{ "ticker": { "uuid": "689fcea2-87f0-4b44-9092-02b1aadcad68", "symbol": "CNTY", "name": "Century Casinos Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/689fcea2-87f0-4b44-9092-02b1aadcad68/", "api_url": "https://sharemaestro.com/factors/api/tickers/689fcea2-87f0-4b44-9092-02b1aadcad68/" }, "ticker_metadata": { "id": 5440, "uuid": "689fcea2-87f0-4b44-9092-02b1aadcad68", "symbol": "CNTY", "name": "Century Casinos Inc", "asset_type": "equity", "market_cap": 39158900, "stock_exchange_id": 2, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "Century Casinos, Inc. is a worldwide casino entertainment company. The company is headquartered in Colorado Springs, 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": "689fcea2-87f0-4b44-9092-02b1aadcad68", "symbol": "CNTY", "name": "Century Casinos Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/689fcea2-87f0-4b44-9092-02b1aadcad68/", "api_url": "https://sharemaestro.com/factors/api/tickers/689fcea2-87f0-4b44-9092-02b1aadcad68/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.65, "value": 0.56, "quality": 0.56, "momentum": 0.56, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.4, "market_cap": 40086200, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1197, "shareholder_yield": 0, "roe": 0.4994, "piotroski_f_score": 5, "momentum_12_1": -0.2462, "volatility_252d": 0.4811 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:49.999334+00:00", "batch_id": "" }, "size": { "price_close": 1.4, "market_cap": 40086200, "market_cap_usd": 40086200, "enterprise_value": 1026133200, "shares_outstanding": 28633000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0691, "pcf_ratio": 3.9847, "pfcf_ratio": 1.4309, "ev_ebitda": 8.3543, "ev_ebit": 12.3086, "ev_sales": 1.7699, "ev_fcf": 36.6293, "earnings_yield": null, "fcf_yield": 0.0273, "price_to_sales": 0.0691, "price_to_book": null, "price_to_cashflow": 3.9847, "ebitda_to_ev": 0.1197, "sales_yield": 0.565 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3238, "operating_margin": 0.1438, "net_margin": -0.0988, "ebitda_margin": 0.2119, "fcf_margin": 0.0483, "roe": 0.4994, "roa": -0.051, "roic": 0.0718, "roc_greenblatt": null, "asset_turnover": 0.5163, "cash_conversion": -0.4888, "accruals_ratio": -0.06, "sbc_to_revenue": 0.0017, "piotroski_f_score": 5, "altman_z_score": 0.5236, "earnings_stability_5y": 0.8094, "revenue_stability_5y": 0.3234, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1672, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -9.9975, "net_debt_to_ebitda": 8.0279, "debt_to_assets": 0.9316, "interest_coverage": 0.7963, "current_ratio": 1.2224, "quick_ratio": 1.1772, "net_debt": 986047000, "local_beta": -0.0009, "volatility_252d": 0.4811, "volatility_60d": 1.0303, "max_drawdown_12m": -0.5271, "risk_adjusted_momentum": -0.5118 }, "growth": { "revenue_growth_1y": 0.0165, "revenue_growth_3y_cagr": 0.1, "revenue_growth_5y_cagr": 0.1349, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4648, "book_value_growth_1y": null, "revenue_growth": 0.0165, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0667, "price_return_3m": -0.0278, "price_return_6m": -0.0411, "price_return_9m": -0.4946, "price_return_12m": -0.2965, "price_return_12m_ex1m": -0.2462, "momentum_6m": -0.0411, "momentum_12m": -0.2965, "momentum_12_1": -0.2462, "distance_from_52w_high": -0.4946, "distance_from_52w_low": 0.0687, "relative_strength": -0.4544 }, "raw_ttm": { "revenue_ttm": 579773000, "gross_profit_ttm": 187719000, "ebit_ttm": 83367000, "ebitda_ttm": 122827000, "net_income_ttm": -57307000, "eps_diluted_ttm": -2.0014, "operating_cash_flow_ttm": 10060000, "capital_expenditure_ttm": 17954000, "fcf_ttm": 28014000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104693000, "cash_and_equivalents": 59964000, "total_current_assets": 95614000, "total_current_liabilities": 78221000, "net_ppe": null, "total_assets": 1122835000, "total_debt": 1046011000, "total_equity": -114742000, "net_working_capital": -30152000, "book_value_per_share": -4.0073, "retained_earnings": -222454000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -200220000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 44, "quality_composite": 44, "momentum_composite": 44, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 43, "vc1_composite": 44, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 35, "quality_value_composite": 0.56, "os_score": 0.65, "value_percentile": 0.56, "quality_percentile": 0.56, "momentum_percentile": 0.56, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 52, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 658, "ticker_id": 5440, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:49.999334+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.4, "market_cap": 40086200, "market_cap_usd": 40086200, "enterprise_value": 1026133200, "shares_outstanding": 28633000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0691412, "pcf_ratio": 3.98471173, "pfcf_ratio": 1.43093453, "ev_ebitda": 8.35429669, "ev_ebit": 12.30862572, "ev_sales": 1.76988787, "ev_fcf": 36.62929964, "earnings_yield": null, "fcf_yield": 0.02730055, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.32378017, "operating_margin": 0.14379248, "net_margin": -0.09884386, "ebitda_margin": 0.2118536, "fcf_margin": 0.04831891, "roe": 0.49944223, "roa": -0.05103777, "roic": 0.07176046, "roc_greenblatt": null, "asset_turnover": 0.51634746, "cash_conversion": -0.4888408, "accruals_ratio": -0.05999724, "sbc_to_revenue": 0.00172309, "debt_to_equity": -9.99745516, "net_debt_to_ebitda": 8.0279336, "debt_to_assets": 0.93158033, "interest_coverage": 0.79629966, "current_ratio": 1.22235717, "quick_ratio": 1.17719027, "net_debt": 986047000, "revenue_growth_1y": 0.01651965, "revenue_growth_3y_cagr": 0.09996218, "revenue_growth_5y_cagr": 0.13494778, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.46477905, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.52355197, "earnings_stability_5y": 0.80942, "revenue_stability_5y": 0.323434, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06666667, "price_return_3m": -0.02777778, "price_return_6m": -0.04109589, "price_return_9m": -0.49458484, "price_return_12m": -0.29648241, "price_return_12m_ex1m": -0.24623116, "distance_from_52w_high": -0.49458484, "distance_from_52w_low": 0.06870229, "relative_strength": -0.45442346, "local_beta": -0.0009, "volatility_252d": 0.481117, "volatility_60d": 1.030315, "max_drawdown_12m": -0.52707581, "revenue_ttm": 579773000, "gross_profit_ttm": 187719000, "ebit_ttm": 83367000, "ebitda_ttm": 122827000, "net_income_ttm": -57307000, "eps_diluted_ttm": -2.00143191, "operating_cash_flow_ttm": 10060000, "capital_expenditure_ttm": 17954000, "fcf_ttm": 28014000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104693000, "cash_and_equivalents": 59964000, "total_current_assets": 95614000, "total_current_liabilities": 78221000, "net_ppe": null, "total_assets": 1122835000, "total_debt": 1046011000, "total_equity": -114742000, "net_working_capital": -30152000, "book_value_per_share": -4.00733419, "retained_earnings": -222454000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -200220000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 44, "quality_composite": 44, "momentum_composite": 44, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 43, "vc1_composite": 44, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 52, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.4, "os": 0.65, "value": 0.56, "quality": 0.56, "momentum": 0.56, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.4994, "momentum_12_1": -0.2462, "complete_fields": { "id": 658, "ticker_id": 5440, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:49.999334+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.4, "market_cap": 40086200, "market_cap_usd": 40086200, "enterprise_value": 1026133200, "shares_outstanding": 28633000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0691412, "pcf_ratio": 3.98471173, "pfcf_ratio": 1.43093453, "ev_ebitda": 8.35429669, "ev_ebit": 12.30862572, "ev_sales": 1.76988787, "ev_fcf": 36.62929964, "earnings_yield": null, "fcf_yield": 0.02730055, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.32378017, "operating_margin": 0.14379248, "net_margin": -0.09884386, "ebitda_margin": 0.2118536, "fcf_margin": 0.04831891, "roe": 0.49944223, "roa": -0.05103777, "roic": 0.07176046, "roc_greenblatt": null, "asset_turnover": 0.51634746, "cash_conversion": -0.4888408, "accruals_ratio": -0.05999724, "sbc_to_revenue": 0.00172309, "debt_to_equity": -9.99745516, "net_debt_to_ebitda": 8.0279336, "debt_to_assets": 0.93158033, "interest_coverage": 0.79629966, "current_ratio": 1.22235717, "quick_ratio": 1.17719027, "net_debt": 986047000, "revenue_growth_1y": 0.01651965, "revenue_growth_3y_cagr": 0.09996218, "revenue_growth_5y_cagr": 0.13494778, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.46477905, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.52355197, "earnings_stability_5y": 0.80942, "revenue_stability_5y": 0.323434, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06666667, "price_return_3m": -0.02777778, "price_return_6m": -0.04109589, "price_return_9m": -0.49458484, "price_return_12m": -0.29648241, "price_return_12m_ex1m": -0.24623116, "distance_from_52w_high": -0.49458484, "distance_from_52w_low": 0.06870229, "relative_strength": -0.45442346, "local_beta": -0.0009, "volatility_252d": 0.481117, "volatility_60d": 1.030315, "max_drawdown_12m": -0.52707581, "revenue_ttm": 579773000, "gross_profit_ttm": 187719000, "ebit_ttm": 83367000, "ebitda_ttm": 122827000, "net_income_ttm": -57307000, "eps_diluted_ttm": -2.00143191, "operating_cash_flow_ttm": 10060000, "capital_expenditure_ttm": 17954000, "fcf_ttm": 28014000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104693000, "cash_and_equivalents": 59964000, "total_current_assets": 95614000, "total_current_liabilities": 78221000, "net_ppe": null, "total_assets": 1122835000, "total_debt": 1046011000, "total_equity": -114742000, "net_working_capital": -30152000, "book_value_per_share": -4.00733419, "retained_earnings": -222454000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -200220000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 44, "quality_composite": 44, "momentum_composite": 44, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 43, "vc1_composite": 44, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 52, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 572975000, "cost_of_revenue": 377447000, "gross_profit": 195528000, "ebit": 51279000, "ebitda": 53564000, "pretax_income": -51148000, "tax_provision": 2748000, "net_income": -61416000, "net_income_to_common": -61416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68921000, "total_current_assets": 104072000, "total_assets": 1147271000, "short_term_debt": 13043000, "long_term_debt": 1037122000, "total_debt": 1050165000, "total_liabilities": 1154053000, "total_equity": -97697000, "shares_outstanding": 30119000, "goodwill_and_intangibles": 88419000 }, "cash_flow": { "operating_cash_flow": 6688000, "capital_expenditure": 21951000, "free_cash_flow": 28639000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46397, "ticker_id": 5440, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51279000", "ebitda": "53564000", "netIncome": "-61416000", "grossProfit": "195528000", "depreciation": "None", "totalRevenue": "572975000", "costOfRevenue": "377447000", "interestIncome": "1317000", "incomeBeforeTax": "-51148000", "interestExpense": "104783000", "operatingIncome": "51279000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2748000", "reportedCurrency": "USD", "netInterestIncome": "-103466000", "nonInterestIncome": "None", "operatingExpenses": "144249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2285000", "sellingGeneralAndAdministrative": "144249000", "netIncomeFromContinuingOperations": "-53896000" }, "balance": { "goodwill": "10836000", "inventory": "3482000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "1147271000", "longTermDebt": "1037122000", "shortTermDebt": "13043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "77583000", "reportedCurrency": "USD", "retainedEarnings": "-205950000", "totalLiabilities": "1154053000", "otherCurrentAssets": "19710000", "totalCurrentAssets": "104072000", "currentLongTermDebt": "7558000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1043199000", "currentAccountsPayable": "15965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1081757000", "totalShareholderEquity": "-97697000", "capitalLeaseObligations": "37077000", "otherCurrentLiabilities": "42386000", "totalCurrentLiabilities": "79780000", "otherNonCurrentLiabilities": "795000", "totalNonCurrentLiabilities": "1074273000", "cashAndShortTermInvestments": "68921000", "commonStockSharesOutstanding": "30119000", "intangibleAssetsExcludingGoodwill": "77583000", "cashAndCashEquivalentsAtCarryingValue": "68921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "244000", "operatingCashflow": "6688000", "capitalExpenditures": "21951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15371000", "cashflowFromInvestment": "-22256000", "stockBasedCompensation": "1128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 572975000, "cost_of_revenue": 377447000, "gross_profit": 195528000, "research_and_development": null, "selling_general_admin": 144249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51279000, "depreciation_amortisation": 2285000, "ebitda": 53564000, "interest_expense": 104783000, "interest_income": null, "other_non_operating": null, "pretax_income": -51148000, "tax_provision": 2748000, "effective_tax_rate": null, "net_income": -61416000, "net_income_continuing_ops": -53896000, "net_income_to_common": -61416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68921000, "short_term_investments": null, "net_receivables": 11959000, "inventory": 3482000, "other_current_assets": null, "total_current_assets": 104072000, "net_ppe": null, "goodwill": 10836000, "intangible_assets": 77583000, "goodwill_and_intangibles": 88419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1043199000, "total_assets": 1147271000, "short_term_debt": 13043000, "accounts_payable": 15965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79780000, "long_term_debt": 1037122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1074273000, "total_liabilities": 1154053000, "total_debt": 1050165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -205950000, "total_equity": -97697000, "shares_outstanding": 30119000, "operating_cash_flow": 6688000, "stock_based_compensation": 1128000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22256000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15371000, "free_cash_flow": 28639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51279000", "ebitda": "53564000", "netIncome": "-61416000", "grossProfit": "195528000", "depreciation": "None", "totalRevenue": "572975000", "costOfRevenue": "377447000", "interestIncome": "1317000", "incomeBeforeTax": "-51148000", "interestExpense": "104783000", "operatingIncome": "51279000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2748000", "reportedCurrency": "USD", "netInterestIncome": "-103466000", "nonInterestIncome": "None", "operatingExpenses": "144249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "377447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2285000", "sellingGeneralAndAdministrative": "144249000", "netIncomeFromContinuingOperations": "-53896000" }, "balance": { "goodwill": "10836000", "inventory": "3482000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "1147271000", "longTermDebt": "1037122000", "shortTermDebt": "13043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "77583000", "reportedCurrency": "USD", "retainedEarnings": "-205950000", "totalLiabilities": "1154053000", "otherCurrentAssets": "19710000", "totalCurrentAssets": "104072000", "currentLongTermDebt": "7558000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1043199000", "currentAccountsPayable": "15965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1081757000", "totalShareholderEquity": "-97697000", "capitalLeaseObligations": "37077000", "otherCurrentLiabilities": "42386000", "totalCurrentLiabilities": "79780000", "otherNonCurrentLiabilities": "795000", "totalNonCurrentLiabilities": "1074273000", "cashAndShortTermInvestments": "68921000", "commonStockSharesOutstanding": "30119000", "intangibleAssetsExcludingGoodwill": "77583000", "cashAndCashEquivalentsAtCarryingValue": "68921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "244000", "operatingCashflow": "6688000", "capitalExpenditures": "21951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15371000", "cashflowFromInvestment": "-22256000", "stockBasedCompensation": "1128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50921000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 575919000, "cost_of_revenue": 330380000, "gross_profit": 245539000, "ebit": 9955000, "ebitda": 65838000, "pretax_income": -93412000, "tax_provision": 27673000, "net_income": -128170000, "net_income_to_common": -128170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98769000, "total_current_assets": 135549000, "total_assets": 1226312000, "short_term_debt": 10520000, "long_term_debt": 1022900000, "total_debt": 1033420000, "total_liabilities": 1144308000, "total_equity": -9300000, "shares_outstanding": 30617000, "goodwill_and_intangibles": 121172000 }, "cash_flow": { "operating_cash_flow": -3299000, "capital_expenditure": 60995000, "free_cash_flow": 57696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46402, "ticker_id": 5440, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9955000", "ebitda": "65838000", "netIncome": "-128170000", "grossProfit": "245539000", "depreciation": "None", "totalRevenue": "575919000", "costOfRevenue": "330380000", "interestIncome": "2644000", "incomeBeforeTax": "-93412000", "interestExpense": "103367000", "operatingIncome": "4316000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27673000", "reportedCurrency": "USD", "netInterestIncome": "-100723000", "nonInterestIncome": "None", "operatingExpenses": "241223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55883000", "sellingGeneralAndAdministrative": "147912000", "netIncomeFromContinuingOperations": "-121085000" }, "balance": { "goodwill": "36256000", "inventory": "3691000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1226312000", "longTermDebt": "1022900000", "shortTermDebt": "10520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "84916000", "reportedCurrency": "USD", "retainedEarnings": "-119103000", "totalLiabilities": "1144308000", "otherCurrentAssets": "21992000", "totalCurrentAssets": "135549000", "currentLongTermDebt": "6226000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090763000", "currentAccountsPayable": "20974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1063062000", "totalShareholderEquity": "-9300000", "capitalLeaseObligations": "33936000", "otherCurrentLiabilities": "45094000", "totalCurrentLiabilities": "86044000", "otherNonCurrentLiabilities": "616000", "totalNonCurrentLiabilities": "1058264000", "cashAndShortTermInvestments": "98769000", "commonStockSharesOutstanding": "30617000", "intangibleAssetsExcludingGoodwill": "84916000", "cashAndCashEquivalentsAtCarryingValue": "98769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121085000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "909000", "operatingCashflow": "-3299000", "capitalExpenditures": "60995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4376000", "cashflowFromInvestment": "-60888000", "stockBasedCompensation": "66000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575919000, "cost_of_revenue": 330380000, "gross_profit": 245539000, "research_and_development": null, "selling_general_admin": 147912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9955000, "depreciation_amortisation": 55883000, "ebitda": 65838000, "interest_expense": 103367000, "interest_income": null, "other_non_operating": null, "pretax_income": -93412000, "tax_provision": 27673000, "effective_tax_rate": null, "net_income": -128170000, "net_income_continuing_ops": -121085000, "net_income_to_common": -128170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98769000, "short_term_investments": null, "net_receivables": 11097000, "inventory": 3691000, "other_current_assets": null, "total_current_assets": 135549000, "net_ppe": null, "goodwill": 36256000, "intangible_assets": 84916000, "goodwill_and_intangibles": 121172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1090763000, "total_assets": 1226312000, "short_term_debt": 10520000, "accounts_payable": 20974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86044000, "long_term_debt": 1022900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1058264000, "total_liabilities": 1144308000, "total_debt": 1033420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -119103000, "total_equity": -9300000, "shares_outstanding": 30617000, "operating_cash_flow": -3299000, "stock_based_compensation": 66000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60995000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60888000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4376000, "free_cash_flow": 57696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9955000", "ebitda": "65838000", "netIncome": "-128170000", "grossProfit": "245539000", "depreciation": "None", "totalRevenue": "575919000", "costOfRevenue": "330380000", "interestIncome": "2644000", "incomeBeforeTax": "-93412000", "interestExpense": "103367000", "operatingIncome": "4316000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27673000", "reportedCurrency": "USD", "netInterestIncome": "-100723000", "nonInterestIncome": "None", "operatingExpenses": "241223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55883000", "sellingGeneralAndAdministrative": "147912000", "netIncomeFromContinuingOperations": "-121085000" }, "balance": { "goodwill": "36256000", "inventory": "3691000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1226312000", "longTermDebt": "1022900000", "shortTermDebt": "10520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "84916000", "reportedCurrency": "USD", "retainedEarnings": "-119103000", "totalLiabilities": "1144308000", "otherCurrentAssets": "21992000", "totalCurrentAssets": "135549000", "currentLongTermDebt": "6226000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090763000", "currentAccountsPayable": "20974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1063062000", "totalShareholderEquity": "-9300000", "capitalLeaseObligations": "33936000", "otherCurrentLiabilities": "45094000", "totalCurrentLiabilities": "86044000", "otherNonCurrentLiabilities": "616000", "totalNonCurrentLiabilities": "1058264000", "cashAndShortTermInvestments": "98769000", "commonStockSharesOutstanding": "30617000", "intangibleAssetsExcludingGoodwill": "84916000", "cashAndCashEquivalentsAtCarryingValue": "98769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121085000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "909000", "operatingCashflow": "-3299000", "capitalExpenditures": "60995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4376000", "cashflowFromInvestment": "-60888000", "stockBasedCompensation": "66000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55883000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 550206000, "cost_of_revenue": 307393000, "gross_profit": 242813000, "ebit": 70093000, "ebitda": 115360000, "pretax_income": -23832000, "tax_provision": -5343000, "net_income": -28198000, "net_income_to_common": -28198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171327000, "total_current_assets": 207017000, "total_assets": 1359662000, "short_term_debt": 12062000, "long_term_debt": 982219000, "total_debt": 994281000, "total_liabilities": 1145221000, "total_equity": 121392000, "shares_outstanding": 30274000, "goodwill_and_intangibles": 173790000 }, "cash_flow": { "operating_cash_flow": 24055000, "capital_expenditure": 60157000, "free_cash_flow": 84212000, "dividends_paid": 15954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46407, "ticker_id": 5440, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70093000", "ebitda": "115360000", "netIncome": "-28198000", "grossProfit": "242813000", "depreciation": "None", "totalRevenue": "550206000", "costOfRevenue": "307393000", "interestIncome": "492000", "incomeBeforeTax": "-23832000", "interestExpense": "93925000", "operatingIncome": "64046000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5343000", "reportedCurrency": "USD", "netInterestIncome": "-84140000", "nonInterestIncome": "None", "operatingExpenses": "178767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45267000", "sellingGeneralAndAdministrative": "136093000", "netIncomeFromContinuingOperations": "-13172000" }, "balance": { "goodwill": "80583000", "inventory": "4652000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "1359662000", "longTermDebt": "982219000", "shortTermDebt": "12062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "93207000", "reportedCurrency": "USD", "retainedEarnings": "9067000", "totalLiabilities": "1145221000", "otherCurrentAssets": "12785000", "totalCurrentAssets": "207017000", "currentLongTermDebt": "8468000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "18253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152645000", "currentAccountsPayable": "15279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1020542000", "totalShareholderEquity": "121392000", "capitalLeaseObligations": "29855000", "otherCurrentLiabilities": "45939000", "totalCurrentLiabilities": "93619000", "otherNonCurrentLiabilities": "40727000", "totalNonCurrentLiabilities": "1051602000", "cashAndShortTermInvestments": "171327000", "commonStockSharesOutstanding": "30274000", "intangibleAssetsExcludingGoodwill": "93207000", "cashAndCashEquivalentsAtCarryingValue": "171327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18489000", "profitLoss": "None", "dividendPayout": "15954000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "323000", "operatingCashflow": "24055000", "capitalExpenditures": "60157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149857000", "cashflowFromInvestment": "-206997000", "stockBasedCompensation": "3610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 550206000, "cost_of_revenue": 307393000, "gross_profit": 242813000, "research_and_development": null, "selling_general_admin": 136093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70093000, "depreciation_amortisation": 45267000, "ebitda": 115360000, "interest_expense": 93925000, "interest_income": null, "other_non_operating": null, "pretax_income": -23832000, "tax_provision": -5343000, "effective_tax_rate": null, "net_income": -28198000, "net_income_continuing_ops": -13172000, "net_income_to_common": -28198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171327000, "short_term_investments": null, "net_receivables": 18253000, "inventory": 4652000, "other_current_assets": null, "total_current_assets": 207017000, "net_ppe": null, "goodwill": 80583000, "intangible_assets": 93207000, "goodwill_and_intangibles": 173790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1152645000, "total_assets": 1359662000, "short_term_debt": 12062000, "accounts_payable": 15279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93619000, "long_term_debt": 982219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1051602000, "total_liabilities": 1145221000, "total_debt": 994281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9067000, "total_equity": 121392000, "shares_outstanding": 30274000, "operating_cash_flow": 24055000, "stock_based_compensation": 3610000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206997000, "dividends_paid": 15954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 149857000, "free_cash_flow": 84212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70093000", "ebitda": "115360000", "netIncome": "-28198000", "grossProfit": "242813000", "depreciation": "None", "totalRevenue": "550206000", "costOfRevenue": "307393000", "interestIncome": "492000", "incomeBeforeTax": "-23832000", "interestExpense": "93925000", "operatingIncome": "64046000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5343000", "reportedCurrency": "USD", "netInterestIncome": "-84140000", "nonInterestIncome": "None", "operatingExpenses": "178767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45267000", "sellingGeneralAndAdministrative": "136093000", "netIncomeFromContinuingOperations": "-13172000" }, "balance": { "goodwill": "80583000", "inventory": "4652000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "1359662000", "longTermDebt": "982219000", "shortTermDebt": "12062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "93207000", "reportedCurrency": "USD", "retainedEarnings": "9067000", "totalLiabilities": "1145221000", "otherCurrentAssets": "12785000", "totalCurrentAssets": "207017000", "currentLongTermDebt": "8468000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "18253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152645000", "currentAccountsPayable": "15279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1020542000", "totalShareholderEquity": "121392000", "capitalLeaseObligations": "29855000", "otherCurrentLiabilities": "45939000", "totalCurrentLiabilities": "93619000", "otherNonCurrentLiabilities": "40727000", "totalNonCurrentLiabilities": "1051602000", "cashAndShortTermInvestments": "171327000", "commonStockSharesOutstanding": "30274000", "intangibleAssetsExcludingGoodwill": "93207000", "cashAndCashEquivalentsAtCarryingValue": "171327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18489000", "profitLoss": "None", "dividendPayout": "15954000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "323000", "operatingCashflow": "24055000", "capitalExpenditures": "60157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149857000", "cashflowFromInvestment": "-206997000", "stockBasedCompensation": "3610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45267000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 430529000, "cost_of_revenue": 232641000, "gross_profit": 197888000, "ebit": 71841000, "ebitda": 102953000, "pretax_income": 6010000, "tax_provision": -7660000, "net_income": 7976000, "net_income_to_common": 7976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101785000, "total_current_assets": 228019000, "total_assets": 884967000, "short_term_debt": 9419000, "long_term_debt": 629162000, "total_debt": 638581000, "total_liabilities": 730768000, "total_equity": 144028000, "shares_outstanding": 31480000, "goodwill_and_intangibles": 54354000 }, "cash_flow": { "operating_cash_flow": 37397000, "capital_expenditure": 19583000, "free_cash_flow": 56980000, "dividends_paid": 286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46412, "ticker_id": 5440, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71841000", "ebitda": "102953000", "netIncome": "7976000", "grossProfit": "197888000", "depreciation": "None", "totalRevenue": "430529000", "costOfRevenue": "232641000", "interestIncome": "851000", "incomeBeforeTax": "6010000", "interestExpense": "65831000", "operatingIncome": "67612000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7660000", "reportedCurrency": "USD", "netInterestIncome": "-64980000", "nonInterestIncome": "None", "operatingExpenses": "130276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4229000", "costofGoodsAndServicesSold": "232641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31112000", "sellingGeneralAndAdministrative": "104262000", "netIncomeFromContinuingOperations": "13670000" }, "balance": { "goodwill": "9583000", "inventory": "1530000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "884967000", "longTermDebt": "629162000", "shortTermDebt": "9419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "44771000", "reportedCurrency": "USD", "retainedEarnings": "37265000", "totalLiabilities": "730768000", "otherCurrentAssets": "115619000", "totalCurrentAssets": "228019000", "currentLongTermDebt": "5322000", "longTermInvestments": "93596000", "shortTermInvestments": "None", "currentNetReceivables": "9085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "656948000", "currentAccountsPayable": "15341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464650000", "shortLongTermDebtTotal": "664996000", "totalShareholderEquity": "144028000", "capitalLeaseObligations": "30512000", "otherCurrentLiabilities": "29826000", "totalCurrentLiabilities": "65413000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "665355000", "cashAndShortTermInvestments": "101785000", "commonStockSharesOutstanding": "31480000", "intangibleAssetsExcludingGoodwill": "44771000", "cashAndCashEquivalentsAtCarryingValue": "101785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13670000", "profitLoss": "None", "dividendPayout": "286000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-142000", "operatingCashflow": "37397000", "capitalExpenditures": "19583000", "changeInReceivables": "139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "161162000", "cashflowFromInvestment": "-103140000", "stockBasedCompensation": "3335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95419000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430529000, "cost_of_revenue": 232641000, "gross_profit": 197888000, "research_and_development": null, "selling_general_admin": 104262000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71841000, "depreciation_amortisation": 31112000, "ebitda": 102953000, "interest_expense": 65831000, "interest_income": null, "other_non_operating": null, "pretax_income": 6010000, "tax_provision": -7660000, "effective_tax_rate": null, "net_income": 7976000, "net_income_continuing_ops": 13670000, "net_income_to_common": 7976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101785000, "short_term_investments": null, "net_receivables": 9085000, "inventory": 1530000, "other_current_assets": null, "total_current_assets": 228019000, "net_ppe": null, "goodwill": 9583000, "intangible_assets": 44771000, "goodwill_and_intangibles": 54354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 656948000, "total_assets": 884967000, "short_term_debt": 9419000, "accounts_payable": 15341000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65413000, "long_term_debt": 629162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 665355000, "total_liabilities": 730768000, "total_debt": 638581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 37265000, "total_equity": 144028000, "shares_outstanding": 31480000, "operating_cash_flow": 37397000, "stock_based_compensation": 3335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103140000, "dividends_paid": 286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 161162000, "free_cash_flow": 56980000, "net_change_in_cash": 95419000 }, "raw_data": { "income": { "ebit": "71841000", "ebitda": "102953000", "netIncome": "7976000", "grossProfit": "197888000", "depreciation": "None", "totalRevenue": "430529000", "costOfRevenue": "232641000", "interestIncome": "851000", "incomeBeforeTax": "6010000", "interestExpense": "65831000", "operatingIncome": "67612000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7660000", "reportedCurrency": "USD", "netInterestIncome": "-64980000", "nonInterestIncome": "None", "operatingExpenses": "130276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4229000", "costofGoodsAndServicesSold": "232641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31112000", "sellingGeneralAndAdministrative": "104262000", "netIncomeFromContinuingOperations": "13670000" }, "balance": { "goodwill": "9583000", "inventory": "1530000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "884967000", "longTermDebt": "629162000", "shortTermDebt": "9419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "44771000", "reportedCurrency": "USD", "retainedEarnings": "37265000", "totalLiabilities": "730768000", "otherCurrentAssets": "115619000", "totalCurrentAssets": "228019000", "currentLongTermDebt": "5322000", "longTermInvestments": "93596000", "shortTermInvestments": "None", "currentNetReceivables": "9085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "656948000", "currentAccountsPayable": "15341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464650000", "shortLongTermDebtTotal": "664996000", "totalShareholderEquity": "144028000", "capitalLeaseObligations": "30512000", "otherCurrentLiabilities": "29826000", "totalCurrentLiabilities": "65413000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "665355000", "cashAndShortTermInvestments": "101785000", "commonStockSharesOutstanding": "31480000", "intangibleAssetsExcludingGoodwill": "44771000", "cashAndCashEquivalentsAtCarryingValue": "101785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13670000", "profitLoss": "None", "dividendPayout": "286000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-142000", "operatingCashflow": "37397000", "capitalExpenditures": "19583000", "changeInReceivables": "139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "161162000", "cashflowFromInvestment": "-103140000", "stockBasedCompensation": "3335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95419000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31112000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 388506000, "cost_of_revenue": 201037000, "gross_profit": 187469000, "ebit": 70981000, "ebitda": 101780000, "pretax_income": 28149000, "tax_provision": 6371000, "net_income": 20622000, "net_income_to_common": 20622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107821000, "total_current_assets": 140680000, "total_assets": 703358000, "short_term_debt": 7911000, "long_term_debt": 459427000, "total_debt": 467338000, "total_liabilities": 553001000, "total_equity": 141624000, "shares_outstanding": 31388000, "goodwill_and_intangibles": 59277000 }, "cash_flow": { "operating_cash_flow": 59190000, "capital_expenditure": 10012000, "free_cash_flow": 69202000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46417, "ticker_id": 5440, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70981000", "ebitda": "101780000", "netIncome": "20622000", "grossProfit": "187469000", "depreciation": "None", "totalRevenue": "388506000", "costOfRevenue": "201037000", "interestIncome": "174000", "incomeBeforeTax": "28149000", "interestExpense": "42832000", "operatingIncome": "68518000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6371000", "reportedCurrency": "USD", "netInterestIncome": "-42658000", "nonInterestIncome": "None", "operatingExpenses": "118951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2463000", "costofGoodsAndServicesSold": "201037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30799000", "sellingGeneralAndAdministrative": "92189000", "netIncomeFromContinuingOperations": "21778000" }, "balance": { "goodwill": "10347000", "inventory": "1443000", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "703358000", "longTermDebt": "459427000", "shortTermDebt": "7911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "48930000", "reportedCurrency": "USD", "retainedEarnings": "29289000", "totalLiabilities": "553001000", "otherCurrentAssets": "22002000", "totalCurrentAssets": "140680000", "currentLongTermDebt": "3958000", "longTermInvestments": "358000", "shortTermInvestments": "None", "currentNetReceivables": "9414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "562677999", "currentAccountsPayable": "12651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "472302000", "shortLongTermDebtTotal": "494610000", "totalShareholderEquity": "141624000", "capitalLeaseObligations": "31225000", "otherCurrentLiabilities": "27676000", "totalCurrentLiabilities": "60433000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "492568000", "cashAndShortTermInvestments": "107821000", "commonStockSharesOutstanding": "31388000", "intangibleAssetsExcludingGoodwill": "48930000", "cashAndCashEquivalentsAtCarryingValue": "107821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "192000", "operatingCashflow": "59190000", "capitalExpenditures": "10012000", "changeInReceivables": "-1218000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4713000", "cashflowFromInvestment": "-9992000", "stockBasedCompensation": "2652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44485000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 388506000, "cost_of_revenue": 201037000, "gross_profit": 187469000, "research_and_development": null, "selling_general_admin": 92189000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70981000, "depreciation_amortisation": 30799000, "ebitda": 101780000, "interest_expense": 42832000, "interest_income": null, "other_non_operating": null, "pretax_income": 28149000, "tax_provision": 6371000, "effective_tax_rate": null, "net_income": 20622000, "net_income_continuing_ops": 21778000, "net_income_to_common": 20622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107821000, "short_term_investments": null, "net_receivables": 9414000, "inventory": 1443000, "other_current_assets": null, "total_current_assets": 140680000, "net_ppe": null, "goodwill": 10347000, "intangible_assets": 48930000, "goodwill_and_intangibles": 59277000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 562677999, "total_assets": 703358000, "short_term_debt": 7911000, "accounts_payable": 12651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60433000, "long_term_debt": 459427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 492568000, "total_liabilities": 553001000, "total_debt": 467338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 29289000, "total_equity": 141624000, "shares_outstanding": 31388000, "operating_cash_flow": 59190000, "stock_based_compensation": 2652000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10012000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4713000, "free_cash_flow": 69202000, "net_change_in_cash": 44485000 }, "raw_data": { "income": { "ebit": "70981000", "ebitda": "101780000", "netIncome": "20622000", "grossProfit": "187469000", "depreciation": "None", "totalRevenue": "388506000", "costOfRevenue": "201037000", "interestIncome": "174000", "incomeBeforeTax": "28149000", "interestExpense": "42832000", "operatingIncome": "68518000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6371000", "reportedCurrency": "USD", "netInterestIncome": "-42658000", "nonInterestIncome": "None", "operatingExpenses": "118951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2463000", "costofGoodsAndServicesSold": "201037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30799000", "sellingGeneralAndAdministrative": "92189000", "netIncomeFromContinuingOperations": "21778000" }, "balance": { "goodwill": "10347000", "inventory": "1443000", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "703358000", "longTermDebt": "459427000", "shortTermDebt": "7911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "48930000", "reportedCurrency": "USD", "retainedEarnings": "29289000", "totalLiabilities": "553001000", "otherCurrentAssets": "22002000", "totalCurrentAssets": "140680000", "currentLongTermDebt": "3958000", "longTermInvestments": "358000", "shortTermInvestments": "None", "currentNetReceivables": "9414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "562677999", "currentAccountsPayable": "12651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "472302000", "shortLongTermDebtTotal": "494610000", "totalShareholderEquity": "141624000", "capitalLeaseObligations": "31225000", "otherCurrentLiabilities": "27676000", "totalCurrentLiabilities": "60433000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "492568000", "cashAndShortTermInvestments": "107821000", "commonStockSharesOutstanding": "31388000", "intangibleAssetsExcludingGoodwill": "48930000", "cashAndCashEquivalentsAtCarryingValue": "107821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "192000", "operatingCashflow": "59190000", "capitalExpenditures": "10012000", "changeInReceivables": "-1218000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4713000", "cashflowFromInvestment": "-9992000", "stockBasedCompensation": "2652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44485000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30799000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 304268000, "cost_of_revenue": 168951000, "gross_profit": 135317000, "ebit": -184000, "ebitda": 30011000, "pretax_income": -43288000, "tax_provision": 4848000, "net_income": -48002000, "net_income_to_common": -48002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63413000, "total_current_assets": 94622000, "total_assets": 680760000, "short_term_debt": 15176000, "long_term_debt": 437459000, "total_debt": 452635000, "total_liabilities": 553777000, "total_equity": 118154000, "shares_outstanding": 29559000, "goodwill_and_intangibles": 63659000 }, "cash_flow": { "operating_cash_flow": 9005000, "capital_expenditure": 10705000, "free_cash_flow": 19710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46422, "ticker_id": 5440, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-184000", "ebitda": "30011000", "netIncome": "-48002000", "grossProfit": "135317000", "depreciation": "None", "totalRevenue": "304268000", "costOfRevenue": "168951000", "interestIncome": "6000", "incomeBeforeTax": "-43288000", "interestExpense": "43104000", "operatingIncome": "-127000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4848000", "reportedCurrency": "USD", "netInterestIncome": "-43098000", "nonInterestIncome": "None", "operatingExpenses": "135444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-57000", "costofGoodsAndServicesSold": "168951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30195000", "sellingGeneralAndAdministrative": "80246000", "netIncomeFromContinuingOperations": "-48136000" }, "balance": { "goodwill": "10901000", "inventory": "1660000", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "680760000", "longTermDebt": "437459000", "shortTermDebt": "15176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "52758000", "reportedCurrency": "USD", "retainedEarnings": "8667000", "totalLiabilities": "553777000", "otherCurrentAssets": "21312000", "totalCurrentAssets": "94622000", "currentLongTermDebt": "10718000", "longTermInvestments": "381000", "shortTermInvestments": "None", "currentNetReceivables": "8237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "586138000", "currentAccountsPayable": "12857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "485248000", "shortLongTermDebtTotal": "500308000", "totalShareholderEquity": "118154000", "capitalLeaseObligations": "52131000", "otherCurrentLiabilities": "23100000", "totalCurrentLiabilities": "60163000", "otherNonCurrentLiabilities": "493614000", "totalNonCurrentLiabilities": "493614000", "cashAndShortTermInvestments": "63413000", "commonStockSharesOutstanding": "29559000", "intangibleAssetsExcludingGoodwill": "52758000", "cashAndCashEquivalentsAtCarryingValue": "63413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48136000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "349000", "operatingCashflow": "9005000", "capitalExpenditures": "10705000", "changeInReceivables": "2502000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3129000", "cashflowFromInvestment": "-5287000", "stockBasedCompensation": "-214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6847000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-158000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 304268000, "cost_of_revenue": 168951000, "gross_profit": 135317000, "research_and_development": null, "selling_general_admin": 80246000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -184000, "depreciation_amortisation": 30195000, "ebitda": 30011000, "interest_expense": 43104000, "interest_income": null, "other_non_operating": null, "pretax_income": -43288000, "tax_provision": 4848000, "effective_tax_rate": null, "net_income": -48002000, "net_income_continuing_ops": -48136000, "net_income_to_common": -48002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63413000, "short_term_investments": null, "net_receivables": 8237000, "inventory": 1660000, "other_current_assets": null, "total_current_assets": 94622000, "net_ppe": null, "goodwill": 10901000, "intangible_assets": 52758000, "goodwill_and_intangibles": 63659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 586138000, "total_assets": 680760000, "short_term_debt": 15176000, "accounts_payable": 12857000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60163000, "long_term_debt": 437459000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 493614000, "total_liabilities": 553777000, "total_debt": 452635000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8667000, "total_equity": 118154000, "shares_outstanding": 29559000, "operating_cash_flow": 9005000, "stock_based_compensation": -214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10705000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3129000, "free_cash_flow": 19710000, "net_change_in_cash": 6847000 }, "raw_data": { "income": { "ebit": "-184000", "ebitda": "30011000", "netIncome": "-48002000", "grossProfit": "135317000", "depreciation": "None", "totalRevenue": "304268000", "costOfRevenue": "168951000", "interestIncome": "6000", "incomeBeforeTax": "-43288000", "interestExpense": "43104000", "operatingIncome": "-127000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4848000", "reportedCurrency": "USD", "netInterestIncome": "-43098000", "nonInterestIncome": "None", "operatingExpenses": "135444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-57000", "costofGoodsAndServicesSold": "168951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30195000", "sellingGeneralAndAdministrative": "80246000", "netIncomeFromContinuingOperations": "-48136000" }, "balance": { "goodwill": "10901000", "inventory": "1660000", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "680760000", "longTermDebt": "437459000", "shortTermDebt": "15176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "52758000", "reportedCurrency": "USD", "retainedEarnings": "8667000", "totalLiabilities": "553777000", "otherCurrentAssets": "21312000", "totalCurrentAssets": "94622000", "currentLongTermDebt": "10718000", "longTermInvestments": "381000", "shortTermInvestments": "None", "currentNetReceivables": "8237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "586138000", "currentAccountsPayable": "12857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "485248000", "shortLongTermDebtTotal": "500308000", "totalShareholderEquity": "118154000", "capitalLeaseObligations": "52131000", "otherCurrentLiabilities": "23100000", "totalCurrentLiabilities": "60163000", "otherNonCurrentLiabilities": "493614000", "totalNonCurrentLiabilities": "493614000", "cashAndShortTermInvestments": "63413000", "commonStockSharesOutstanding": "29559000", "intangibleAssetsExcludingGoodwill": "52758000", "cashAndCashEquivalentsAtCarryingValue": "63413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48136000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "349000", "operatingCashflow": "9005000", "capitalExpenditures": "10705000", "changeInReceivables": "2502000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3129000", "cashflowFromInvestment": "-5287000", "stockBasedCompensation": "-214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6847000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-158000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30195000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 218227000, "cost_of_revenue": 126450000, "gross_profit": 91777000, "ebit": -3717000, "ebitda": 13030000, "pretax_income": -11967000, "tax_provision": 4174000, "net_income": -19155000, "net_income_to_common": -19155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54754000, "total_current_assets": 79366000, "total_assets": 726900000, "short_term_debt": 7553000, "long_term_debt": 436399000, "total_debt": 443952000, "total_liabilities": 554825000, "total_equity": 163306000, "shares_outstanding": 29452000, "goodwill_and_intangibles": 99997000 }, "cash_flow": { "operating_cash_flow": 18780000, "capital_expenditure": 24038000, "free_cash_flow": 42818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46427, "ticker_id": 5440, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3717000", "ebitda": "13030000", "netIncome": "-19155000", "grossProfit": "91777000", "depreciation": "None", "totalRevenue": "218227000", "costOfRevenue": "126450000", "interestIncome": "21000", "incomeBeforeTax": "-11967000", "interestExpense": "8250000", "operatingIncome": "-5220000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4174000", "reportedCurrency": "USD", "netInterestIncome": "-8229000", "nonInterestIncome": "None", "operatingExpenses": "96997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1503000", "costofGoodsAndServicesSold": "126450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16747000", "sellingGeneralAndAdministrative": "69667000", "netIncomeFromContinuingOperations": "-16141000" }, "balance": { "goodwill": "32936000", "inventory": "2046000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "726900000", "longTermDebt": "436399000", "shortTermDebt": "7553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "67061000", "reportedCurrency": "USD", "retainedEarnings": "56669000", "totalLiabilities": "554825000", "otherCurrentAssets": "11195000", "totalCurrentAssets": "79366000", "currentLongTermDebt": "3157000", "longTermInvestments": "1423000", "shortTermInvestments": "None", "currentNetReceivables": "11371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "647534000", "currentAccountsPayable": "5200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "503933000", "shortLongTermDebtTotal": "502123000", "totalShareholderEquity": "163306000", "capitalLeaseObligations": "62567000", "otherCurrentLiabilities": "34866000", "totalCurrentLiabilities": "56570000", "otherNonCurrentLiabilities": "498255000", "totalNonCurrentLiabilities": "498255000", "cashAndShortTermInvestments": "54754000", "commonStockSharesOutstanding": "29452000", "intangibleAssetsExcludingGoodwill": "67061000", "cashAndCashEquivalentsAtCarryingValue": "54754000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16141000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-80000", "operatingCashflow": "18780000", "capitalExpenditures": "24038000", "changeInReceivables": "-1462000", "changeInExchangeRate": "None", "cashflowFromFinancing": "113869000", "cashflowFromInvestment": "-120686000", "stockBasedCompensation": "1303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11963000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 218227000, "cost_of_revenue": 126450000, "gross_profit": 91777000, "research_and_development": null, "selling_general_admin": 69667000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3717000, "depreciation_amortisation": 16747000, "ebitda": 13030000, "interest_expense": 8250000, "interest_income": null, "other_non_operating": null, "pretax_income": -11967000, "tax_provision": 4174000, "effective_tax_rate": null, "net_income": -19155000, "net_income_continuing_ops": -16141000, "net_income_to_common": -19155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54754000, "short_term_investments": null, "net_receivables": 11371000, "inventory": 2046000, "other_current_assets": null, "total_current_assets": 79366000, "net_ppe": null, "goodwill": 32936000, "intangible_assets": 67061000, "goodwill_and_intangibles": 99997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 647534000, "total_assets": 726900000, "short_term_debt": 7553000, "accounts_payable": 5200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56570000, "long_term_debt": 436399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 498255000, "total_liabilities": 554825000, "total_debt": 443952000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 56669000, "total_equity": 163306000, "shares_outstanding": 29452000, "operating_cash_flow": 18780000, "stock_based_compensation": 1303000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120686000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 113869000, "free_cash_flow": 42818000, "net_change_in_cash": 11963000 }, "raw_data": { "income": { "ebit": "-3717000", "ebitda": "13030000", "netIncome": "-19155000", "grossProfit": "91777000", "depreciation": "None", "totalRevenue": "218227000", "costOfRevenue": "126450000", "interestIncome": "21000", "incomeBeforeTax": "-11967000", "interestExpense": "8250000", "operatingIncome": "-5220000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4174000", "reportedCurrency": "USD", "netInterestIncome": "-8229000", "nonInterestIncome": "None", "operatingExpenses": "96997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1503000", "costofGoodsAndServicesSold": "126450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16747000", "sellingGeneralAndAdministrative": "69667000", "netIncomeFromContinuingOperations": "-16141000" }, "balance": { "goodwill": "32936000", "inventory": "2046000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "726900000", "longTermDebt": "436399000", "shortTermDebt": "7553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "67061000", "reportedCurrency": "USD", "retainedEarnings": "56669000", "totalLiabilities": "554825000", "otherCurrentAssets": "11195000", "totalCurrentAssets": "79366000", "currentLongTermDebt": "3157000", "longTermInvestments": "1423000", "shortTermInvestments": "None", "currentNetReceivables": "11371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "647534000", "currentAccountsPayable": "5200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "503933000", "shortLongTermDebtTotal": "502123000", "totalShareholderEquity": "163306000", "capitalLeaseObligations": "62567000", "otherCurrentLiabilities": "34866000", "totalCurrentLiabilities": "56570000", "otherNonCurrentLiabilities": "498255000", "totalNonCurrentLiabilities": "498255000", "cashAndShortTermInvestments": "54754000", "commonStockSharesOutstanding": "29452000", "intangibleAssetsExcludingGoodwill": "67061000", "cashAndCashEquivalentsAtCarryingValue": "54754000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16141000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-80000", "operatingCashflow": "18780000", "capitalExpenditures": "24038000", "changeInReceivables": "-1462000", "changeInExchangeRate": "None", "cashflowFromFinancing": "113869000", "cashflowFromInvestment": "-120686000", "stockBasedCompensation": "1303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11963000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16747000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 168938000, "cost_of_revenue": 159502000, "gross_profit": 9436000, "ebit": 9436000, "ebitda": 18835000, "pretax_income": 5923000, "tax_provision": 1917000, "net_income": 3394000, "net_income_to_common": 3394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45575000, "total_current_assets": 54974000, "total_assets": 278825000, "short_term_debt": 17482000, "long_term_debt": 42041000, "total_debt": 59523000, "total_liabilities": 95442000, "total_equity": 176321000, "shares_outstanding": 29962000, "goodwill_and_intangibles": 30351000 }, "cash_flow": { "operating_cash_flow": 22329000, "capital_expenditure": 56774000, "free_cash_flow": 79103000, "dividends_paid": 642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46432, "ticker_id": 5440, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9436000", "ebitda": "18835000", "netIncome": "3394000", "grossProfit": "9436000", "depreciation": "None", "totalRevenue": "168938000", "costOfRevenue": "159502000", "interestIncome": "103000", "incomeBeforeTax": "5923000", "interestExpense": "4217000", "operatingIncome": "9459000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1917000", "reportedCurrency": "USD", "netInterestIncome": "-4114000", "nonInterestIncome": "None", "operatingExpenses": "159502000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "681000", "costofGoodsAndServicesSold": "159502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9399000", "sellingGeneralAndAdministrative": "60194000", "netIncomeFromContinuingOperations": "4006000" }, "balance": { "goodwill": "13993000", "inventory": "898000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "278825000", "longTermDebt": "42041000", "shortTermDebt": "17482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "16358000", "reportedCurrency": "USD", "retainedEarnings": "76056000", "totalLiabilities": "95442000", "otherCurrentAssets": "2466000", "totalCurrentAssets": "54974000", "currentLongTermDebt": "17482000", "longTermInvestments": "1659000", "shortTermInvestments": "94000", "currentNetReceivables": "6035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223851000", "currentAccountsPayable": "3304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "187017000", "shortLongTermDebtTotal": "59523000", "totalShareholderEquity": "176321000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23664000", "totalCurrentLiabilities": "50020000", "otherNonCurrentLiabilities": "45422000", "totalNonCurrentLiabilities": "45422000", "cashAndShortTermInvestments": "45575000", "commonStockSharesOutstanding": "29962000", "intangibleAssetsExcludingGoodwill": "16358000", "cashAndCashEquivalentsAtCarryingValue": "45575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4006000", "profitLoss": "None", "dividendPayout": "642000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-202000", "operatingCashflow": "22329000", "capitalExpenditures": "56774000", "changeInReceivables": "836000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7153000", "cashflowFromInvestment": "-57732000", "stockBasedCompensation": "868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28250000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168938000, "cost_of_revenue": 159502000, "gross_profit": 9436000, "research_and_development": 0, "selling_general_admin": 60194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9436000, "depreciation_amortisation": 9399000, "ebitda": 18835000, "interest_expense": 4217000, "interest_income": null, "other_non_operating": null, "pretax_income": 5923000, "tax_provision": 1917000, "effective_tax_rate": null, "net_income": 3394000, "net_income_continuing_ops": 4006000, "net_income_to_common": 3394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45575000, "short_term_investments": 94000, "net_receivables": 6035000, "inventory": 898000, "other_current_assets": null, "total_current_assets": 54974000, "net_ppe": null, "goodwill": 13993000, "intangible_assets": 16358000, "goodwill_and_intangibles": 30351000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 223851000, "total_assets": 278825000, "short_term_debt": 17482000, "accounts_payable": 3304000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50020000, "long_term_debt": 42041000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45422000, "total_liabilities": 95442000, "total_debt": 59523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 76056000, "total_equity": 176321000, "shares_outstanding": 29962000, "operating_cash_flow": 22329000, "stock_based_compensation": 868000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57732000, "dividends_paid": 642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7153000, "free_cash_flow": 79103000, "net_change_in_cash": -28250000 }, "raw_data": { "income": { "ebit": "9436000", "ebitda": "18835000", "netIncome": "3394000", "grossProfit": "9436000", "depreciation": "None", "totalRevenue": "168938000", "costOfRevenue": "159502000", "interestIncome": "103000", "incomeBeforeTax": "5923000", "interestExpense": "4217000", "operatingIncome": "9459000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1917000", "reportedCurrency": "USD", "netInterestIncome": "-4114000", "nonInterestIncome": "None", "operatingExpenses": "159502000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "681000", "costofGoodsAndServicesSold": "159502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9399000", "sellingGeneralAndAdministrative": "60194000", "netIncomeFromContinuingOperations": "4006000" }, "balance": { "goodwill": "13993000", "inventory": "898000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "278825000", "longTermDebt": "42041000", "shortTermDebt": "17482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "16358000", "reportedCurrency": "USD", "retainedEarnings": "76056000", "totalLiabilities": "95442000", "otherCurrentAssets": "2466000", "totalCurrentAssets": "54974000", "currentLongTermDebt": "17482000", "longTermInvestments": "1659000", "shortTermInvestments": "94000", "currentNetReceivables": "6035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223851000", "currentAccountsPayable": "3304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "187017000", "shortLongTermDebtTotal": "59523000", "totalShareholderEquity": "176321000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23664000", "totalCurrentLiabilities": "50020000", "otherNonCurrentLiabilities": "45422000", "totalNonCurrentLiabilities": "45422000", "cashAndShortTermInvestments": "45575000", "commonStockSharesOutstanding": "29962000", "intangibleAssetsExcludingGoodwill": "16358000", "cashAndCashEquivalentsAtCarryingValue": "45575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4006000", "profitLoss": "None", "dividendPayout": "642000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-202000", "operatingCashflow": "22329000", "capitalExpenditures": "56774000", "changeInReceivables": "836000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7153000", "cashflowFromInvestment": "-57732000", "stockBasedCompensation": "868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28250000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9399000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 137239000, "cost_of_revenue": 89426000, "gross_profit": 47813000, "ebit": 11763000, "ebitda": 24779000, "pretax_income": -13875000, "tax_provision": 909000, "net_income": -16504000, "net_income_to_common": -16504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59964000, "total_current_assets": 95614000, "total_assets": 1122835000, "short_term_debt": 12419000, "long_term_debt": 1033592000, "total_debt": 1046011000, "total_liabilities": 1147128000, "total_equity": -114742000, "shares_outstanding": 28633000, "goodwill_and_intangibles": 85478000 }, "cash_flow": { "operating_cash_flow": -1252000, "capital_expenditure": 2692000, "free_cash_flow": 1440000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46395, "ticker_id": 5440, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11763000", "ebitda": "24779000", "netIncome": "-16504000", "grossProfit": "47813000", "depreciation": "None", "totalRevenue": "137239000", "costOfRevenue": "89426000", "interestIncome": "136000", "incomeBeforeTax": "-13875000", "interestExpense": "25947000", "operatingIncome": "11763000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "909000", "reportedCurrency": "USD", "netInterestIncome": "-25811000", "nonInterestIncome": "None", "operatingExpenses": "36050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13016000", "sellingGeneralAndAdministrative": "36050000", "netIncomeFromContinuingOperations": "-14784000" }, "balance": { "goodwill": "10510000", "inventory": "3533000", "commonStock": "285000", "currentDebt": "None", "investments": "None", "totalAssets": "1122835000", "longTermDebt": "1033592000", "shortTermDebt": "12419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "74968000", "reportedCurrency": "USD", "retainedEarnings": "-222454000", "totalLiabilities": "1147128000", "otherCurrentAssets": "19884000", "totalCurrentAssets": "95614000", "currentLongTermDebt": "6960000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027221000", "currentAccountsPayable": "11193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075647000", "totalShareholderEquity": "-114742000", "capitalLeaseObligations": "35095000", "otherCurrentLiabilities": "41667000", "totalCurrentLiabilities": "78221000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1068906999", "cashAndShortTermInvestments": "59964000", "commonStockSharesOutstanding": "28633000", "intangibleAssetsExcludingGoodwill": "74968000", "cashAndCashEquivalentsAtCarryingValue": "59964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16504000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-62000", "operatingCashflow": "-1252000", "capitalExpenditures": "2692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3327000", "cashflowFromInvestment": "-2692000", "stockBasedCompensation": "161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137239000, "cost_of_revenue": 89426000, "gross_profit": 47813000, "research_and_development": null, "selling_general_admin": 36050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11763000, "depreciation_amortisation": 13016000, "ebitda": 24779000, "interest_expense": 25947000, "interest_income": null, "other_non_operating": null, "pretax_income": -13875000, "tax_provision": 909000, "effective_tax_rate": null, "net_income": -16504000, "net_income_continuing_ops": -14784000, "net_income_to_common": -16504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59964000, "short_term_investments": null, "net_receivables": 12233000, "inventory": 3533000, "other_current_assets": null, "total_current_assets": 95614000, "net_ppe": null, "goodwill": 10510000, "intangible_assets": 74968000, "goodwill_and_intangibles": 85478000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1027221000, "total_assets": 1122835000, "short_term_debt": 12419000, "accounts_payable": 11193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78221000, "long_term_debt": 1033592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1068906999, "total_liabilities": 1147128000, "total_debt": 1046011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -222454000, "total_equity": -114742000, "shares_outstanding": 28633000, "operating_cash_flow": -1252000, "stock_based_compensation": 161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3327000, "free_cash_flow": 1440000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11763000", "ebitda": "24779000", "netIncome": "-16504000", "grossProfit": "47813000", "depreciation": "None", "totalRevenue": "137239000", "costOfRevenue": "89426000", "interestIncome": "136000", "incomeBeforeTax": "-13875000", "interestExpense": "25947000", "operatingIncome": "11763000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "909000", "reportedCurrency": "USD", "netInterestIncome": "-25811000", "nonInterestIncome": "None", "operatingExpenses": "36050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13016000", "sellingGeneralAndAdministrative": "36050000", "netIncomeFromContinuingOperations": "-14784000" }, "balance": { "goodwill": "10510000", "inventory": "3533000", "commonStock": "285000", "currentDebt": "None", "investments": "None", "totalAssets": "1122835000", "longTermDebt": "1033592000", "shortTermDebt": "12419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "74968000", "reportedCurrency": "USD", "retainedEarnings": "-222454000", "totalLiabilities": "1147128000", "otherCurrentAssets": "19884000", "totalCurrentAssets": "95614000", "currentLongTermDebt": "6960000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027221000", "currentAccountsPayable": "11193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075647000", "totalShareholderEquity": "-114742000", "capitalLeaseObligations": "35095000", "otherCurrentLiabilities": "41667000", "totalCurrentLiabilities": "78221000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1068906999", "cashAndShortTermInvestments": "59964000", "commonStockSharesOutstanding": "28633000", "intangibleAssetsExcludingGoodwill": "74968000", "cashAndCashEquivalentsAtCarryingValue": "59964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16504000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-62000", "operatingCashflow": "-1252000", "capitalExpenditures": "2692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3327000", "cashflowFromInvestment": "-2692000", "stockBasedCompensation": "161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13016000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 137992000, "cost_of_revenue": 104539000, "gross_profit": 33451000, "ebit": 10439000, "ebitda": 11031000, "pretax_income": -15456000, "tax_provision": 593000, "net_income": -17946000, "net_income_to_common": -17946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68921000, "total_current_assets": 104072000, "total_assets": 1147271000, "short_term_debt": 13043000, "long_term_debt": 1037122000, "total_debt": 1050165000, "total_liabilities": 1154053000, "total_equity": -97697000, "shares_outstanding": 29291000, "goodwill_and_intangibles": 88419000 }, "cash_flow": { "operating_cash_flow": -114000, "capital_expenditure": 4577000, "free_cash_flow": 4463000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46396, "ticker_id": 5440, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10439000", "ebitda": "11031000", "netIncome": "-17946000", "grossProfit": "33451000", "depreciation": "None", "totalRevenue": "137992000", "costOfRevenue": "104539000", "interestIncome": "259000", "incomeBeforeTax": "-15456000", "interestExpense": "287000", "operatingIncome": "10439000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "593000", "reportedCurrency": "USD", "netInterestIncome": "-25859000", "nonInterestIncome": "None", "operatingExpenses": "23013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "592000", "sellingGeneralAndAdministrative": "35407000", "netIncomeFromContinuingOperations": "-16049000" }, "balance": { "goodwill": "10836000", "inventory": "3482000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "1147271000", "longTermDebt": "1037122000", "shortTermDebt": "13043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "77583000", "reportedCurrency": "USD", "retainedEarnings": "-205950000", "totalLiabilities": "1154053000", "otherCurrentAssets": "19710000", "totalCurrentAssets": "104072000", "currentLongTermDebt": "7558000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1043199000", "currentAccountsPayable": "15965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1081757000", "totalShareholderEquity": "-97697000", "capitalLeaseObligations": "37077000", "otherCurrentLiabilities": "42386000", "totalCurrentLiabilities": "79780000", "otherNonCurrentLiabilities": "795000", "totalNonCurrentLiabilities": "1074273000", "cashAndShortTermInvestments": "68921000", "commonStockSharesOutstanding": "29291000", "intangibleAssetsExcludingGoodwill": "77583000", "cashAndCashEquivalentsAtCarryingValue": "68921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16049000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "182000", "operatingCashflow": "-114000", "capitalExpenditures": "4577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4669000", "cashflowFromInvestment": "-4448000", "stockBasedCompensation": "326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1508000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16406000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137992000, "cost_of_revenue": 104539000, "gross_profit": 33451000, "research_and_development": null, "selling_general_admin": 35407000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10439000, "depreciation_amortisation": 592000, "ebitda": 11031000, "interest_expense": 287000, "interest_income": null, "other_non_operating": null, "pretax_income": -15456000, "tax_provision": 593000, "effective_tax_rate": null, "net_income": -17946000, "net_income_continuing_ops": -16049000, "net_income_to_common": -17946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68921000, "short_term_investments": null, "net_receivables": 11959000, "inventory": 3482000, "other_current_assets": null, "total_current_assets": 104072000, "net_ppe": null, "goodwill": 10836000, "intangible_assets": 77583000, "goodwill_and_intangibles": 88419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1043199000, "total_assets": 1147271000, "short_term_debt": 13043000, "accounts_payable": 15965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79780000, "long_term_debt": 1037122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1074273000, "total_liabilities": 1154053000, "total_debt": 1050165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -205950000, "total_equity": -97697000, "shares_outstanding": 29291000, "operating_cash_flow": -114000, "stock_based_compensation": 326000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4577000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4448000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4669000, "free_cash_flow": 4463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10439000", "ebitda": "11031000", "netIncome": "-17946000", "grossProfit": "33451000", "depreciation": "None", "totalRevenue": "137992000", "costOfRevenue": "104539000", "interestIncome": "259000", "incomeBeforeTax": "-15456000", "interestExpense": "287000", "operatingIncome": "10439000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "593000", "reportedCurrency": "USD", "netInterestIncome": "-25859000", "nonInterestIncome": "None", "operatingExpenses": "23013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "592000", "sellingGeneralAndAdministrative": "35407000", "netIncomeFromContinuingOperations": "-16049000" }, "balance": { "goodwill": "10836000", "inventory": "3482000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "1147271000", "longTermDebt": "1037122000", "shortTermDebt": "13043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "77583000", "reportedCurrency": "USD", "retainedEarnings": "-205950000", "totalLiabilities": "1154053000", "otherCurrentAssets": "19710000", "totalCurrentAssets": "104072000", "currentLongTermDebt": "7558000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1043199000", "currentAccountsPayable": "15965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1081757000", "totalShareholderEquity": "-97697000", "capitalLeaseObligations": "37077000", "otherCurrentLiabilities": "42386000", "totalCurrentLiabilities": "79780000", "otherNonCurrentLiabilities": "795000", "totalNonCurrentLiabilities": "1074273000", "cashAndShortTermInvestments": "68921000", "commonStockSharesOutstanding": "29291000", "intangibleAssetsExcludingGoodwill": "77583000", "cashAndCashEquivalentsAtCarryingValue": "68921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16049000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "182000", "operatingCashflow": "-114000", "capitalExpenditures": "4577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4669000", "cashflowFromInvestment": "-4448000", "stockBasedCompensation": "326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1508000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16406000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 153724000, "cost_of_revenue": 99548000, "gross_profit": 54176000, "ebit": 43277000, "ebitda": 54325000, "pretax_income": -8971000, "tax_provision": 423000, "net_income": -10548000, "net_income_to_common": -10548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77700000, "total_current_assets": 109457000, "total_assets": 1158904000, "short_term_debt": 13373000, "long_term_debt": 1033391000, "total_debt": 1046764000, "total_liabilities": 1146548000, "total_equity": -78611000, "shares_outstanding": 30399000, "goodwill_and_intangibles": 90335000 }, "cash_flow": { "operating_cash_flow": 144000, "capital_expenditure": 4876000, "free_cash_flow": 5020000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46398, "ticker_id": 5440, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43277000", "ebitda": "54325000", "netIncome": "-10548000", "grossProfit": "54176000", "depreciation": "None", "totalRevenue": "153724000", "costOfRevenue": "99548000", "interestIncome": "405000", "incomeBeforeTax": "-8971000", "interestExpense": "52248000", "operatingIncome": "17126000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "423000", "reportedCurrency": "USD", "netInterestIncome": "-26013000", "nonInterestIncome": "None", "operatingExpenses": "37050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11048000", "sellingGeneralAndAdministrative": "37050000", "netIncomeFromContinuingOperations": "-9395000" }, "balance": { "goodwill": "10703000", "inventory": "3652000", "commonStock": "297000", "currentDebt": "None", "investments": "None", "totalAssets": "1158904000", "longTermDebt": "1033391000", "shortTermDebt": "13373000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "79632000", "reportedCurrency": "USD", "retainedEarnings": "-188004000", "totalLiabilities": "1146548000", "otherCurrentAssets": "19662000", "totalCurrentAssets": "109457000", "currentLongTermDebt": "7989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1049447000", "currentAccountsPayable": "7258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1079262000", "totalShareholderEquity": "-78611000", "capitalLeaseObligations": "37882000", "otherCurrentLiabilities": "55364000", "totalCurrentLiabilities": "75995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1070552999", "cashAndShortTermInvestments": "77700000", "commonStockSharesOutstanding": "30399000", "intangibleAssetsExcludingGoodwill": "79632000", "cashAndCashEquivalentsAtCarryingValue": "77700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9395000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-28000", "operatingCashflow": "144000", "capitalExpenditures": "4876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2835000", "cashflowFromInvestment": "-4826000", "stockBasedCompensation": "316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153724000, "cost_of_revenue": 99548000, "gross_profit": 54176000, "research_and_development": null, "selling_general_admin": 37050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43277000, "depreciation_amortisation": 11048000, "ebitda": 54325000, "interest_expense": 52248000, "interest_income": null, "other_non_operating": null, "pretax_income": -8971000, "tax_provision": 423000, "effective_tax_rate": null, "net_income": -10548000, "net_income_continuing_ops": -9395000, "net_income_to_common": -10548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77700000, "short_term_investments": null, "net_receivables": 12095000, "inventory": 3652000, "other_current_assets": null, "total_current_assets": 109457000, "net_ppe": null, "goodwill": 10703000, "intangible_assets": 79632000, "goodwill_and_intangibles": 90335000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1049447000, "total_assets": 1158904000, "short_term_debt": 13373000, "accounts_payable": 7258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75995000, "long_term_debt": 1033391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1070552999, "total_liabilities": 1146548000, "total_debt": 1046764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -188004000, "total_equity": -78611000, "shares_outstanding": 30399000, "operating_cash_flow": 144000, "stock_based_compensation": 316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2835000, "free_cash_flow": 5020000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43277000", "ebitda": "54325000", "netIncome": "-10548000", "grossProfit": "54176000", "depreciation": "None", "totalRevenue": "153724000", "costOfRevenue": "99548000", "interestIncome": "405000", "incomeBeforeTax": "-8971000", "interestExpense": "52248000", "operatingIncome": "17126000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "423000", "reportedCurrency": "USD", "netInterestIncome": "-26013000", "nonInterestIncome": "None", "operatingExpenses": "37050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11048000", "sellingGeneralAndAdministrative": "37050000", "netIncomeFromContinuingOperations": "-9395000" }, "balance": { "goodwill": "10703000", "inventory": "3652000", "commonStock": "297000", "currentDebt": "None", "investments": "None", "totalAssets": "1158904000", "longTermDebt": "1033391000", "shortTermDebt": "13373000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "79632000", "reportedCurrency": "USD", "retainedEarnings": "-188004000", "totalLiabilities": "1146548000", "otherCurrentAssets": "19662000", "totalCurrentAssets": "109457000", "currentLongTermDebt": "7989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1049447000", "currentAccountsPayable": "7258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1079262000", "totalShareholderEquity": "-78611000", "capitalLeaseObligations": "37882000", "otherCurrentLiabilities": "55364000", "totalCurrentLiabilities": "75995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1070552999", "cashAndShortTermInvestments": "77700000", "commonStockSharesOutstanding": "30399000", "intangibleAssetsExcludingGoodwill": "79632000", "cashAndCashEquivalentsAtCarryingValue": "77700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9395000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-28000", "operatingCashflow": "144000", "capitalExpenditures": "4876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2835000", "cashflowFromInvestment": "-4826000", "stockBasedCompensation": "316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11048000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 150818000, "cost_of_revenue": 98539000, "gross_profit": 52279000, "ebit": 17888000, "ebitda": 32692000, "pretax_income": -8323000, "tax_provision": 1250000, "net_income": -12309000, "net_income_to_common": -12309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85541000, "total_current_assets": 119292000, "total_assets": 1208451000, "short_term_debt": 12000000, "long_term_debt": 1034457000, "total_debt": 1046457000, "total_liabilities": 1158252000, "total_equity": -41493000, "shares_outstanding": 30565000, "goodwill_and_intangibles": 119428000 }, "cash_flow": { "operating_cash_flow": 11282000, "capital_expenditure": 5809000, "free_cash_flow": 17091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46399, "ticker_id": 5440, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17888000", "ebitda": "32692000", "netIncome": "-12309000", "grossProfit": "52279000", "depreciation": "None", "totalRevenue": "150818000", "costOfRevenue": "98539000", "interestIncome": "273000", "incomeBeforeTax": "-8323000", "interestExpense": "26211000", "operatingIncome": "16575000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1250000", "reportedCurrency": "USD", "netInterestIncome": "-25938000", "nonInterestIncome": "None", "operatingExpenses": "35704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14804000", "sellingGeneralAndAdministrative": "35704000", "netIncomeFromContinuingOperations": "-9573000" }, "balance": { "goodwill": "37288000", "inventory": "3639000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "1208451000", "longTermDebt": "1034457000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "82140000", "reportedCurrency": "USD", "retainedEarnings": "-152025000", "totalLiabilities": "1158252000", "otherCurrentAssets": "16765000", "totalCurrentAssets": "119292000", "currentLongTermDebt": "6432000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1089159000", "currentAccountsPayable": "12794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1080322000", "totalShareholderEquity": "-41493000", "capitalLeaseObligations": "39433000", "otherCurrentLiabilities": "45328000", "totalCurrentLiabilities": "84230000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1074022000", "cashAndShortTermInvestments": "85541000", "commonStockSharesOutstanding": "30565000", "intangibleAssetsExcludingGoodwill": "82140000", "cashAndCashEquivalentsAtCarryingValue": "85541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "80000", "operatingCashflow": "11282000", "capitalExpenditures": "5809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5628000", "cashflowFromInvestment": "-5626000", "stockBasedCompensation": "196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150818000, "cost_of_revenue": 98539000, "gross_profit": 52279000, "research_and_development": null, "selling_general_admin": 35704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17888000, "depreciation_amortisation": 14804000, "ebitda": 32692000, "interest_expense": 26211000, "interest_income": null, "other_non_operating": null, "pretax_income": -8323000, "tax_provision": 1250000, "effective_tax_rate": null, "net_income": -12309000, "net_income_continuing_ops": -9573000, "net_income_to_common": -12309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85541000, "short_term_investments": null, "net_receivables": 13347000, "inventory": 3639000, "other_current_assets": null, "total_current_assets": 119292000, "net_ppe": null, "goodwill": 37288000, "intangible_assets": 82140000, "goodwill_and_intangibles": 119428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1089159000, "total_assets": 1208451000, "short_term_debt": 12000000, "accounts_payable": 12794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84230000, "long_term_debt": 1034457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1074022000, "total_liabilities": 1158252000, "total_debt": 1046457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -152025000, "total_equity": -41493000, "shares_outstanding": 30565000, "operating_cash_flow": 11282000, "stock_based_compensation": 196000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5628000, "free_cash_flow": 17091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17888000", "ebitda": "32692000", "netIncome": "-12309000", "grossProfit": "52279000", "depreciation": "None", "totalRevenue": "150818000", "costOfRevenue": "98539000", "interestIncome": "273000", "incomeBeforeTax": "-8323000", "interestExpense": "26211000", "operatingIncome": "16575000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1250000", "reportedCurrency": "USD", "netInterestIncome": "-25938000", "nonInterestIncome": "None", "operatingExpenses": "35704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14804000", "sellingGeneralAndAdministrative": "35704000", "netIncomeFromContinuingOperations": "-9573000" }, "balance": { "goodwill": "37288000", "inventory": "3639000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "1208451000", "longTermDebt": "1034457000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "82140000", "reportedCurrency": "USD", "retainedEarnings": "-152025000", "totalLiabilities": "1158252000", "otherCurrentAssets": "16765000", "totalCurrentAssets": "119292000", "currentLongTermDebt": "6432000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1089159000", "currentAccountsPayable": "12794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1080322000", "totalShareholderEquity": "-41493000", "capitalLeaseObligations": "39433000", "otherCurrentLiabilities": "45328000", "totalCurrentLiabilities": "84230000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1074022000", "cashAndShortTermInvestments": "85541000", "commonStockSharesOutstanding": "30565000", "intangibleAssetsExcludingGoodwill": "82140000", "cashAndCashEquivalentsAtCarryingValue": "85541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "80000", "operatingCashflow": "11282000", "capitalExpenditures": "5809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5628000", "cashflowFromInvestment": "-5626000", "stockBasedCompensation": "196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11073000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 130443000, "cost_of_revenue": 74821000, "gross_profit": 55622000, "ebit": 7639000, "ebitda": 21802000, "pretax_income": -18398000, "tax_provision": 481000, "net_income": -20613000, "net_income_to_common": -20613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84705000, "total_current_assets": 122282000, "total_assets": 1212570000, "short_term_debt": 12280000, "long_term_debt": 1025180000, "total_debt": 1037460000, "total_liabilities": 1149998000, "total_equity": -28917000, "shares_outstanding": 30683000, "goodwill_and_intangibles": 120282000 }, "cash_flow": { "operating_cash_flow": -4624000, "capital_expenditure": 7366000, "free_cash_flow": 2742000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46400, "ticker_id": 5440, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7639000", "ebitda": "21802000", "netIncome": "-20613000", "grossProfit": "55622000", "depreciation": "None", "totalRevenue": "130443000", "costOfRevenue": "74821000", "interestIncome": "380000", "incomeBeforeTax": "-18398000", "interestExpense": "26037000", "operatingIncome": "7140000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "481000", "reportedCurrency": "USD", "netInterestIncome": "-25657000", "nonInterestIncome": "None", "operatingExpenses": "48482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14163000", "sellingGeneralAndAdministrative": "36088000", "netIncomeFromContinuingOperations": "-18879000" }, "balance": { "goodwill": "36672000", "inventory": "3687000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1212570000", "longTermDebt": "1025180000", "shortTermDebt": "12280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "83610000", "reportedCurrency": "USD", "retainedEarnings": "-139716000", "totalLiabilities": "1149998000", "otherCurrentAssets": "22772000", "totalCurrentAssets": "122282000", "currentLongTermDebt": "7074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090288000", "currentAccountsPayable": "16254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1070843000", "totalShareholderEquity": "-28917000", "capitalLeaseObligations": "38589000", "otherCurrentLiabilities": "49539000", "totalCurrentLiabilities": "85832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1064166000", "cashAndShortTermInvestments": "84705000", "commonStockSharesOutstanding": "30683000", "intangibleAssetsExcludingGoodwill": "83610000", "cashAndCashEquivalentsAtCarryingValue": "84705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10000", "operatingCashflow": "-4624000", "capitalExpenditures": "7366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2239000", "cashflowFromInvestment": "-7356000", "stockBasedCompensation": "290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130443000, "cost_of_revenue": 74821000, "gross_profit": 55622000, "research_and_development": null, "selling_general_admin": 36088000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7639000, "depreciation_amortisation": 14163000, "ebitda": 21802000, "interest_expense": 26037000, "interest_income": null, "other_non_operating": null, "pretax_income": -18398000, "tax_provision": 481000, "effective_tax_rate": null, "net_income": -20613000, "net_income_continuing_ops": -18879000, "net_income_to_common": -20613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84705000, "short_term_investments": null, "net_receivables": 11118000, "inventory": 3687000, "other_current_assets": null, "total_current_assets": 122282000, "net_ppe": null, "goodwill": 36672000, "intangible_assets": 83610000, "goodwill_and_intangibles": 120282000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1090288000, "total_assets": 1212570000, "short_term_debt": 12280000, "accounts_payable": 16254000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85832000, "long_term_debt": 1025180000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1064166000, "total_liabilities": 1149998000, "total_debt": 1037460000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -139716000, "total_equity": -28917000, "shares_outstanding": 30683000, "operating_cash_flow": -4624000, "stock_based_compensation": 290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7356000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2239000, "free_cash_flow": 2742000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7639000", "ebitda": "21802000", "netIncome": "-20613000", "grossProfit": "55622000", "depreciation": "None", "totalRevenue": "130443000", "costOfRevenue": "74821000", "interestIncome": "380000", "incomeBeforeTax": "-18398000", "interestExpense": "26037000", "operatingIncome": "7140000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "481000", "reportedCurrency": "USD", "netInterestIncome": "-25657000", "nonInterestIncome": "None", "operatingExpenses": "48482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14163000", "sellingGeneralAndAdministrative": "36088000", "netIncomeFromContinuingOperations": "-18879000" }, "balance": { "goodwill": "36672000", "inventory": "3687000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1212570000", "longTermDebt": "1025180000", "shortTermDebt": "12280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "83610000", "reportedCurrency": "USD", "retainedEarnings": "-139716000", "totalLiabilities": "1149998000", "otherCurrentAssets": "22772000", "totalCurrentAssets": "122282000", "currentLongTermDebt": "7074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090288000", "currentAccountsPayable": "16254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1070843000", "totalShareholderEquity": "-28917000", "capitalLeaseObligations": "38589000", "otherCurrentLiabilities": "49539000", "totalCurrentLiabilities": "85832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1064166000", "cashAndShortTermInvestments": "84705000", "commonStockSharesOutstanding": "30683000", "intangibleAssetsExcludingGoodwill": "83610000", "cashAndCashEquivalentsAtCarryingValue": "84705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10000", "operatingCashflow": "-4624000", "capitalExpenditures": "7366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2239000", "cashflowFromInvestment": "-7356000", "stockBasedCompensation": "290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14163000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 137772000, "cost_of_revenue": 80914000, "gross_profit": 56858000, "ebit": -35338000, "ebitda": -19452000, "pretax_income": -61279000, "tax_provision": 2374000, "net_income": -64894000, "net_income_to_common": -64894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98769000, "total_current_assets": 135549000, "total_assets": 1226312000, "short_term_debt": 10520000, "long_term_debt": 1022900000, "total_debt": 1033420000, "total_liabilities": 1144308000, "total_equity": -9300000, "shares_outstanding": 30683000, "goodwill_and_intangibles": 121172000 }, "cash_flow": { "operating_cash_flow": -2255000, "capital_expenditure": 14689000, "free_cash_flow": 12434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46401, "ticker_id": 5440, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35338000", "ebitda": "-19452000", "netIncome": "-64894000", "grossProfit": "56858000", "depreciation": "None", "totalRevenue": "137772000", "costOfRevenue": "80914000", "interestIncome": "534000", "incomeBeforeTax": "-61279000", "interestExpense": "25941000", "operatingIncome": "-36150000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2374000", "reportedCurrency": "USD", "netInterestIncome": "-25407000", "nonInterestIncome": "None", "operatingExpenses": "93008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15886000", "sellingGeneralAndAdministrative": "36639000", "netIncomeFromContinuingOperations": "-63653000" }, "balance": { "goodwill": "36256000", "inventory": "3691000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1226312000", "longTermDebt": "1022900000", "shortTermDebt": "10520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "84916000", "reportedCurrency": "USD", "retainedEarnings": "-119103000", "totalLiabilities": "1144308000", "otherCurrentAssets": "21992000", "totalCurrentAssets": "135549000", "currentLongTermDebt": "6226000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090763000", "currentAccountsPayable": "20974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1063062000", "totalShareholderEquity": "-9300000", "capitalLeaseObligations": "33936000", "otherCurrentLiabilities": "45094000", "totalCurrentLiabilities": "86044000", "otherNonCurrentLiabilities": "616000", "totalNonCurrentLiabilities": "1058264000", "cashAndShortTermInvestments": "98769000", "commonStockSharesOutstanding": "30683000", "intangibleAssetsExcludingGoodwill": "84916000", "cashAndCashEquivalentsAtCarryingValue": "98769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "266000", "operatingCashflow": "-2255000", "capitalExpenditures": "14689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1765000", "cashflowFromInvestment": "-14630000", "stockBasedCompensation": "-500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137772000, "cost_of_revenue": 80914000, "gross_profit": 56858000, "research_and_development": null, "selling_general_admin": 36639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35338000, "depreciation_amortisation": 15886000, "ebitda": -19452000, "interest_expense": 25941000, "interest_income": null, "other_non_operating": null, "pretax_income": -61279000, "tax_provision": 2374000, "effective_tax_rate": null, "net_income": -64894000, "net_income_continuing_ops": -63653000, "net_income_to_common": -64894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98769000, "short_term_investments": null, "net_receivables": 11097000, "inventory": 3691000, "other_current_assets": null, "total_current_assets": 135549000, "net_ppe": null, "goodwill": 36256000, "intangible_assets": 84916000, "goodwill_and_intangibles": 121172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1090763000, "total_assets": 1226312000, "short_term_debt": 10520000, "accounts_payable": 20974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86044000, "long_term_debt": 1022900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1058264000, "total_liabilities": 1144308000, "total_debt": 1033420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -119103000, "total_equity": -9300000, "shares_outstanding": 30683000, "operating_cash_flow": -2255000, "stock_based_compensation": -500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1765000, "free_cash_flow": 12434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35338000", "ebitda": "-19452000", "netIncome": "-64894000", "grossProfit": "56858000", "depreciation": "None", "totalRevenue": "137772000", "costOfRevenue": "80914000", "interestIncome": "534000", "incomeBeforeTax": "-61279000", "interestExpense": "25941000", "operatingIncome": "-36150000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2374000", "reportedCurrency": "USD", "netInterestIncome": "-25407000", "nonInterestIncome": "None", "operatingExpenses": "93008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15886000", "sellingGeneralAndAdministrative": "36639000", "netIncomeFromContinuingOperations": "-63653000" }, "balance": { "goodwill": "36256000", "inventory": "3691000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1226312000", "longTermDebt": "1022900000", "shortTermDebt": "10520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "84916000", "reportedCurrency": "USD", "retainedEarnings": "-119103000", "totalLiabilities": "1144308000", "otherCurrentAssets": "21992000", "totalCurrentAssets": "135549000", "currentLongTermDebt": "6226000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090763000", "currentAccountsPayable": "20974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1063062000", "totalShareholderEquity": "-9300000", "capitalLeaseObligations": "33936000", "otherCurrentLiabilities": "45094000", "totalCurrentLiabilities": "86044000", "otherNonCurrentLiabilities": "616000", "totalNonCurrentLiabilities": "1058264000", "cashAndShortTermInvestments": "98769000", "commonStockSharesOutstanding": "30683000", "intangibleAssetsExcludingGoodwill": "84916000", "cashAndCashEquivalentsAtCarryingValue": "98769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "266000", "operatingCashflow": "-2255000", "capitalExpenditures": "14689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1765000", "cashflowFromInvestment": "-14630000", "stockBasedCompensation": "-500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15886000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 155701000, "cost_of_revenue": 89187000, "gross_profit": 66514000, "ebit": 18796000, "ebitda": 34313000, "pretax_income": -7059000, "tax_provision": -334000, "net_income": -8119000, "net_income_to_common": -8119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118770000, "total_current_assets": 155017000, "total_assets": 1302655000, "short_term_debt": 9289000, "long_term_debt": 979918000, "total_debt": 989207000, "total_liabilities": 1153622000, "total_equity": 56805000, "shares_outstanding": 30683000, "goodwill_and_intangibles": 168775000 }, "cash_flow": { "operating_cash_flow": 7432000, "capital_expenditure": 10207000, "free_cash_flow": 17639000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46403, "ticker_id": 5440, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18796000", "ebitda": "34313000", "netIncome": "-8119000", "grossProfit": "66514000", "depreciation": "None", "totalRevenue": "155701000", "costOfRevenue": "89187000", "interestIncome": "751000", "incomeBeforeTax": "-7059000", "interestExpense": "25855000", "operatingIncome": "17918000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-334000", "reportedCurrency": "USD", "netInterestIncome": "-25104000", "nonInterestIncome": "None", "operatingExpenses": "48596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89187000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15517000", "sellingGeneralAndAdministrative": "36134000", "netIncomeFromContinuingOperations": "-6725000" }, "balance": { "goodwill": "80659000", "inventory": "4010000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1302655000", "longTermDebt": "979918000", "shortTermDebt": "9289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "88116000", "reportedCurrency": "USD", "retainedEarnings": "-54209000", "totalLiabilities": "1153622000", "otherCurrentAssets": "16540000", "totalCurrentAssets": "155017000", "currentLongTermDebt": "4989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1147638000", "currentAccountsPayable": "17232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1020024000", "totalShareholderEquity": "56805000", "capitalLeaseObligations": "35117000", "otherCurrentLiabilities": "53183000", "totalCurrentLiabilities": "86825000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1066797000", "cashAndShortTermInvestments": "118770000", "commonStockSharesOutstanding": "30683000", "intangibleAssetsExcludingGoodwill": "88116000", "cashAndCashEquivalentsAtCarryingValue": "118770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6725000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11000", "operatingCashflow": "7432000", "capitalExpenditures": "10207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2230000", "cashflowFromInvestment": "-10206000", "stockBasedCompensation": "-280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15517000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155701000, "cost_of_revenue": 89187000, "gross_profit": 66514000, "research_and_development": null, "selling_general_admin": 36134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18796000, "depreciation_amortisation": 15517000, "ebitda": 34313000, "interest_expense": 25855000, "interest_income": null, "other_non_operating": null, "pretax_income": -7059000, "tax_provision": -334000, "effective_tax_rate": null, "net_income": -8119000, "net_income_continuing_ops": -6725000, "net_income_to_common": -8119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118770000, "short_term_investments": null, "net_receivables": 15697000, "inventory": 4010000, "other_current_assets": null, "total_current_assets": 155017000, "net_ppe": null, "goodwill": 80659000, "intangible_assets": 88116000, "goodwill_and_intangibles": 168775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1147638000, "total_assets": 1302655000, "short_term_debt": 9289000, "accounts_payable": 17232000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86825000, "long_term_debt": 979918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1066797000, "total_liabilities": 1153622000, "total_debt": 989207000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54209000, "total_equity": 56805000, "shares_outstanding": 30683000, "operating_cash_flow": 7432000, "stock_based_compensation": -280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2230000, "free_cash_flow": 17639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18796000", "ebitda": "34313000", "netIncome": "-8119000", "grossProfit": "66514000", "depreciation": "None", "totalRevenue": "155701000", "costOfRevenue": "89187000", "interestIncome": "751000", "incomeBeforeTax": "-7059000", "interestExpense": "25855000", "operatingIncome": "17918000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-334000", "reportedCurrency": "USD", "netInterestIncome": "-25104000", "nonInterestIncome": "None", "operatingExpenses": "48596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89187000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15517000", "sellingGeneralAndAdministrative": "36134000", "netIncomeFromContinuingOperations": "-6725000" }, "balance": { "goodwill": "80659000", "inventory": "4010000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1302655000", "longTermDebt": "979918000", "shortTermDebt": "9289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "88116000", "reportedCurrency": "USD", "retainedEarnings": "-54209000", "totalLiabilities": "1153622000", "otherCurrentAssets": "16540000", "totalCurrentAssets": "155017000", "currentLongTermDebt": "4989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1147638000", "currentAccountsPayable": "17232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1020024000", "totalShareholderEquity": "56805000", "capitalLeaseObligations": "35117000", "otherCurrentLiabilities": "53183000", "totalCurrentLiabilities": "86825000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1066797000", "cashAndShortTermInvestments": "118770000", "commonStockSharesOutstanding": "30683000", "intangibleAssetsExcludingGoodwill": "88116000", "cashAndCashEquivalentsAtCarryingValue": "118770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6725000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11000", "operatingCashflow": "7432000", "capitalExpenditures": "10207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2230000", "cashflowFromInvestment": "-10206000", "stockBasedCompensation": "-280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15517000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 146435000, "cost_of_revenue": 94955000, "gross_profit": 51480000, "ebit": 16362000, "ebitda": 29819000, "pretax_income": -9394000, "tax_provision": 29619000, "net_income": -41613000, "net_income_to_common": -41613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123200000, "total_current_assets": 161992000, "total_assets": 1301694000, "short_term_debt": 10450000, "long_term_debt": 976808000, "total_debt": 987258000, "total_liabilities": 1144681000, "total_equity": 64578999, "shares_outstanding": 30683000, "goodwill_and_intangibles": 170203000 }, "cash_flow": { "operating_cash_flow": 3003000, "capital_expenditure": 16523000, "free_cash_flow": 19526000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46404, "ticker_id": 5440, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16362000", "ebitda": "29819000", "netIncome": "-41613000", "grossProfit": "51480000", "depreciation": "None", "totalRevenue": "146435000", "costOfRevenue": "94955000", "interestIncome": "673000", "incomeBeforeTax": "-9394000", "interestExpense": "25756000", "operatingIncome": "14261000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29619000", "reportedCurrency": "USD", "netInterestIncome": "-25083000", "nonInterestIncome": "None", "operatingExpenses": "37219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13457000", "sellingGeneralAndAdministrative": "37219000", "netIncomeFromContinuingOperations": "-39013000" }, "balance": { "goodwill": "80251000", "inventory": "3971000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1301694000", "longTermDebt": "976808000", "shortTermDebt": "10450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "89952000", "reportedCurrency": "USD", "retainedEarnings": "-46090000", "totalLiabilities": "1144681000", "otherCurrentAssets": "17940000", "totalCurrentAssets": "161992000", "currentLongTermDebt": "5801000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1139702000", "currentAccountsPayable": "12372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018011000", "totalShareholderEquity": "64578999", "capitalLeaseObligations": "35402000", "otherCurrentLiabilities": "45655001", "totalCurrentLiabilities": "82661000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1062020000", "cashAndShortTermInvestments": "123200000", "commonStockSharesOutstanding": "30683000", "intangibleAssetsExcludingGoodwill": "89952000", "cashAndCashEquivalentsAtCarryingValue": "123200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39013000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "631000", "operatingCashflow": "3003000", "capitalExpenditures": "16523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "543000", "cashflowFromInvestment": "-16524000", "stockBasedCompensation": "343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146435000, "cost_of_revenue": 94955000, "gross_profit": 51480000, "research_and_development": null, "selling_general_admin": 37219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16362000, "depreciation_amortisation": 13457000, "ebitda": 29819000, "interest_expense": 25756000, "interest_income": null, "other_non_operating": null, "pretax_income": -9394000, "tax_provision": 29619000, "effective_tax_rate": null, "net_income": -41613000, "net_income_continuing_ops": -39013000, "net_income_to_common": -41613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123200000, "short_term_investments": null, "net_receivables": 16881000, "inventory": 3971000, "other_current_assets": null, "total_current_assets": 161992000, "net_ppe": null, "goodwill": 80251000, "intangible_assets": 89952000, "goodwill_and_intangibles": 170203000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1139702000, "total_assets": 1301694000, "short_term_debt": 10450000, "accounts_payable": 12372000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82661000, "long_term_debt": 976808000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1062020000, "total_liabilities": 1144681000, "total_debt": 987258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46090000, "total_equity": 64578999, "shares_outstanding": 30683000, "operating_cash_flow": 3003000, "stock_based_compensation": 343000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16524000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 543000, "free_cash_flow": 19526000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16362000", "ebitda": "29819000", "netIncome": "-41613000", "grossProfit": "51480000", "depreciation": "None", "totalRevenue": "146435000", "costOfRevenue": "94955000", "interestIncome": "673000", "incomeBeforeTax": "-9394000", "interestExpense": "25756000", "operatingIncome": "14261000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29619000", "reportedCurrency": "USD", "netInterestIncome": "-25083000", "nonInterestIncome": "None", "operatingExpenses": "37219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13457000", "sellingGeneralAndAdministrative": "37219000", "netIncomeFromContinuingOperations": "-39013000" }, "balance": { "goodwill": "80251000", "inventory": "3971000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1301694000", "longTermDebt": "976808000", "shortTermDebt": "10450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "89952000", "reportedCurrency": "USD", "retainedEarnings": "-46090000", "totalLiabilities": "1144681000", "otherCurrentAssets": "17940000", "totalCurrentAssets": "161992000", "currentLongTermDebt": "5801000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1139702000", "currentAccountsPayable": "12372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018011000", "totalShareholderEquity": "64578999", "capitalLeaseObligations": "35402000", "otherCurrentLiabilities": "45655001", "totalCurrentLiabilities": "82661000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1062020000", "cashAndShortTermInvestments": "123200000", "commonStockSharesOutstanding": "30683000", "intangibleAssetsExcludingGoodwill": "89952000", "cashAndCashEquivalentsAtCarryingValue": "123200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39013000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "631000", "operatingCashflow": "3003000", "capitalExpenditures": "16523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "543000", "cashflowFromInvestment": "-16524000", "stockBasedCompensation": "343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11584000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 136017000, "cost_of_revenue": 77775000, "gross_profit": 58242000, "ebit": 10135000, "ebitda": 23031000, "pretax_income": -15680000, "tax_provision": -3986000, "net_income": -13544000, "net_income_to_common": -13544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136543000, "total_current_assets": 176075000, "total_assets": 1335492000, "short_term_debt": 8542000, "long_term_debt": 978374000, "total_debt": 986916000, "total_liabilities": 1136543000, "total_equity": 106051000, "shares_outstanding": 30420000, "goodwill_and_intangibles": 172162000 }, "cash_flow": { "operating_cash_flow": -11479000, "capital_expenditure": 19576000, "free_cash_flow": 8097000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46405, "ticker_id": 5440, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10135000", "ebitda": "23031000", "netIncome": "-13544000", "grossProfit": "58242000", "depreciation": "None", "totalRevenue": "136017000", "costOfRevenue": "77775000", "interestIncome": "686000", "incomeBeforeTax": "-15680000", "interestExpense": "25815000", "operatingIncome": "8287000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3986000", "reportedCurrency": "USD", "netInterestIncome": "-25129000", "nonInterestIncome": "None", "operatingExpenses": "49955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12896000", "sellingGeneralAndAdministrative": "37924000", "netIncomeFromContinuingOperations": "-11694000" }, "balance": { "goodwill": "80356000", "inventory": "4613000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1335492000", "longTermDebt": "978374000", "shortTermDebt": "8542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "91806000", "reportedCurrency": "USD", "retainedEarnings": "-4477000", "totalLiabilities": "1136543000", "otherCurrentAssets": "19240000", "totalCurrentAssets": "176075000", "currentLongTermDebt": "4937000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159417000", "currentAccountsPayable": "14203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011988000", "totalShareholderEquity": "106051000", "capitalLeaseObligations": "28677000", "otherCurrentLiabilities": "48869000", "totalCurrentLiabilities": "85290000", "otherNonCurrentLiabilities": "47636000", "totalNonCurrentLiabilities": "1051252999", "cashAndShortTermInvestments": "136543000", "commonStockSharesOutstanding": "30420000", "intangibleAssetsExcludingGoodwill": "91806000", "cashAndCashEquivalentsAtCarryingValue": "136543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11694000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "23000", "operatingCashflow": "-11479000", "capitalExpenditures": "19576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-924000", "cashflowFromInvestment": "-19528000", "stockBasedCompensation": "503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12896000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136017000, "cost_of_revenue": 77775000, "gross_profit": 58242000, "research_and_development": null, "selling_general_admin": 37924000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10135000, "depreciation_amortisation": 12896000, "ebitda": 23031000, "interest_expense": 25815000, "interest_income": null, "other_non_operating": null, "pretax_income": -15680000, "tax_provision": -3986000, "effective_tax_rate": null, "net_income": -13544000, "net_income_continuing_ops": -11694000, "net_income_to_common": -13544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136543000, "short_term_investments": null, "net_receivables": 15679000, "inventory": 4613000, "other_current_assets": null, "total_current_assets": 176075000, "net_ppe": null, "goodwill": 80356000, "intangible_assets": 91806000, "goodwill_and_intangibles": 172162000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1159417000, "total_assets": 1335492000, "short_term_debt": 8542000, "accounts_payable": 14203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85290000, "long_term_debt": 978374000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1051252999, "total_liabilities": 1136543000, "total_debt": 986916000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4477000, "total_equity": 106051000, "shares_outstanding": 30420000, "operating_cash_flow": -11479000, "stock_based_compensation": 503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19528000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -924000, "free_cash_flow": 8097000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10135000", "ebitda": "23031000", "netIncome": "-13544000", "grossProfit": "58242000", "depreciation": "None", "totalRevenue": "136017000", "costOfRevenue": "77775000", "interestIncome": "686000", "incomeBeforeTax": "-15680000", "interestExpense": "25815000", "operatingIncome": "8287000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3986000", "reportedCurrency": "USD", "netInterestIncome": "-25129000", "nonInterestIncome": "None", "operatingExpenses": "49955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12896000", "sellingGeneralAndAdministrative": "37924000", "netIncomeFromContinuingOperations": "-11694000" }, "balance": { "goodwill": "80356000", "inventory": "4613000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1335492000", "longTermDebt": "978374000", "shortTermDebt": "8542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "91806000", "reportedCurrency": "USD", "retainedEarnings": "-4477000", "totalLiabilities": "1136543000", "otherCurrentAssets": "19240000", "totalCurrentAssets": "176075000", "currentLongTermDebt": "4937000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159417000", "currentAccountsPayable": "14203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011988000", "totalShareholderEquity": "106051000", "capitalLeaseObligations": "28677000", "otherCurrentLiabilities": "48869000", "totalCurrentLiabilities": "85290000", "otherNonCurrentLiabilities": "47636000", "totalNonCurrentLiabilities": "1051252999", "cashAndShortTermInvestments": "136543000", "commonStockSharesOutstanding": "30420000", "intangibleAssetsExcludingGoodwill": "91806000", "cashAndCashEquivalentsAtCarryingValue": "136543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11694000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "23000", "operatingCashflow": "-11479000", "capitalExpenditures": "19576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-924000", "cashflowFromInvestment": "-19528000", "stockBasedCompensation": "503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12896000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 143758000, "cost_of_revenue": 83213000, "gross_profit": 60545000, "ebit": 14075000, "ebitda": 26842000, "pretax_income": -12411000, "tax_provision": -3994000, "net_income": -10821000, "net_income_to_common": -10821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171327000, "total_current_assets": 207017000, "total_assets": 1359662000, "short_term_debt": 12062000, "long_term_debt": 982219000, "total_debt": 994281000, "total_liabilities": 1145221000, "total_equity": 121392000, "shares_outstanding": 30360000, "goodwill_and_intangibles": 173790000 }, "cash_flow": { "operating_cash_flow": -3935000, "capital_expenditure": 18145000, "free_cash_flow": 14210000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46406, "ticker_id": 5440, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14075000", "ebitda": "26842000", "netIncome": "-10821000", "grossProfit": "60545000", "depreciation": "None", "totalRevenue": "143758000", "costOfRevenue": "83213000", "interestIncome": "1774000", "incomeBeforeTax": "-12411000", "interestExpense": "26486000", "operatingIncome": "12552000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3994000", "reportedCurrency": "USD", "netInterestIncome": "-24712000", "nonInterestIncome": "None", "operatingExpenses": "47993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12767000", "sellingGeneralAndAdministrative": "36585000", "netIncomeFromContinuingOperations": "-8417000" }, "balance": { "goodwill": "80583000", "inventory": "4652000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "1359662000", "longTermDebt": "982219000", "shortTermDebt": "12062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "93207000", "reportedCurrency": "USD", "retainedEarnings": "9067000", "totalLiabilities": "1145221000", "otherCurrentAssets": "12785000", "totalCurrentAssets": "207017000", "currentLongTermDebt": "8468000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "18253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152645000", "currentAccountsPayable": "15279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1020542000", "totalShareholderEquity": "121392000", "capitalLeaseObligations": "29855000", "otherCurrentLiabilities": "45517000", "totalCurrentLiabilities": "93619000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1051602000", "cashAndShortTermInvestments": "171327000", "commonStockSharesOutstanding": "30360000", "intangibleAssetsExcludingGoodwill": "93207000", "cashAndCashEquivalentsAtCarryingValue": "171327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "167000", "operatingCashflow": "-3935000", "capitalExpenditures": "18145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1924000", "cashflowFromInvestment": "-17627000", "stockBasedCompensation": "864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143758000, "cost_of_revenue": 83213000, "gross_profit": 60545000, "research_and_development": null, "selling_general_admin": 36585000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14075000, "depreciation_amortisation": 12767000, "ebitda": 26842000, "interest_expense": 26486000, "interest_income": null, "other_non_operating": null, "pretax_income": -12411000, "tax_provision": -3994000, "effective_tax_rate": null, "net_income": -10821000, "net_income_continuing_ops": -8417000, "net_income_to_common": -10821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171327000, "short_term_investments": null, "net_receivables": 18253000, "inventory": 4652000, "other_current_assets": null, "total_current_assets": 207017000, "net_ppe": null, "goodwill": 80583000, "intangible_assets": 93207000, "goodwill_and_intangibles": 173790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1152645000, "total_assets": 1359662000, "short_term_debt": 12062000, "accounts_payable": 15279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93619000, "long_term_debt": 982219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1051602000, "total_liabilities": 1145221000, "total_debt": 994281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9067000, "total_equity": 121392000, "shares_outstanding": 30360000, "operating_cash_flow": -3935000, "stock_based_compensation": 864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17627000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1924000, "free_cash_flow": 14210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14075000", "ebitda": "26842000", "netIncome": "-10821000", "grossProfit": "60545000", "depreciation": "None", "totalRevenue": "143758000", "costOfRevenue": "83213000", "interestIncome": "1774000", "incomeBeforeTax": "-12411000", "interestExpense": "26486000", "operatingIncome": "12552000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3994000", "reportedCurrency": "USD", "netInterestIncome": "-24712000", "nonInterestIncome": "None", "operatingExpenses": "47993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12767000", "sellingGeneralAndAdministrative": "36585000", "netIncomeFromContinuingOperations": "-8417000" }, "balance": { "goodwill": "80583000", "inventory": "4652000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "1359662000", "longTermDebt": "982219000", "shortTermDebt": "12062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "93207000", "reportedCurrency": "USD", "retainedEarnings": "9067000", "totalLiabilities": "1145221000", "otherCurrentAssets": "12785000", "totalCurrentAssets": "207017000", "currentLongTermDebt": "8468000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "18253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152645000", "currentAccountsPayable": "15279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1020542000", "totalShareholderEquity": "121392000", "capitalLeaseObligations": "29855000", "otherCurrentLiabilities": "45517000", "totalCurrentLiabilities": "93619000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1051602000", "cashAndShortTermInvestments": "171327000", "commonStockSharesOutstanding": "30360000", "intangibleAssetsExcludingGoodwill": "93207000", "cashAndCashEquivalentsAtCarryingValue": "171327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "167000", "operatingCashflow": "-3935000", "capitalExpenditures": "18145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1924000", "cashflowFromInvestment": "-17627000", "stockBasedCompensation": "864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12767000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 161179000, "cost_of_revenue": 91348000, "gross_profit": 69831000, "ebit": 14909000, "ebitda": 28308000, "pretax_income": -16534000, "tax_provision": -3068000, "net_income": -14175000, "net_income_to_common": -14175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189005000, "total_current_assets": 227821000, "total_assets": 1358861000, "short_term_debt": 8647000, "long_term_debt": 982173000, "total_debt": 990820000, "total_liabilities": 1133294000, "total_equity": 128879000, "shares_outstanding": 30340000, "goodwill_and_intangibles": 171371000 }, "cash_flow": { "operating_cash_flow": 6890000, "capital_expenditure": 15996000, "free_cash_flow": 22886000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46408, "ticker_id": 5440, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14909000", "ebitda": "28308000", "netIncome": "-14175000", "grossProfit": "69831000", "depreciation": "None", "totalRevenue": "161179000", "costOfRevenue": "91348000", "interestIncome": "75000", "incomeBeforeTax": "-16534000", "interestExpense": "31443000", "operatingIncome": "14467000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3068000", "reportedCurrency": "USD", "netInterestIncome": "-31368000", "nonInterestIncome": "None", "operatingExpenses": "55364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13399000", "sellingGeneralAndAdministrative": "43187000", "netIncomeFromContinuingOperations": "-13466000" }, "balance": { "goodwill": "85636000", "inventory": "4768000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "1358861000", "longTermDebt": "982173000", "shortTermDebt": "8647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "85735000", "reportedCurrency": "USD", "retainedEarnings": "19888000", "totalLiabilities": "1133294000", "otherCurrentAssets": "17935000", "totalCurrentAssets": "227821000", "currentLongTermDebt": "4909000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "16113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1131040000", "currentAccountsPayable": "14586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1016591000", "totalShareholderEquity": "128879000", "capitalLeaseObligations": "29509000", "otherCurrentLiabilities": "48330000", "totalCurrentLiabilities": "93331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1039963000", "cashAndShortTermInvestments": "189005000", "commonStockSharesOutstanding": "30340000", "intangibleAssetsExcludingGoodwill": "85735000", "cashAndCashEquivalentsAtCarryingValue": "189005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "646000", "operatingCashflow": "6890000", "capitalExpenditures": "15996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142844000", "cashflowFromInvestment": "-69503000", "stockBasedCompensation": "1082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161179000, "cost_of_revenue": 91348000, "gross_profit": 69831000, "research_and_development": null, "selling_general_admin": 43187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14909000, "depreciation_amortisation": 13399000, "ebitda": 28308000, "interest_expense": 31443000, "interest_income": null, "other_non_operating": null, "pretax_income": -16534000, "tax_provision": -3068000, "effective_tax_rate": null, "net_income": -14175000, "net_income_continuing_ops": -13466000, "net_income_to_common": -14175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189005000, "short_term_investments": null, "net_receivables": 16113000, "inventory": 4768000, "other_current_assets": null, "total_current_assets": 227821000, "net_ppe": null, "goodwill": 85636000, "intangible_assets": 85735000, "goodwill_and_intangibles": 171371000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1131040000, "total_assets": 1358861000, "short_term_debt": 8647000, "accounts_payable": 14586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93331000, "long_term_debt": 982173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1039963000, "total_liabilities": 1133294000, "total_debt": 990820000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19888000, "total_equity": 128879000, "shares_outstanding": 30340000, "operating_cash_flow": 6890000, "stock_based_compensation": 1082000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15996000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142844000, "free_cash_flow": 22886000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14909000", "ebitda": "28308000", "netIncome": "-14175000", "grossProfit": "69831000", "depreciation": "None", "totalRevenue": "161179000", "costOfRevenue": "91348000", "interestIncome": "75000", "incomeBeforeTax": "-16534000", "interestExpense": "31443000", "operatingIncome": "14467000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3068000", "reportedCurrency": "USD", "netInterestIncome": "-31368000", "nonInterestIncome": "None", "operatingExpenses": "55364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13399000", "sellingGeneralAndAdministrative": "43187000", "netIncomeFromContinuingOperations": "-13466000" }, "balance": { "goodwill": "85636000", "inventory": "4768000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "1358861000", "longTermDebt": "982173000", "shortTermDebt": "8647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "85735000", "reportedCurrency": "USD", "retainedEarnings": "19888000", "totalLiabilities": "1133294000", "otherCurrentAssets": "17935000", "totalCurrentAssets": "227821000", "currentLongTermDebt": "4909000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "16113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1131040000", "currentAccountsPayable": "14586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1016591000", "totalShareholderEquity": "128879000", "capitalLeaseObligations": "29509000", "otherCurrentLiabilities": "48330000", "totalCurrentLiabilities": "93331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1039963000", "cashAndShortTermInvestments": "189005000", "commonStockSharesOutstanding": "30340000", "intangibleAssetsExcludingGoodwill": "85735000", "cashAndCashEquivalentsAtCarryingValue": "189005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "646000", "operatingCashflow": "6890000", "capitalExpenditures": "15996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142844000", "cashflowFromInvestment": "-69503000", "stockBasedCompensation": "1082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13399000", "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": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "income_statement": { "revenue": 136761000, "cost_of_revenue": 74395000, "gross_profit": 62366000, "ebit": 18808000, "ebitda": 30089000, "pretax_income": 459000, "tax_provision": 96000, "net_income": -1959000, "net_income_to_common": -1959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108595000, "total_current_assets": 139995000, "total_assets": 999236000, "short_term_debt": 9102000, "long_term_debt": 629106000, "total_debt": 638208000, "total_liabilities": 752643000, "total_equity": 144809000, "shares_outstanding": 30335000, "goodwill_and_intangibles": 120788000 }, "cash_flow": { "operating_cash_flow": 8820000, "capital_expenditure": 12397000, "free_cash_flow": 21217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 46409, "ticker_id": 5440, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:13:21.189596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18808000", "ebitda": "30089000", "netIncome": "-1959000", "grossProfit": "62366000", "depreciation": "None", "totalRevenue": "136761000", "costOfRevenue": "74395000", "interestIncome": "119000", "incomeBeforeTax": "459000", "interestExpense": "18349000", "operatingIncome": "18629000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "96000", "reportedCurrency": "USD", "netInterestIncome": "-18230000", "nonInterestIncome": "None", "operatingExpenses": "43737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "179000", "costofGoodsAndServicesSold": "74395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11281000", "sellingGeneralAndAdministrative": "34249000", "netIncomeFromContinuingOperations": "363000" }, "balance": { "goodwill": "46652000", "inventory": "4724000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "999236000", "longTermDebt": "629106000", "shortTermDebt": "9102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "74136000", "reportedCurrency": "USD", "retainedEarnings": "34063000", "totalLiabilities": "752643000", "otherCurrentAssets": "17361000", "totalCurrentAssets": "139995000", "currentLongTermDebt": "5083000", "longTermInvestments": "336000", "shortTermInvestments": "None", "currentNetReceivables": "9315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859241000", "currentAccountsPayable": "17554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "694107000", "shortLongTermDebtTotal": "661956000", "totalShareholderEquity": "144809000", "capitalLeaseObligations": "27767000", "otherCurrentLiabilities": "37475000", "totalCurrentLiabilities": "74921000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "677722000", "cashAndShortTermInvestments": "108595000", "commonStockSharesOutstanding": "30335000", "intangibleAssetsExcludingGoodwill": "74136000", "cashAndCashEquivalentsAtCarryingValue": "108595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "8820000", "capitalExpenditures": "12397000", "changeInReceivables": "65000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5426000", "cashflowFromInvestment": "-109076000", "stockBasedCompensation": "928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94830000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136761000, "cost_of_revenue": 74395000, "gross_profit": 62366000, "research_and_development": null, "selling_general_admin": 34249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18808000, "depreciation_amortisation": 11281000, "ebitda": 30089000, "interest_expense": 18349000, "interest_income": null, "other_non_operating": null, "pretax_income": 459000, "tax_provision": 96000, "effective_tax_rate": null, "net_income": -1959000, "net_income_continuing_ops": 363000, "net_income_to_common": -1959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108595000, "short_term_investments": null, "net_receivables": 9315000, "inventory": 4724000, "other_current_assets": null, "total_current_assets": 139995000, "net_ppe": null, "goodwill": 46652000, "intangible_assets": 74136000, "goodwill_and_intangibles": 120788000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 859241000, "total_assets": 999236000, "short_term_debt": 9102000, "accounts_payable": 17554000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74921000, "long_term_debt": 629106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 677722000, "total_liabilities": 752643000, "total_debt": 638208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34063000, "total_equity": 144809000, "shares_outstanding": 30335000, "operating_cash_flow": 8820000, "stock_based_compensation": 928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5426000, "free_cash_flow": 21217000, "net_change_in_cash": -94830000 }, "raw_data": { "income": { "ebit": "18808000", "ebitda": "30089000", "netIncome": "-1959000", "grossProfit": "62366000", "depreciation": "None", "totalRevenue": "136761000", "costOfRevenue": "74395000", "interestIncome": "119000", "incomeBeforeTax": "459000", "interestExpense": "18349000", "operatingIncome": "18629000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "96000", "reportedCurrency": "USD", "netInterestIncome": "-18230000", "nonInterestIncome": "None", "operatingExpenses": "43737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "179000", "costofGoodsAndServicesSold": "74395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11281000", "sellingGeneralAndAdministrative": "34249000", "netIncomeFromContinuingOperations": "363000" }, "balance": { "goodwill": "46652000", "inventory": "4724000", "commonStock": "303000", "currentDebt": "None", "investments": "None", "totalAssets": "999236000", "longTermDebt": "629106000", "shortTermDebt": "9102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "74136000", "reportedCurrency": "USD", "retainedEarnings": "34063000", "totalLiabilities": "752643000", "otherCurrentAssets": "17361000", "totalCurrentAssets": "139995000", "currentLongTermDebt": "5083000", "longTermInvestments": "336000", "shortTermInvestments": "None", "currentNetReceivables": "9315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859241000", "currentAccountsPayable": "17554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "694107000", "shortLongTermDebtTotal": "661956000", "totalShareholderEquity": "144809000", "capitalLeaseObligations": "27767000", "otherCurrentLiabilities": "37475000", "totalCurrentLiabilities": "74921000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "677722000", "cashAndShortTermInvestments": "108595000", "commonStockSharesOutstanding": "30335000", "intangibleAssetsExcludingGoodwill": "74136000", "cashAndCashEquivalentsAtCarryingValue": "108595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "8820000", "capitalExpenditures": "12397000", "changeInReceivables": "65000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5426000", "cashflowFromInvestment": "-109076000", "stockBasedCompensation": "928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94830000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }