "totalRevenue": "18151000", "costOfRevenue": "4179000", "interestIncome": "None", "incomeBeforeTax": "-10258000", "interestExpense": "2041000", "operatingIncome": "-8591000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1417000", "reportedCurrency": "USD", "netInterestIncome": "-2041000", "nonInterestIncome": "None", "operatingExpenses": "22563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2547000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1417000", "sellingGeneralAndAdministrative": "20016000", "netIncomeFromContinuingOperations": "-10258000" }, "balance": { "goodwill": "15031000", "inventory": "1200000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "102743000", "longTermDebt": "36112000", "shortTermDebt": "653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6438000", "reportedCurrency": "USD", "retainedEarnings": "-454246000", "totalLiabilities": "74886000", "otherCurrentAssets": "4575000", "totalCurrentAssets": "44017000", "currentLongTermDebt": "29000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58726000", "currentAccountsPayable": "2537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61956000", "totalShareholderEquity": "27857000", "capitalLeaseObligations": "25815000", "otherCurrentLiabilities": "9097000", "totalCurrentLiabilities": "12963000", "otherNonCurrentLiabilities": "620000", "totalNonCurrentLiabilities": "61923000", "cashAndShortTermInvestments": "31406000", "commonStockSharesOutstanding": "7314800", "intangibleAssetsExcludingGoodwill": "6438000", "cashAndCashEquivalentsAtCarryingValue": "31406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10258000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "12000", "operatingCashflow": "-10671000", "capitalExpenditures": "286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144000", "cashflowFromInvestment": "-286000", "stockBasedCompensation": "1515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 17925000, "cost_of_revenue": 3877000, "gross_profit": 14048000, "ebit": -8872000, "ebitda": -7553000, "pretax_income": -10808000, "tax_provision": null, "net_income": -10808000, "net_income_to_common": -10808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42219000, "total_current_assets": 57579000, "total_assets": 115841000, "short_term_debt": 337000, "long_term_debt": 35807000, "total_debt": 36144000, "total_liabilities": 79581000, "total_equity": 36260000, "shares_outstanding": 6358400, "goodwill_and_intangibles": 21915000 }, "cash_flow": { "operating_cash_flow": -18590000, "capital_expenditure": 1997000, "free_cash_flow": -16593000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27478, "ticker_id": 5010, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8872000", "ebitda": "-7553000", "netIncome": "-10808000", "grossProfit": "14048000", "depreciation": "None", "totalRevenue": "17925000", "costOfRevenue": "3877000", "interestIncome": "None", "incomeBeforeTax": "-10808000", "interestExpense": "1936000", "operatingIncome": "-8237000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1936000", "nonInterestIncome": "None", "operatingExpenses": "22285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2558000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1319000", "sellingGeneralAndAdministrative": "19660000", "netIncomeFromContinuingOperations": "-10808000" }, "balance": { "goodwill": "15031000", "inventory": "1200000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "115841000", "longTermDebt": "35807000", "shortTermDebt": "337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6884000", "reportedCurrency": "USD", "retainedEarnings": "-443988000", "totalLiabilities": "79581000", "otherCurrentAssets": "5232000", "totalCurrentAssets": "57579000", "currentLongTermDebt": "37000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58262000", "currentAccountsPayable": "2220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61622000", "totalShareholderEquity": "36260000", "capitalLeaseObligations": "25778000", "otherCurrentLiabilities": "14548000", "totalCurrentLiabilities": "17552000", "otherNonCurrentLiabilities": "744000", "totalNonCurrentLiabilities": "62029000", "cashAndShortTermInvestments": "42219000", "commonStockSharesOutstanding": "6358400", "intangibleAssetsExcludingGoodwill": "6884000", "cashAndCashEquivalentsAtCarryingValue": "42219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10808000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18590000", "capitalExpenditures": "1997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51315000", "cashflowFromInvestment": "-1997000", "stockBasedCompensation": "1218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17925000, "cost_of_revenue": 3877000, "gross_profit": 14048000, "research_and_development": 2558000, "selling_general_admin": 19660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8872000, "depreciation_amortisation": 1319000, "ebitda": -7553000, "interest_expense": 1936000, "interest_income": null, "other_non_operating": null, "pretax_income": -10808000, "tax_provision": null, "effective_tax_rate": null, "net_income": -10808000, "net_income_continuing_ops": -10808000, "net_income_to_common": -10808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42219000, "short_term_investments": null, "net_receivables": 10128000, "inventory": 1200000, "other_current_assets": null, "total_current_assets": 57579000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 6884000, "goodwill_and_intangibles": 21915000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 58262000, "total_assets": 115841000, "short_term_debt": 337000, "accounts_payable": 2220000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17552000, "long_term_debt": 35807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 62029000, "total_liabilities": 79581000, "total_debt": 36144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -443988000, "total_equity": 36260000, "shares_outstanding": 6358400, "operating_cash_flow": -18590000, "stock_based_compensation": 1218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1997000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51315000, "free_cash_flow": -16593000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8872000", "ebitda": "-7553000", "netIncome": "-10808000", "grossProfit": "14048000", "depreciation": "None", "totalRevenue": "17925000", "costOfRevenue": "3877000", "interestIncome": "None", "incomeBeforeTax": "-10808000", "interestExpense": "1936000", "operatingIncome": "-8237000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1936000", "nonInterestIncome": "None", "operatingExpenses": "22285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2558000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1319000", "sellingGeneralAndAdministrative": "19660000", "netIncomeFromContinuingOperations": "-10808000" }, "balance": { "goodwill": "15031000", "inventory": "1200000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "115841000", "longTermDebt": "35807000", "shortTermDebt": "337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6884000", "reportedCurrency": "USD", "retainedEarnings": "-443988000", "totalLiabilities": "79581000", "otherCurrentAssets": "5232000", "totalCurrentAssets": "57579000", "currentLongTermDebt": "37000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58262000", "currentAccountsPayable": "2220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61622000", "totalShareholderEquity": "36260000", "capitalLeaseObligations": "25778000", "otherCurrentLiabilities": "14548000", "totalCurrentLiabilities": "17552000", "otherNonCurrentLiabilities": "744000", "totalNonCurrentLiabilities": "62029000", "cashAndShortTermInvestments": "42219000", "commonStockSharesOutstanding": "6358400", "intangibleAssetsExcludingGoodwill": "6884000", "cashAndCashEquivalentsAtCarryingValue": "42219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10808000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18590000", "capitalExpenditures": "1997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51315000", "cashflowFromInvestment": "-1997000", "stockBasedCompensation": "1218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 14818000, "cost_of_revenue": 3175000, "gross_profit": 11643000, "ebit": -11085000, "ebitda": -9763000, "pretax_income": -13614000, "tax_provision": 1278724, "net_income": -13614000, "net_income_to_common": -13614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11491000, "total_current_assets": 28479000, "total_assets": 87201000, "short_term_debt": 317000, "long_term_debt": 35511000, "total_debt": 35828000, "total_liabilities": 92703000, "total_equity": -5502000, "shares_outstanding": 97166000, "goodwill_and_intangibles": 22415000 }, "cash_flow": { "operating_cash_flow": -15311000, "capital_expenditure": 273000, "free_cash_flow": -15038000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27479, "ticker_id": 5010, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11085000", "ebitda": "-9763000", "netIncome": "-13614000", "grossProfit": "11643000", "depreciation": "None", "totalRevenue": "14818000", "costOfRevenue": "3175000", "interestIncome": "None", "incomeBeforeTax": "-13614000", "interestExpense": "2529000", "operatingIncome": "-11021000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1278724", "reportedCurrency": "USD", "netInterestIncome": "-2529000", "nonInterestIncome": "None", "operatingExpenses": "22664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1322000", "sellingGeneralAndAdministrative": "20556000", "netIncomeFromContinuingOperations": "-13614000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "87201000", "longTermDebt": "35511000", "shortTermDebt": "317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7384000", "reportedCurrency": "USD", "retainedEarnings": "-433180000", "totalLiabilities": "92703000", "otherCurrentAssets": "7095000", "totalCurrentAssets": "28479000", "currentLongTermDebt": "45000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58722000", "currentAccountsPayable": "3213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61175000", "totalShareholderEquity": "-5502000", "capitalLeaseObligations": "25619000", "otherCurrentLiabilities": "27387000", "totalCurrentLiabilities": "31230000", "otherNonCurrentLiabilities": "615000", "totalNonCurrentLiabilities": "61473000", "cashAndShortTermInvestments": "11491000", "commonStockSharesOutstanding": "97166000", "intangibleAssetsExcludingGoodwill": "7384000", "cashAndCashEquivalentsAtCarryingValue": "11491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13614000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8000", "operatingCashflow": "-15311000", "capitalExpenditures": "273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "791000", "cashflowFromInvestment": "-273000", "stockBasedCompensation": "2640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14818000, "cost_of_revenue": 3175000, "gross_profit": 11643000, "research_and_development": 2040000, "selling_general_admin": 20556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11085000, "depreciation_amortisation": 1322000, "ebitda": -9763000, "interest_expense": 2529000, "interest_income": null, "other_non_operating": null, "pretax_income": -13614000, "tax_provision": 1278724, "effective_tax_rate": null, "net_income": -13614000, "net_income_continuing_ops": -13614000, "net_income_to_common": -13614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11491000, "short_term_investments": null, "net_receivables": 9893000, "inventory": 1400000, "other_current_assets": null, "total_current_assets": 28479000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 7384000, "goodwill_and_intangibles": 22415000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 58722000, "total_assets": 87201000, "short_term_debt": 317000, "accounts_payable": 3213000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31230000, "long_term_debt": 35511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61473000, "total_liabilities": 92703000, "total_debt": 35828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433180000, "total_equity": -5502000, "shares_outstanding": 97166000, "operating_cash_flow": -15311000, "stock_based_compensation": 2640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 273000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 791000, "free_cash_flow": -15038000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11085000", "ebitda": "-9763000", "netIncome": "-13614000", "grossProfit": "11643000", "depreciation": "None", "totalRevenue": "14818000", "costOfRevenue": "3175000", "interestIncome": "None", "incomeBeforeTax": "-13614000", "interestExpense": "2529000", "operatingIncome": "-11021000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1278724", "reportedCurrency": "USD", "netInterestIncome": "-2529000", "nonInterestIncome": "None", "operatingExpenses": "22664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1322000", "sellingGeneralAndAdministrative": "20556000", "netIncomeFromContinuingOperations": "-13614000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "87201000", "longTermDebt": "35511000", "shortTermDebt": "317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7384000", "reportedCurrency": "USD", "retainedEarnings": "-433180000", "totalLiabilities": "92703000", "otherCurrentAssets": "7095000", "totalCurrentAssets": "28479000", "currentLongTermDebt": "45000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58722000", "currentAccountsPayable": "3213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61175000", "totalShareholderEquity": "-5502000", "capitalLeaseObligations": "25619000", "otherCurrentLiabilities": "27387000", "totalCurrentLiabilities": "31230000", "otherNonCurrentLiabilities": "615000", "totalNonCurrentLiabilities": "61473000", "cashAndShortTermInvestments": "11491000", "commonStockSharesOutstanding": "97166000", "intangibleAssetsExcludingGoodwill": "7384000", "cashAndCashEquivalentsAtCarryingValue": "11491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13614000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8000", "operatingCashflow": "-15311000", "capitalExpenditures": "273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "791000", "cashflowFromInvestment": "-273000", "stockBasedCompensation": "2640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 14668000, "cost_of_revenue": 3374000, "gross_profit": 11294000, "ebit": -6810000, "ebitda": -5505000, "pretax_income": -9139000, "tax_provision": -3231000, "net_income": -9139000, "net_income_to_common": -9139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26284000, "total_current_assets": 39683000, "total_assets": 99096000, "short_term_debt": 303000, "long_term_debt": 35225000, "total_debt": 35528000, "total_liabilities": 94516000, "total_equity": 4580000, "shares_outstanding": 4616250, "goodwill_and_intangibles": 22942000 }, "cash_flow": { "operating_cash_flow": -12283000, "capital_expenditure": 3001000, "free_cash_flow": -9282000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27480, "ticker_id": 5010, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6810000", "ebitda": "-5505000", "netIncome": "-9139000", "grossProfit": "11294000", "depreciation": "None", "totalRevenue": "14668000", "costOfRevenue": "3374000", "interestIncome": "None", "incomeBeforeTax": "-9139000", "interestExpense": "2329000", "operatingIncome": "-6846000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3231000", "reportedCurrency": "USD", "netInterestIncome": "-2329000", "nonInterestIncome": "None", "operatingExpenses": "18140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1889000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1305000", "sellingGeneralAndAdministrative": "35240000", "netIncomeFromContinuingOperations": "-9139000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "99096000", "longTermDebt": "35225000", "shortTermDebt": "303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7911000", "reportedCurrency": "USD", "retainedEarnings": "-419566000", "totalLiabilities": "94516000", "otherCurrentAssets": "5720000", "totalCurrentAssets": "39683000", "currentLongTermDebt": "51000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59413000", "currentAccountsPayable": "2929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60691000", "totalShareholderEquity": "4580000", "capitalLeaseObligations": "25415000", "otherCurrentLiabilities": "29860000", "totalCurrentLiabilities": "33416000", "otherNonCurrentLiabilities": "712000", "totalNonCurrentLiabilities": "61100000", "cashAndShortTermInvestments": "26284000", "commonStockSharesOutstanding": "4616250", "intangibleAssetsExcludingGoodwill": "7911000", "cashAndCashEquivalentsAtCarryingValue": "26284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1920000", "operatingCashflow": "-12283000", "capitalExpenditures": "3001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21728000", "cashflowFromInvestment": "-3001000", "stockBasedCompensation": "1081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14668000, "cost_of_revenue": 3374000, "gross_profit": 11294000, "research_and_development": 1889000, "selling_general_admin": 35240000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6810000, "depreciation_amortisation": 1305000, "ebitda": -5505000, "interest_expense": 2329000, "interest_income": null, "other_non_operating": null, "pretax_income": -9139000, "tax_provision": -3231000, "effective_tax_rate": null, "net_income": -9139000, "net_income_continuing_ops": -9139000, "net_income_to_common": -9139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26284000, "short_term_investments": null, "net_receivables": 7679000, "inventory": 1400000, "other_current_assets": null, "total_current_assets": 39683000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 7911000, "goodwill_and_intangibles": 22942000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59413000, "total_assets": 99096000, "short_term_debt": 303000, "accounts_payable": 2929000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33416000, "long_term_debt": 35225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61100000, "total_liabilities": 94516000, "total_debt": 35528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -419566000, "total_equity": 4580000, "shares_outstanding": 4616250, "operating_cash_flow": -12283000, "stock_based_compensation": 1081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3001000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21728000, "free_cash_flow": -9282000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6810000", "ebitda": "-5505000", "netIncome": "-9139000", "grossProfit": "11294000", "depreciation": "None", "totalRevenue": "14668000", "costOfRevenue": "3374000", "interestIncome": "None", "incomeBeforeTax": "-9139000", "interestExpense": "2329000", "operatingIncome": "-6846000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3231000", "reportedCurrency": "USD", "netInterestIncome": "-2329000", "nonInterestIncome": "None", "operatingExpenses": "18140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1889000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1305000", "sellingGeneralAndAdministrative": "35240000", "netIncomeFromContinuingOperations": "-9139000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "99096000", "longTermDebt": "35225000", "shortTermDebt": "303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7911000", "reportedCurrency": "USD", "retainedEarnings": "-419566000", "totalLiabilities": "94516000", "otherCurrentAssets": "5720000", "totalCurrentAssets": "39683000", "currentLongTermDebt": "51000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59413000", "currentAccountsPayable": "2929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60691000", "totalShareholderEquity": "4580000", "capitalLeaseObligations": "25415000", "otherCurrentLiabilities": "29860000", "totalCurrentLiabilities": "33416000", "otherNonCurrentLiabilities": "712000", "totalNonCurrentLiabilities": "61100000", "cashAndShortTermInvestments": "26284000", "commonStockSharesOutstanding": "4616250", "intangibleAssetsExcludingGoodwill": "7911000", "cashAndCashEquivalentsAtCarryingValue": "26284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1920000", "operatingCashflow": "-12283000", "capitalExpenditures": "3001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21728000", "cashflowFromInvestment": "-3001000", "stockBasedCompensation": "1081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 13491000, "cost_of_revenue": 3229000, "gross_profit": 10262000, "ebit": -8563000, "ebitda": -7324000, "pretax_income": -10949000, "tax_provision": 2386000, "net_income": -10949000, "net_income_to_common": -10949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19841000, "total_current_assets": 28886000, "total_assets": 86786000, "short_term_debt": 1163000, "long_term_debt": 24950000, "total_debt": 26113000, "total_liabilities": 88232000, "total_equity": -1446000, "shares_outstanding": 79709000, "goodwill_and_intangibles": 23447000 }, "cash_flow": { "operating_cash_flow": -3838000, "capital_expenditure": 5883000, "free_cash_flow": 2045000, "dividends_paid": 2616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27482, "ticker_id": 5010, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8563000", "ebitda": "-7324000", "netIncome": "-10949000", "grossProfit": "10262000", "depreciation": "None", "totalRevenue": "13491000", "costOfRevenue": "3229000", "interestIncome": "None", "incomeBeforeTax": "-10949000", "interestExpense": "2386000", "operatingIncome": "-7172000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2386000", "reportedCurrency": "USD", "netInterestIncome": "-2386000", "nonInterestIncome": "None", "operatingExpenses": "17434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1938000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1239000", "sellingGeneralAndAdministrative": "15496000", "netIncomeFromContinuingOperations": "-10949000" }, "balance": { "goodwill": "15031000", "inventory": "1300000", "commonStock": "88000", "currentDebt": "None", "investments": "None", "totalAssets": "86786000", "longTermDebt": "24950000", "shortTermDebt": "1163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8416000", "reportedCurrency": "USD", "retainedEarnings": "-410427000", "totalLiabilities": "88232000", "otherCurrentAssets": "3268000", "totalCurrentAssets": "28886000", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57900000", "currentAccountsPayable": "2904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50749000", "totalShareholderEquity": "-1446000", "capitalLeaseObligations": "25749000", "otherCurrentLiabilities": "27923000", "totalCurrentLiabilities": "32649000", "otherNonCurrentLiabilities": "5997000", "totalNonCurrentLiabilities": "55583000", "cashAndShortTermInvestments": "19841000", "commonStockSharesOutstanding": "79709000", "intangibleAssetsExcludingGoodwill": "8416000", "cashAndCashEquivalentsAtCarryingValue": "19841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10949000", "profitLoss": "None", "dividendPayout": "2616000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1483000", "operatingCashflow": "-3838000", "capitalExpenditures": "5883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12152000", "cashflowFromInvestment": "-5883000", "stockBasedCompensation": "954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3262000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13491000, "cost_of_revenue": 3229000, "gross_profit": 10262000, "research_and_development": 1938000, "selling_general_admin": 15496000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8563000, "depreciation_amortisation": 1239000, "ebitda": -7324000, "interest_expense": 2386000, "interest_income": null, "other_non_operating": null, "pretax_income": -10949000, "tax_provision": 2386000, "effective_tax_rate": null, "net_income": -10949000, "net_income_continuing_ops": -10949000, "net_income_to_common": -10949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19841000, "short_term_investments": null, "net_receivables": 5777000, "inventory": 1300000, "other_current_assets": null, "total_current_assets": 28886000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 8416000, "goodwill_and_intangibles": 23447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57900000, "total_assets": 86786000, "short_term_debt": 1163000, "accounts_payable": 2904000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32649000, "long_term_debt": 24950000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 55583000, "total_liabilities": 88232000, "total_debt": 26113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -410427000, "total_equity": -1446000, "shares_outstanding": 79709000, "operating_cash_flow": -3838000, "stock_based_compensation": 954000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5883000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5883000, "dividends_paid": 2616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12152000, "free_cash_flow": 2045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8563000", "ebitda": "-7324000", "netIncome": "-10949000", "grossProfit": "10262000", "depreciation": "None", "totalRevenue": "13491000", "costOfRevenue": "3229000", "interestIncome": "None", "incomeBeforeTax": "-10949000", "interestExpense": "2386000", "operatingIncome": "-7172000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2386000", "reportedCurrency": "USD", "netInterestIncome": "-2386000", "nonInterestIncome": "None", "operatingExpenses": "17434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1938000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1239000", "sellingGeneralAndAdministrative": "15496000", "netIncomeFromContinuingOperations": "-10949000" }, "balance": { "goodwill": "15031000", "inventory": "1300000", "commonStock": "88000", "currentDebt": "None", "investments": "None", "totalAssets": "86786000", "longTermDebt": "24950000", "shortTermDebt": "1163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8416000", "reportedCurrency": "USD", "retainedEarnings": "-410427000", "totalLiabilities": "88232000", "otherCurrentAssets": "3268000", "totalCurrentAssets": "28886000", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57900000", "currentAccountsPayable": "2904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50749000", "totalShareholderEquity": "-1446000", "capitalLeaseObligations": "25749000", "otherCurrentLiabilities": "27923000", "totalCurrentLiabilities": "32649000", "otherNonCurrentLiabilities": "5997000", "totalNonCurrentLiabilities": "55583000", "cashAndShortTermInvestments": "19841000", "commonStockSharesOutstanding": "79709000", "intangibleAssetsExcludingGoodwill": "8416000", "cashAndCashEquivalentsAtCarryingValue": "19841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10949000", "profitLoss": "None", "dividendPayout": "2616000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1483000", "operatingCashflow": "-3838000", "capitalExpenditures": "5883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12152000", "cashflowFromInvestment": "-5883000", "stockBasedCompensation": "954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3262000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "income_statement": { "revenue": 11872000, "cost_of_revenue": 3238000, "gross_profit": 8634000, "ebit": -10926000, "ebitda": -9508000, "pretax_income": -13356000, "tax_provision": 2431000, "net_income": -13356000, "net_income_to_common": -13356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17409000, "total_current_assets": 25245000, "total_assets": 77623000, "short_term_debt": 1554000, "long_term_debt": 24658000, "total_debt": 26212000, "total_liabilities": 84616000, "total_equity": -6993000, "shares_outstanding": 78506000, "goodwill_and_intangibles": 23902000 }, "cash_flow": { "operating_cash_flow": 937000, "capital_expenditure": 6472000, "free_cash_flow": 7409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 27483, "ticker_id": 5010, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:44:23.888233+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10926000", "ebitda": "-9508000", "netIncome": "-13356000", "grossProfit": "8634000", "depreciation": "None", "totalRevenue": "11872000", "costOfRevenue": "3238000", "interestIncome": "None", "incomeBeforeTax": "-13356000", "interestExpense": "2430000", "operatingIncome": "-10927000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2431000", "reportedCurrency": "USD", "netInterestIncome": "-2430000", "nonInterestIncome": "None", "operatingExpenses": "19561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2910000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1418000", "sellingGeneralAndAdministrative": "16651000", "netIncomeFromContinuingOperations": "-13356000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "77623000", "longTermDebt": "24658000", "shortTermDebt": "1554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8871000", "reportedCurrency": "USD", "retainedEarnings": "-399478000", "totalLiabilities": "84616000", "otherCurrentAssets": "3717000", "totalCurrentAssets": "25245000", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52378000", "currentAccountsPayable": "3501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21488000", "shortLongTermDebtTotal": "45020000", "totalShareholderEquity": "-6993000", "capitalLeaseObligations": "20312000", "otherCurrentLiabilities": "21827000", "totalCurrentLiabilities": "27951000", "otherNonCurrentLiabilities": "13199000", "totalNonCurrentLiabilities": "56665000", "cashAndShortTermInvestments": "17409000", "commonStockSharesOutstanding": "78506000", "intangibleAssetsExcludingGoodwill": "8871000", "cashAndCashEquivalentsAtCarryingValue": "17409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13356000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3267000", "operatingCashflow": "937000", "capitalExpenditures": "6472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2330000", "cashflowFromInvestment": "-6472000", "stockBasedCompensation": "1057000", "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": "1418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11872000, "cost_of_revenue": 3238000, "gross_profit": 8634000, "research_and_development": 2910000, "selling_general_admin": 16651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10926000, "depreciation_amortisation": 1418000, "ebitda": -9508000, "interest_expense": 2430000, "interest_income": null, "other_non_operating": null, "pretax_income": -13356000, "tax_provision": 2431000, "effective_tax_rate": null, "net_income": -13356000, "net_income_continuing_ops": -13356000, "net_income_to_common": -13356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17409000, "short_term_investments": null, "net_receivables": 4119000, "inventory": 1400000, "other_current_assets": null, "total_current_assets": 25245000, "net_ppe": null, "goodwill": 15031000, "intangible_assets": 8871000, "goodwill_and_intangibles": 23902000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52378000, "total_assets": 77623000, "short_term_debt": 1554000, "accounts_payable": 3501000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27951000, "long_term_debt": 24658000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 56665000, "total_liabilities": 84616000, "total_debt": 26212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -399478000, "total_equity": -6993000, "shares_outstanding": 78506000, "operating_cash_flow": 937000, "stock_based_compensation": 1057000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2330000, "free_cash_flow": 7409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10926000", "ebitda": "-9508000", "netIncome": "-13356000", "grossProfit": "8634000", "depreciation": "None", "totalRevenue": "11872000", "costOfRevenue": "3238000", "interestIncome": "None", "incomeBeforeTax": "-13356000", "interestExpense": "2430000", "operatingIncome": "-10927000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2431000", "reportedCurrency": "USD", "netInterestIncome": "-2430000", "nonInterestIncome": "None", "operatingExpenses": "19561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2910000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1418000", "sellingGeneralAndAdministrative": "16651000", "netIncomeFromContinuingOperations": "-13356000" }, "balance": { "goodwill": "15031000", "inventory": "1400000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "77623000", "longTermDebt": "24658000", "shortTermDebt": "1554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8871000", "reportedCurrency": "USD", "retainedEarnings": "-399478000", "totalLiabilities": "84616000", "otherCurrentAssets": "3717000", "totalCurrentAssets": "25245000", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52378000", "currentAccountsPayable": "3501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21488000", "shortLongTermDebtTotal": "45020000", "totalShareholderEquity": "-6993000", "capitalLeaseObligations": "20312000", "otherCurrentLiabilities": "21827000", "totalCurrentLiabilities": "27951000", "otherNonCurrentLiabilities": "13199000", "totalNonCurrentLiabilities": "56665000", "cashAndShortTermInvestments": "17409000", "commonStockSharesOutstanding": "78506000", "intangibleAssetsExcludingGoodwill": "8871000", "cashAndCashEquivalentsAtCarryingValue": "17409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13356000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3267000", "operatingCashflow": "937000", "capitalExpenditures": "6472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2330000", "cashflowFromInvestment": "-6472000", "stockBasedCompensation": "1057000", "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": "1418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }