{ "ticker": { "uuid": "6a2d4f5c-aae9-4856-8dea-581052620ff6", "symbol": "BRCB", "name": "Black Rock Coffee Bar, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/6a2d4f5c-aae9-4856-8dea-581052620ff6/", "api_url": "https://sharemaestro.com/factors/api/tickers/6a2d4f5c-aae9-4856-8dea-581052620ff6/" }, "ticker_metadata": { "id": 5134, "uuid": "6a2d4f5c-aae9-4856-8dea-581052620ff6", "symbol": "BRCB", "name": "Black Rock Coffee Bar, Inc. Class A Common Stock", "asset_type": "equity", "market_cap": 183370000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Black Rock Coffee Bar, Inc. owns and operates a chain of drive-thru coffee bars in the United States. The company is headquartered in Scottsdale, Arizona.", "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": "6a2d4f5c-aae9-4856-8dea-581052620ff6", "symbol": "BRCB", "name": "Black Rock Coffee Bar, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/6a2d4f5c-aae9-4856-8dea-581052620ff6/", "api_url": "https://sharemaestro.com/factors/api/tickers/6a2d4f5c-aae9-4856-8dea-581052620ff6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.16, "value": 0.3, "quality": 0.15, "momentum": 0.58, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 6.31, "market_cap": 110818106.69, "pe_ratio": 85.8722, "earnings_yield": 0.0116, "ebitda_to_ev": 0.0658, "shareholder_yield": 0.0054, "roe": 0.0273, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.8595 }, "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": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:30.372217+00:00", "batch_id": "" }, "size": { "price_close": 6.31, "market_cap": 110818106.69, "market_cap_usd": 110818106.69, "enterprise_value": 127273106.69, "shares_outstanding": 17562299, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 85.8722, "pb_ratio": 2.3444, "ptbv_ratio": 3.4, "ps_ratio": 0.5323, "pcf_ratio": 23.2299, "pfcf_ratio": 2.2921, "ev_ebitda": 15.1895, "ev_ebit": -29.1911, "ev_sales": 0.6114, "ev_fcf": 2.6324, "earnings_yield": 0.0116, "fcf_yield": 0.3799, "price_to_sales": 0.5323, "price_to_book": 2.3444, "price_to_cashflow": 23.2299, "ebitda_to_ev": 0.0658, "sales_yield": 1.6356 }, "yield": { "dividend_yield": 0.0054, "buyback_yield": 0, "shareholder_yield": 0.0054, "debt_paydown_yield": null, "total_yield": 0.0054 }, "quality": { "gross_margin": 0.3089, "operating_margin": -0.0209, "net_margin": 0.0062, "ebitda_margin": 0.0403, "fcf_margin": 0.2323, "roe": 0.0273, "roa": 0.0037, "roic": -0.0513, "roc_greenblatt": null, "asset_turnover": 0.5995, "cash_conversion": 37.4645, "accruals_ratio": -0.01, "sbc_to_revenue": 0.01, "piotroski_f_score": 5, "altman_z_score": 0.8205, "earnings_stability_5y": 2.848, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1852, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.072, "net_debt_to_ebitda": 1.9638, "debt_to_assets": 0.105, "interest_coverage": -0.6328, "current_ratio": 0.8671, "quick_ratio": 0.7745, "net_debt": 16455000, "local_beta": 0.0062, "volatility_252d": 0.8595, "volatility_60d": 1.8922, "max_drawdown_12m": -0.7672, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.2231, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2345, "book_value_growth_1y": null, "revenue_growth": 0.2231, "earnings_growth": null }, "momentum": { "price_return_1m": -0.4503, "price_return_3m": -0.6206, "price_return_6m": -0.74, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.74, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.7672, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 208168000, "gross_profit_ttm": 64312500, "ebit_ttm": -4360000, "ebitda_ttm": 8379000, "net_income_ttm": 1290500, "eps_diluted_ttm": 0.0735, "operating_cash_flow_ttm": 4770500, "capital_expenditure_ttm": 43577500, "fcf_ttm": 48348000, "dividends_paid_ttm": 600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6890500, "cash_and_equivalents": 20018000, "total_current_assets": 30464000, "total_current_liabilities": 35132000, "net_ppe": null, "total_assets": 347236000, "total_debt": 36473000, "total_equity": 47270000, "net_working_capital": -14618000, "book_value_per_share": 2.6916, "retained_earnings": 318000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32594000, "tangible_book_per_share": 1.8559 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 92, "rank_pb": 55, "rank_ptbv": 59, "rank_ps": 15, "rank_pcf": 81, "rank_ev_ebitda": 64, "rank_ev_ebit": 8, "rank_earnings_yield": 92, "rank_fcf_yield": 7, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 52, "rank_roe": 66, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 69, "rank_fcf_margin": 41, "rank_piotroski": 48, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 70, "quality_composite": 85, "momentum_composite": 42, "growth_composite": 20, "yield_composite": 67, "svqf_composite": 96, "vc1_composite": 79, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.2121, "os_score": 0.16, "value_percentile": 0.3, "quality_percentile": 0.15, "momentum_percentile": 0.58, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 50, "all_cap_buyback_rank": 46, "small_cap_core_rank": 77, "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": 475, "ticker_id": 5134, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:30.372217+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.31, "market_cap": 110818106.69, "market_cap_usd": 110818106.69, "enterprise_value": 127273106.69, "shares_outstanding": 17562299, "fx_rate_to_usd": null, "pe_ratio": 85.87222525, "pb_ratio": 2.34436443, "ptbv_ratio": 3.39995418, "ps_ratio": 0.53234938, "pcf_ratio": 23.22987249, "pfcf_ratio": 2.29209288, "ev_ebitda": 15.18953416, "ev_ebit": -29.19107952, "ev_sales": 0.61139612, "ev_fcf": 2.63243788, "earnings_yield": 0.01164521, "fcf_yield": 0.37987601, "dividend_yield": 0.00541428, "buyback_yield": 0, "shareholder_yield": 0.00541428, "debt_paydown_yield": null, "total_yield": 0.00541428, "gross_margin": 0.30894518, "operating_margin": -0.02094462, "net_margin": 0.00619932, "ebitda_margin": 0.04025114, "fcf_margin": 0.23225472, "roe": 0.02730061, "roa": 0.00371649, "roic": -0.05131424, "roc_greenblatt": null, "asset_turnover": 0.59950005, "cash_conversion": 37.46454862, "accruals_ratio": -0.010022, "sbc_to_revenue": 0.00999673, "debt_to_equity": 5.07199069, "net_debt_to_ebitda": 1.96383817, "debt_to_assets": 0.10503807, "interest_coverage": -0.63275524, "current_ratio": 0.86712968, "quick_ratio": 0.77445064, "net_debt": 16455000, "revenue_growth_1y": 0.22308592, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.23446955, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.8205451, "earnings_stability_5y": 2.847991, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.45034843, "price_return_3m": -0.62056524, "price_return_6m": -0.74000824, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.76724456, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.0062, "volatility_252d": 0.859531, "volatility_60d": 1.89217, "max_drawdown_12m": -0.76724456, "revenue_ttm": 208168000, "gross_profit_ttm": 64312500, "ebit_ttm": -4360000, "ebitda_ttm": 8379000, "net_income_ttm": 1290500, "eps_diluted_ttm": 0.07348127, "operating_cash_flow_ttm": 4770500, "capital_expenditure_ttm": 43577500, "fcf_ttm": 48348000, "dividends_paid_ttm": 600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6890500, "cash_and_equivalents": 20018000, "total_current_assets": 30464000, "total_current_liabilities": 35132000, "net_ppe": null, "total_assets": 347236000, "total_debt": 36473000, "total_equity": 47270000, "net_working_capital": -14618000, "book_value_per_share": 2.69156105, "retained_earnings": 318000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32594000, "tangible_book_per_share": 1.85590736, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 92, "rank_pb": 55, "rank_ptbv": 59, "rank_ps": 15, "rank_pcf": 81, "rank_ev_ebitda": 64, "rank_ev_ebit": 8, "rank_earnings_yield": 92, "rank_fcf_yield": 7, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 52, "rank_roe": 66, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 69, "rank_fcf_margin": 41, "rank_piotroski": 48, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 70, "quality_composite": 85, "momentum_composite": 42, "growth_composite": 20, "yield_composite": 67, "svqf_composite": 96, "vc1_composite": 79, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 50, "all_cap_buyback_rank": 46, "small_cap_core_rank": 77, "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": 6.31, "os": 0.16, "value": 0.3, "quality": 0.15, "momentum": 0.58, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 85.8722, "earnings_yield": 0.0116, "shareholder_yield": 0.0054, "roe": 0.0273, "momentum_12_1": null, "complete_fields": { "id": 475, "ticker_id": 5134, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:30.372217+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.31, "market_cap": 110818106.69, "market_cap_usd": 110818106.69, "enterprise_value": 127273106.69, "shares_outstanding": 17562299, "fx_rate_to_usd": null, "pe_ratio": 85.87222525, "pb_ratio": 2.34436443, "ptbv_ratio": 3.39995418, "ps_ratio": 0.53234938, "pcf_ratio": 23.22987249, "pfcf_ratio": 2.29209288, "ev_ebitda": 15.18953416, "ev_ebit": -29.19107952, "ev_sales": 0.61139612, "ev_fcf": 2.63243788, "earnings_yield": 0.01164521, "fcf_yield": 0.37987601, "dividend_yield": 0.00541428, "buyback_yield": 0, "shareholder_yield": 0.00541428, "debt_paydown_yield": null, "total_yield": 0.00541428, "gross_margin": 0.30894518, "operating_margin": -0.02094462, "net_margin": 0.00619932, "ebitda_margin": 0.04025114, "fcf_margin": 0.23225472, "roe": 0.02730061, "roa": 0.00371649, "roic": -0.05131424, "roc_greenblatt": null, "asset_turnover": 0.59950005, "cash_conversion": 37.46454862, "accruals_ratio": -0.010022, "sbc_to_revenue": 0.00999673, "debt_to_equity": 5.07199069, "net_debt_to_ebitda": 1.96383817, "debt_to_assets": 0.10503807, "interest_coverage": -0.63275524, "current_ratio": 0.86712968, "quick_ratio": 0.77445064, "net_debt": 16455000, "revenue_growth_1y": 0.22308592, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.23446955, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.8205451, "earnings_stability_5y": 2.847991, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.45034843, "price_return_3m": -0.62056524, "price_return_6m": -0.74000824, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.76724456, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.0062, "volatility_252d": 0.859531, "volatility_60d": 1.89217, "max_drawdown_12m": -0.76724456, "revenue_ttm": 208168000, "gross_profit_ttm": 64312500, "ebit_ttm": -4360000, "ebitda_ttm": 8379000, "net_income_ttm": 1290500, "eps_diluted_ttm": 0.07348127, "operating_cash_flow_ttm": 4770500, "capital_expenditure_ttm": 43577500, "fcf_ttm": 48348000, "dividends_paid_ttm": 600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6890500, "cash_and_equivalents": 20018000, "total_current_assets": 30464000, "total_current_liabilities": 35132000, "net_ppe": null, "total_assets": 347236000, "total_debt": 36473000, "total_equity": 47270000, "net_working_capital": -14618000, "book_value_per_share": 2.69156105, "retained_earnings": 318000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32594000, "tangible_book_per_share": 1.85590736, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 92, "rank_pb": 55, "rank_ptbv": 59, "rank_ps": 15, "rank_pcf": 81, "rank_ev_ebitda": 64, "rank_ev_ebit": 8, "rank_earnings_yield": 92, "rank_fcf_yield": 7, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 52, "rank_roe": 66, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 69, "rank_fcf_margin": 41, "rank_piotroski": 48, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 70, "quality_composite": 85, "momentum_composite": 42, "growth_composite": 20, "yield_composite": 67, "svqf_composite": 96, "vc1_composite": 79, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 50, "all_cap_buyback_rank": 46, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "income_statement": { "revenue": 200321000, "cost_of_revenue": 141594000, "gross_profit": 58727000, "ebit": -6281000, "ebitda": 5918000, "pretax_income": -16064000, "tax_provision": 475000, "net_income": -60000, "net_income_to_common": -60000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 35712000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17021377, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 2189000, "capital_expenditure": 34885000, "free_cash_flow": 37074000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32585, "ticker_id": 5134, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6281000", "ebitda": "5918000", "netIncome": "-60000", "grossProfit": "58727000", "depreciation": "None", "totalRevenue": "200321000", "costOfRevenue": "141594000", "interestIncome": "433000", "incomeBeforeTax": "-16064000", "interestExpense": "9783000", "operatingIncome": "5204000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "475000", "reportedCurrency": "USD", "netInterestIncome": "-9350000", "nonInterestIncome": "None", "operatingExpenses": "53523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12199000", "sellingGeneralAndAdministrative": "41324000", "netIncomeFromContinuingOperations": "-16539000" }, "balance": { "goodwill": "9360000", "inventory": "2898000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "336436000", "longTermDebt": "25917000", "shortTermDebt": "9795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5808000", "reportedCurrency": "USD", "retainedEarnings": "-60000", "totalLiabilities": "231730000", "otherCurrentAssets": "5363000", "totalCurrentAssets": "40117000", "currentLongTermDebt": "835000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296319000", "currentAccountsPayable": "12126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "164050000", "totalShareholderEquity": "45675000", "capitalLeaseObligations": "137298000", "otherCurrentLiabilities": "16661000", "totalCurrentLiabilities": "38582000", "otherNonCurrentLiabilities": "38893000", "totalNonCurrentLiabilities": "193148000", "cashAndShortTermInvestments": "28406000", "commonStockSharesOutstanding": "17021377", "intangibleAssetsExcludingGoodwill": "5808000", "cashAndCashEquivalentsAtCarryingValue": "28406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-843000", "operatingCashflow": "2189000", "capitalExpenditures": "34885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51305000", "cashflowFromInvestment": "-35315000", "stockBasedCompensation": "2081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3429000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200321000, "cost_of_revenue": 141594000, "gross_profit": 58727000, "research_and_development": null, "selling_general_admin": 41324000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6281000, "depreciation_amortisation": 12199000, "ebitda": 5918000, "interest_expense": 9783000, "interest_income": null, "other_non_operating": null, "pretax_income": -16064000, "tax_provision": 475000, "effective_tax_rate": null, "net_income": -60000, "net_income_continuing_ops": -16539000, "net_income_to_common": -60000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28406000, "short_term_investments": null, "net_receivables": 3450000, "inventory": 2898000, "other_current_assets": null, "total_current_assets": 40117000, "net_ppe": null, "goodwill": 9360000, "intangible_assets": 5808000, "goodwill_and_intangibles": 15168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 296319000, "total_assets": 336436000, "short_term_debt": 9795000, "accounts_payable": 12126000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38582000, "long_term_debt": 25917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 193148000, "total_liabilities": 231730000, "total_debt": 35712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60000, "total_equity": 45675000, "shares_outstanding": 17021377, "operating_cash_flow": 2189000, "stock_based_compensation": 2081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34885000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35315000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51305000, "free_cash_flow": 37074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6281000", "ebitda": "5918000", "netIncome": "-60000", "grossProfit": "58727000", "depreciation": "None", "totalRevenue": "200321000", "costOfRevenue": "141594000", "interestIncome": "433000", "incomeBeforeTax": "-16064000", "interestExpense": "9783000", "operatingIncome": "5204000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "475000", "reportedCurrency": "USD", "netInterestIncome": "-9350000", "nonInterestIncome": "None", "operatingExpenses": "53523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12199000", "sellingGeneralAndAdministrative": "41324000", "netIncomeFromContinuingOperations": "-16539000" }, "balance": { "goodwill": "9360000", "inventory": "2898000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "336436000", "longTermDebt": "25917000", "shortTermDebt": "9795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5808000", "reportedCurrency": "USD", "retainedEarnings": "-60000", "totalLiabilities": "231730000", "otherCurrentAssets": "5363000", "totalCurrentAssets": "40117000", "currentLongTermDebt": "835000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296319000", "currentAccountsPayable": "12126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "164050000", "totalShareholderEquity": "45675000", "capitalLeaseObligations": "137298000", "otherCurrentLiabilities": "16661000", "totalCurrentLiabilities": "38582000", "otherNonCurrentLiabilities": "38893000", "totalNonCurrentLiabilities": "193148000", "cashAndShortTermInvestments": "28406000", "commonStockSharesOutstanding": "17021377", "intangibleAssetsExcludingGoodwill": "5808000", "cashAndCashEquivalentsAtCarryingValue": "28406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-843000", "operatingCashflow": "2189000", "capitalExpenditures": "34885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51305000", "cashflowFromInvestment": "-35315000", "stockBasedCompensation": "2081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3429000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "income_statement": { "revenue": 160917000, "cost_of_revenue": 81623000, "gross_profit": 79294000, "ebit": -8403000, "ebitda": 1961000, "pretax_income": -12748000, "tax_provision": -886000, "net_income": -3744000, "net_income_to_common": -3744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10227000, "total_current_assets": 19446000, "total_assets": 212912000, "short_term_debt": 9335000, "long_term_debt": 89269000, "total_debt": 98604000, "total_liabilities": 229573000, "total_equity": -16661000, "shares_outstanding": 15272570, "goodwill_and_intangibles": 16702000 }, "cash_flow": { "operating_cash_flow": 13305000, "capital_expenditure": 22921000, "free_cash_flow": 36226000, "dividends_paid": 624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32590, "ticker_id": 5134, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8403000", "ebitda": "1961000", "netIncome": "-3744000", "grossProfit": "79294000", "depreciation": "None", "totalRevenue": "160917000", "costOfRevenue": "81623000", "interestIncome": "651000", "incomeBeforeTax": "-12748000", "interestExpense": "4345000", "operatingIncome": "-2739000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-886000", "reportedCurrency": "USD", "netInterestIncome": "-4345000", "nonInterestIncome": "None", "operatingExpenses": "82033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10364000", "sellingGeneralAndAdministrative": "34033000", "netIncomeFromContinuingOperations": "-11862000" }, "balance": { "goodwill": "9360000", "inventory": "2055000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "212912000", "longTermDebt": "89269000", "shortTermDebt": "9335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7342000", "reportedCurrency": "USD", "retainedEarnings": "-257836000", "totalLiabilities": "229573000", "otherCurrentAssets": "2860000", "totalCurrentAssets": "19446000", "currentLongTermDebt": "925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "193466000", "currentAccountsPayable": "6621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205604000", "totalShareholderEquity": "-16661000", "capitalLeaseObligations": "115410000", "otherCurrentLiabilities": "17348000", "totalCurrentLiabilities": "33304000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "196269000", "cashAndShortTermInvestments": "10227000", "commonStockSharesOutstanding": "15272570", "intangibleAssetsExcludingGoodwill": "7342000", "cashAndCashEquivalentsAtCarryingValue": "10227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7187000", "profitLoss": "None", "dividendPayout": "624000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-596000", "operatingCashflow": "13305000", "capitalExpenditures": "22921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2643000", "cashflowFromInvestment": "-22921000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160917000, "cost_of_revenue": 81623000, "gross_profit": 79294000, "research_and_development": null, "selling_general_admin": 34033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8403000, "depreciation_amortisation": 10364000, "ebitda": 1961000, "interest_expense": 4345000, "interest_income": null, "other_non_operating": null, "pretax_income": -12748000, "tax_provision": -886000, "effective_tax_rate": null, "net_income": -3744000, "net_income_continuing_ops": -11862000, "net_income_to_common": -3744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10227000, "short_term_investments": null, "net_receivables": 4304000, "inventory": 2055000, "other_current_assets": null, "total_current_assets": 19446000, "net_ppe": null, "goodwill": 9360000, "intangible_assets": 7342000, "goodwill_and_intangibles": 16702000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 193466000, "total_assets": 212912000, "short_term_debt": 9335000, "accounts_payable": 6621000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33304000, "long_term_debt": 89269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 196269000, "total_liabilities": 229573000, "total_debt": 98604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -257836000, "total_equity": -16661000, "shares_outstanding": 15272570, "operating_cash_flow": 13305000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22921000, "dividends_paid": 624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2643000, "free_cash_flow": 36226000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8403000", "ebitda": "1961000", "netIncome": "-3744000", "grossProfit": "79294000", "depreciation": "None", "totalRevenue": "160917000", "costOfRevenue": "81623000", "interestIncome": "651000", "incomeBeforeTax": "-12748000", "interestExpense": "4345000", "operatingIncome": "-2739000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-886000", "reportedCurrency": "USD", "netInterestIncome": "-4345000", "nonInterestIncome": "None", "operatingExpenses": "82033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10364000", "sellingGeneralAndAdministrative": "34033000", "netIncomeFromContinuingOperations": "-11862000" }, "balance": { "goodwill": "9360000", "inventory": "2055000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "212912000", "longTermDebt": "89269000", "shortTermDebt": "9335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7342000", "reportedCurrency": "USD", "retainedEarnings": "-257836000", "totalLiabilities": "229573000", "otherCurrentAssets": "2860000", "totalCurrentAssets": "19446000", "currentLongTermDebt": "925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "193466000", "currentAccountsPayable": "6621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205604000", "totalShareholderEquity": "-16661000", "capitalLeaseObligations": "115410000", "otherCurrentLiabilities": "17348000", "totalCurrentLiabilities": "33304000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "196269000", "cashAndShortTermInvestments": "10227000", "commonStockSharesOutstanding": "15272570", "intangibleAssetsExcludingGoodwill": "7342000", "cashAndCashEquivalentsAtCarryingValue": "10227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7187000", "profitLoss": "None", "dividendPayout": "624000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-596000", "operatingCashflow": "13305000", "capitalExpenditures": "22921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2643000", "cashflowFromInvestment": "-22921000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "income_statement": { "revenue": 133162000, "cost_of_revenue": 72159000, "gross_profit": 61003000, "ebit": 3146000, "ebitda": 11669000, "pretax_income": -8341000, "tax_provision": 357000, "net_income": -8817000, "net_income_to_common": -8817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17200000, "total_current_assets": 21372000, "total_assets": 177177000, "short_term_debt": 8709000, "long_term_debt": 78279000, "total_debt": 86988000, "total_liabilities": 179889000, "total_equity": -3148000, "shares_outstanding": 15272570, "goodwill_and_intangibles": 17926000 }, "cash_flow": { "operating_cash_flow": 5167000, "capital_expenditure": 16407000, "free_cash_flow": 21574000, "dividends_paid": 8090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32593, "ticker_id": 5134, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3146000", "ebitda": "11669000", "netIncome": "-8817000", "grossProfit": "61003000", "depreciation": "None", "totalRevenue": "133162000", "costOfRevenue": "72159000", "interestIncome": "538000", "incomeBeforeTax": "-8341000", "interestExpense": "11487000", "operatingIncome": "2042000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "357000", "reportedCurrency": "USD", "netInterestIncome": "-10949000", "nonInterestIncome": "None", "operatingExpenses": "58961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8523000", "sellingGeneralAndAdministrative": "20313000", "netIncomeFromContinuingOperations": "-8698000" }, "balance": { "goodwill": "9360000", "inventory": "1459000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "177177000", "longTermDebt": "78279000", "shortTermDebt": "8709000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8566000", "reportedCurrency": "USD", "retainedEarnings": "-226512000", "totalLiabilities": "179889000", "otherCurrentAssets": "1936000", "totalCurrentAssets": "21372000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155805000", "currentAccountsPayable": "6552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "162901000", "totalShareholderEquity": "-3148000", "capitalLeaseObligations": "83822000", "otherCurrentLiabilities": "10436000", "totalCurrentLiabilities": "25697000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "154192000", "cashAndShortTermInvestments": "17200000", "commonStockSharesOutstanding": "15272570", "intangibleAssetsExcludingGoodwill": "8566000", "cashAndCashEquivalentsAtCarryingValue": "17200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8698000", "profitLoss": "None", "dividendPayout": "8090000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "331000", "operatingCashflow": "5167000", "capitalExpenditures": "16407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21562000", "cashflowFromInvestment": "-15446000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 133162000, "cost_of_revenue": 72159000, "gross_profit": 61003000, "research_and_development": null, "selling_general_admin": 20313000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3146000, "depreciation_amortisation": 8523000, "ebitda": 11669000, "interest_expense": 11487000, "interest_income": null, "other_non_operating": null, "pretax_income": -8341000, "tax_provision": 357000, "effective_tax_rate": null, "net_income": -8817000, "net_income_continuing_ops": -8698000, "net_income_to_common": -8817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17200000, "short_term_investments": null, "net_receivables": 777000, "inventory": 1459000, "other_current_assets": null, "total_current_assets": 21372000, "net_ppe": null, "goodwill": 9360000, "intangible_assets": 8566000, "goodwill_and_intangibles": 17926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155805000, "total_assets": 177177000, "short_term_debt": 8709000, "accounts_payable": 6552000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25697000, "long_term_debt": 78279000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 154192000, "total_liabilities": 179889000, "total_debt": 86988000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -226512000, "total_equity": -3148000, "shares_outstanding": 15272570, "operating_cash_flow": 5167000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15446000, "dividends_paid": 8090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21562000, "free_cash_flow": 21574000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3146000", "ebitda": "11669000", "netIncome": "-8817000", "grossProfit": "61003000", "depreciation": "None", "totalRevenue": "133162000", "costOfRevenue": "72159000", "interestIncome": "538000", "incomeBeforeTax": "-8341000", "interestExpense": "11487000", "operatingIncome": "2042000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "357000", "reportedCurrency": "USD", "netInterestIncome": "-10949000", "nonInterestIncome": "None", "operatingExpenses": "58961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8523000", "sellingGeneralAndAdministrative": "20313000", "netIncomeFromContinuingOperations": "-8698000" }, "balance": { "goodwill": "9360000", "inventory": "1459000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "177177000", "longTermDebt": "78279000", "shortTermDebt": "8709000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8566000", "reportedCurrency": "USD", "retainedEarnings": "-226512000", "totalLiabilities": "179889000", "otherCurrentAssets": "1936000", "totalCurrentAssets": "21372000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155805000", "currentAccountsPayable": "6552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "162901000", "totalShareholderEquity": "-3148000", "capitalLeaseObligations": "83822000", "otherCurrentLiabilities": "10436000", "totalCurrentLiabilities": "25697000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "154192000", "cashAndShortTermInvestments": "17200000", "commonStockSharesOutstanding": "15272570", "intangibleAssetsExcludingGoodwill": "8566000", "cashAndCashEquivalentsAtCarryingValue": "17200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8698000", "profitLoss": "None", "dividendPayout": "8090000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "331000", "operatingCashflow": "5167000", "capitalExpenditures": "16407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21562000", "cashflowFromInvestment": "-15446000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "income_statement": { "revenue": 55454000, "cost_of_revenue": 42448000, "gross_profit": 13006000, "ebit": 3832000, "ebitda": 7285000, "pretax_income": 1902000, "tax_provision": 103000, "net_income": 378000, "net_income_to_common": 378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20018000, "total_current_assets": 30464000, "total_assets": 347236000, "short_term_debt": 10068000, "long_term_debt": 26405000, "total_debt": 36473000, "total_liabilities": 239753000, "total_equity": 47270000, "shares_outstanding": 17562299, "goodwill_and_intangibles": 14676000 }, "cash_flow": { "operating_cash_flow": 6791000, "capital_expenditure": 16209000, "free_cash_flow": 23000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32583, "ticker_id": 5134, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3832000", "ebitda": "7285000", "netIncome": "378000", "grossProfit": "13006000", "depreciation": "None", "totalRevenue": "55454000", "costOfRevenue": "42448000", "interestIncome": "163000", "incomeBeforeTax": "1902000", "interestExpense": "422000", "operatingIncome": "3832000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "103000", "reportedCurrency": "USD", "netInterestIncome": "-422000", "nonInterestIncome": "None", "operatingExpenses": "9174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3453000", "sellingGeneralAndAdministrative": "9242000", "netIncomeFromContinuingOperations": "1799000" }, "balance": { "goodwill": "9360000", "inventory": "3256000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "347236000", "longTermDebt": "26405000", "shortTermDebt": "10068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5316000", "reportedCurrency": "USD", "retainedEarnings": "318000", "totalLiabilities": "239753000", "otherCurrentAssets": "4504000", "totalCurrentAssets": "30464000", "currentLongTermDebt": "977000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316772000", "currentAccountsPayable": "11484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "145757000", "totalShareholderEquity": "47270000", "capitalLeaseObligations": "144780000", "otherCurrentLiabilities": "13580000", "totalCurrentLiabilities": "35132000", "otherNonCurrentLiabilities": "42527000", "totalNonCurrentLiabilities": "204621000", "cashAndShortTermInvestments": "20018000", "commonStockSharesOutstanding": "17562299", "intangibleAssetsExcludingGoodwill": "5316000", "cashAndCashEquivalentsAtCarryingValue": "20018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-358000", "operatingCashflow": "6791000", "capitalExpenditures": "16209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1346000", "cashflowFromInvestment": "-16525000", "stockBasedCompensation": "1187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55454000, "cost_of_revenue": 42448000, "gross_profit": 13006000, "research_and_development": null, "selling_general_admin": 9242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3832000, "depreciation_amortisation": 3453000, "ebitda": 7285000, "interest_expense": 422000, "interest_income": null, "other_non_operating": null, "pretax_income": 1902000, "tax_provision": 103000, "effective_tax_rate": null, "net_income": 378000, "net_income_continuing_ops": 1799000, "net_income_to_common": 378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20018000, "short_term_investments": null, "net_receivables": 2686000, "inventory": 3256000, "other_current_assets": null, "total_current_assets": 30464000, "net_ppe": null, "goodwill": 9360000, "intangible_assets": 5316000, "goodwill_and_intangibles": 14676000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 316772000, "total_assets": 347236000, "short_term_debt": 10068000, "accounts_payable": 11484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35132000, "long_term_debt": 26405000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204621000, "total_liabilities": 239753000, "total_debt": 36473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 318000, "total_equity": 47270000, "shares_outstanding": 17562299, "operating_cash_flow": 6791000, "stock_based_compensation": 1187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1346000, "free_cash_flow": 23000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3832000", "ebitda": "7285000", "netIncome": "378000", "grossProfit": "13006000", "depreciation": "None", "totalRevenue": "55454000", "costOfRevenue": "42448000", "interestIncome": "163000", "incomeBeforeTax": "1902000", "interestExpense": "422000", "operatingIncome": "3832000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "103000", "reportedCurrency": "USD", "netInterestIncome": "-422000", "nonInterestIncome": "None", "operatingExpenses": "9174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3453000", "sellingGeneralAndAdministrative": "9242000", "netIncomeFromContinuingOperations": "1799000" }, "balance": { "goodwill": "9360000", "inventory": "3256000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "347236000", "longTermDebt": "26405000", "shortTermDebt": "10068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5316000", "reportedCurrency": "USD", "retainedEarnings": "318000", "totalLiabilities": "239753000", "otherCurrentAssets": "4504000", "totalCurrentAssets": "30464000", "currentLongTermDebt": "977000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316772000", "currentAccountsPayable": "11484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "145757000", "totalShareholderEquity": "47270000", "capitalLeaseObligations": "144780000", "otherCurrentLiabilities": "13580000", "totalCurrentLiabilities": "35132000", "otherNonCurrentLiabilities": "42527000", "totalNonCurrentLiabilities": "204621000", "cashAndShortTermInvestments": "20018000", "commonStockSharesOutstanding": "17562299", "intangibleAssetsExcludingGoodwill": "5316000", "cashAndCashEquivalentsAtCarryingValue": "20018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-358000", "operatingCashflow": "6791000", "capitalExpenditures": "16209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1346000", "cashflowFromInvestment": "-16525000", "stockBasedCompensation": "1187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "income_statement": { "revenue": 53639000, "cost_of_revenue": 37841000, "gross_profit": 15798000, "ebit": 2219000, "ebitda": 5562000, "pretax_income": 1803000, "tax_provision": 222000, "net_income": 652000, "net_income_to_common": 652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28406000, "total_current_assets": 40117000, "total_assets": 336436000, "short_term_debt": 9795000, "long_term_debt": 25917000, "total_debt": 35712000, "total_liabilities": 231730000, "total_equity": 45675000, "shares_outstanding": 17544504, "goodwill_and_intangibles": 15168000 }, "cash_flow": { "operating_cash_flow": 5103000, "capital_expenditure": 11957000, "free_cash_flow": 17060000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32584, "ticker_id": 5134, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2219000", "ebitda": "5562000", "netIncome": "652000", "grossProfit": "15798000", "depreciation": "None", "totalRevenue": "53639000", "costOfRevenue": "37841000", "interestIncome": "94000", "incomeBeforeTax": "1803000", "interestExpense": "416000", "operatingIncome": "3029000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "222000", "reportedCurrency": "USD", "netInterestIncome": "-322000", "nonInterestIncome": "None", "operatingExpenses": "12769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3343000", "sellingGeneralAndAdministrative": "9426000", "netIncomeFromContinuingOperations": "1581000" }, "balance": { "goodwill": "9360000", "inventory": "2898000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "336436000", "longTermDebt": "25917000", "shortTermDebt": "9795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5808000", "reportedCurrency": "USD", "retainedEarnings": "-60000", "totalLiabilities": "231730000", "otherCurrentAssets": "5363000", "totalCurrentAssets": "40117000", "currentLongTermDebt": "835000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296319000", "currentAccountsPayable": "12126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "138133000", "totalShareholderEquity": "45675000", "capitalLeaseObligations": "137298000", "otherCurrentLiabilities": "16661000", "totalCurrentLiabilities": "38582000", "otherNonCurrentLiabilities": "38893000", "totalNonCurrentLiabilities": "193148000", "cashAndShortTermInvestments": "28406000", "commonStockSharesOutstanding": "17544504", "intangibleAssetsExcludingGoodwill": "5808000", "cashAndCashEquivalentsAtCarryingValue": "28406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "652000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-112000", "operatingCashflow": "5103000", "capitalExpenditures": "11957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2788000", "cashflowFromInvestment": "-12131000", "stockBasedCompensation": "1213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53639000, "cost_of_revenue": 37841000, "gross_profit": 15798000, "research_and_development": null, "selling_general_admin": 9426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2219000, "depreciation_amortisation": 3343000, "ebitda": 5562000, "interest_expense": 416000, "interest_income": null, "other_non_operating": null, "pretax_income": 1803000, "tax_provision": 222000, "effective_tax_rate": null, "net_income": 652000, "net_income_continuing_ops": 1581000, "net_income_to_common": 652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28406000, "short_term_investments": null, "net_receivables": 3450000, "inventory": 2898000, "other_current_assets": null, "total_current_assets": 40117000, "net_ppe": null, "goodwill": 9360000, "intangible_assets": 5808000, "goodwill_and_intangibles": 15168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 296319000, "total_assets": 336436000, "short_term_debt": 9795000, "accounts_payable": 12126000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38582000, "long_term_debt": 25917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 193148000, "total_liabilities": 231730000, "total_debt": 35712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60000, "total_equity": 45675000, "shares_outstanding": 17544504, "operating_cash_flow": 5103000, "stock_based_compensation": 1213000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12131000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2788000, "free_cash_flow": 17060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2219000", "ebitda": "5562000", "netIncome": "652000", "grossProfit": "15798000", "depreciation": "None", "totalRevenue": "53639000", "costOfRevenue": "37841000", "interestIncome": "94000", "incomeBeforeTax": "1803000", "interestExpense": "416000", "operatingIncome": "3029000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "222000", "reportedCurrency": "USD", "netInterestIncome": "-322000", "nonInterestIncome": "None", "operatingExpenses": "12769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3343000", "sellingGeneralAndAdministrative": "9426000", "netIncomeFromContinuingOperations": "1581000" }, "balance": { "goodwill": "9360000", "inventory": "2898000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "336436000", "longTermDebt": "25917000", "shortTermDebt": "9795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5808000", "reportedCurrency": "USD", "retainedEarnings": "-60000", "totalLiabilities": "231730000", "otherCurrentAssets": "5363000", "totalCurrentAssets": "40117000", "currentLongTermDebt": "835000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296319000", "currentAccountsPayable": "12126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "138133000", "totalShareholderEquity": "45675000", "capitalLeaseObligations": "137298000", "otherCurrentLiabilities": "16661000", "totalCurrentLiabilities": "38582000", "otherNonCurrentLiabilities": "38893000", "totalNonCurrentLiabilities": "193148000", "cashAndShortTermInvestments": "28406000", "commonStockSharesOutstanding": "17544504", "intangibleAssetsExcludingGoodwill": "5808000", "cashAndCashEquivalentsAtCarryingValue": "28406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "652000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-112000", "operatingCashflow": "5103000", "capitalExpenditures": "11957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2788000", "cashflowFromInvestment": "-12131000", "stockBasedCompensation": "1213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "income_statement": { "revenue": 51468000, "cost_of_revenue": 36184000, "gross_profit": 15284000, "ebit": -13170000, "ebitda": -10140000, "pretax_income": -16144000, "tax_provision": 31000, "net_income": -712000, "net_income_to_common": -712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32646000, "total_current_assets": 44073000, "total_assets": 323196000, "short_term_debt": 9123000, "long_term_debt": 17615000, "total_debt": 26738000, "total_liabilities": 222838000, "total_equity": 100358000, "shares_outstanding": 14808173, "goodwill_and_intangibles": 15478000 }, "cash_flow": { "operating_cash_flow": -11333000, "capital_expenditure": 7895000, "free_cash_flow": -3438000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32586, "ticker_id": 5134, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13170000", "ebitda": "-10140000", "netIncome": "-712000", "grossProfit": "15284000", "depreciation": "None", "totalRevenue": "51468000", "costOfRevenue": "36184000", "interestIncome": "103000", "incomeBeforeTax": "-16144000", "interestExpense": "2974000", "operatingIncome": "-4904000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31000", "reportedCurrency": "USD", "netInterestIncome": "-2871000", "nonInterestIncome": "None", "operatingExpenses": "20188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3030000", "sellingGeneralAndAdministrative": "17158000", "netIncomeFromContinuingOperations": "-16175000" }, "balance": { "goodwill": "9360000", "inventory": "2786000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "323196000", "longTermDebt": "17615000", "shortTermDebt": "9123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6118000", "reportedCurrency": "USD", "retainedEarnings": "-712000", "totalLiabilities": "222838000", "otherCurrentAssets": "3807000", "totalCurrentAssets": "44073000", "currentLongTermDebt": "1250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279123000", "currentAccountsPayable": "10660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "141619000", "totalShareholderEquity": "100358000", "capitalLeaseObligations": "140369000", "otherCurrentLiabilities": "12303000", "totalCurrentLiabilities": "32086000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "190752000", "cashAndShortTermInvestments": "32646000", "commonStockSharesOutstanding": "14808173", "intangibleAssetsExcludingGoodwill": "6118000", "cashAndCashEquivalentsAtCarryingValue": "32646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-712000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-142000", "operatingCashflow": "-11333000", "capitalExpenditures": "7895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37380000", "cashflowFromInvestment": "-8041000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-242807000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51468000, "cost_of_revenue": 36184000, "gross_profit": 15284000, "research_and_development": null, "selling_general_admin": 17158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13170000, "depreciation_amortisation": 3030000, "ebitda": -10140000, "interest_expense": 2974000, "interest_income": null, "other_non_operating": null, "pretax_income": -16144000, "tax_provision": 31000, "effective_tax_rate": null, "net_income": -712000, "net_income_continuing_ops": -16175000, "net_income_to_common": -712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32646000, "short_term_investments": null, "net_receivables": 4834000, "inventory": 2786000, "other_current_assets": null, "total_current_assets": 44073000, "net_ppe": null, "goodwill": 9360000, "intangible_assets": 6118000, "goodwill_and_intangibles": 15478000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 279123000, "total_assets": 323196000, "short_term_debt": 9123000, "accounts_payable": 10660000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32086000, "long_term_debt": 17615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 190752000, "total_liabilities": 222838000, "total_debt": 26738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -712000, "total_equity": 100358000, "shares_outstanding": 14808173, "operating_cash_flow": -11333000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7895000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8041000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37380000, "free_cash_flow": -3438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13170000", "ebitda": "-10140000", "netIncome": "-712000", "grossProfit": "15284000", "depreciation": "None", "totalRevenue": "51468000", "costOfRevenue": "36184000", "interestIncome": "103000", "incomeBeforeTax": "-16144000", "interestExpense": "2974000", "operatingIncome": "-4904000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31000", "reportedCurrency": "USD", "netInterestIncome": "-2871000", "nonInterestIncome": "None", "operatingExpenses": "20188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3030000", "sellingGeneralAndAdministrative": "17158000", "netIncomeFromContinuingOperations": "-16175000" }, "balance": { "goodwill": "9360000", "inventory": "2786000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "323196000", "longTermDebt": "17615000", "shortTermDebt": "9123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6118000", "reportedCurrency": "USD", "retainedEarnings": "-712000", "totalLiabilities": "222838000", "otherCurrentAssets": "3807000", "totalCurrentAssets": "44073000", "currentLongTermDebt": "1250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279123000", "currentAccountsPayable": "10660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "141619000", "totalShareholderEquity": "100358000", "capitalLeaseObligations": "140369000", "otherCurrentLiabilities": "12303000", "totalCurrentLiabilities": "32086000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "190752000", "cashAndShortTermInvestments": "32646000", "commonStockSharesOutstanding": "14808173", "intangibleAssetsExcludingGoodwill": "6118000", "cashAndCashEquivalentsAtCarryingValue": "32646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-712000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-142000", "operatingCashflow": "-11333000", "capitalExpenditures": "7895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37380000", "cashflowFromInvestment": "-8041000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-242807000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "income_statement": { "revenue": 47607000, "cost_of_revenue": 27382500, "gross_profit": 20224500, "ebit": 2759000, "ebitda": 5672000, "pretax_income": -861500, "tax_provision": 111000, "net_income": 972500, "net_income_to_common": 972500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36357000, "total_current_assets": 46008000, "total_assets": 296619000, "short_term_debt": 9490000, "long_term_debt": 47125000, "total_debt": 56615000, "total_liabilities": 225898000, "total_equity": 30538000, "shares_outstanding": 14808173, "goodwill_and_intangibles": 15823000 }, "cash_flow": { "operating_cash_flow": 4209500, "capital_expenditure": 7516500, "free_cash_flow": 11726000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32587, "ticker_id": 5134, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2759000", "ebitda": "5672000", "netIncome": "972500", "grossProfit": "20224500", "depreciation": "None", "totalRevenue": "47607000", "costOfRevenue": "27382500", "interestIncome": "None", "incomeBeforeTax": "-861500", "interestExpense": "3078500", "operatingIncome": "2759000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "111000", "reportedCurrency": "USD", "netInterestIncome": "1639000", "nonInterestIncome": "None", "operatingExpenses": "17465500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27382500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2913000", "sellingGeneralAndAdministrative": "7860000", "netIncomeFromContinuingOperations": "4851000" }, "balance": { "goodwill": "9360000", "inventory": "2644000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "296619000", "longTermDebt": "47125000", "shortTermDebt": "9490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6463000", "reportedCurrency": "USD", "retainedEarnings": "-3353000", "totalLiabilities": "225898000", "otherCurrentAssets": "2493000", "totalCurrentAssets": "46008000", "currentLongTermDebt": "1875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250611000", "currentAccountsPayable": "6961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181492000", "totalShareholderEquity": "30538000", "capitalLeaseObligations": "132492000", "otherCurrentLiabilities": "11231000", "totalCurrentLiabilities": "27682000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "198216000", "cashAndShortTermInvestments": "36357000", "commonStockSharesOutstanding": "14808173", "intangibleAssetsExcludingGoodwill": "6463000", "cashAndCashEquivalentsAtCarryingValue": "36357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "972500", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-294500", "operatingCashflow": "4209500", "capitalExpenditures": "7516500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5568500", "cashflowFromInvestment": "-7571500", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47607000, "cost_of_revenue": 27382500, "gross_profit": 20224500, "research_and_development": null, "selling_general_admin": 7860000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2759000, "depreciation_amortisation": 2913000, "ebitda": 5672000, "interest_expense": 3078500, "interest_income": null, "other_non_operating": null, "pretax_income": -861500, "tax_provision": 111000, "effective_tax_rate": null, "net_income": 972500, "net_income_continuing_ops": 4851000, "net_income_to_common": 972500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36357000, "short_term_investments": null, "net_receivables": 4514000, "inventory": 2644000, "other_current_assets": null, "total_current_assets": 46008000, "net_ppe": null, "goodwill": 9360000, "intangible_assets": 6463000, "goodwill_and_intangibles": 15823000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 250611000, "total_assets": 296619000, "short_term_debt": 9490000, "accounts_payable": 6961000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27682000, "long_term_debt": 47125000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 198216000, "total_liabilities": 225898000, "total_debt": 56615000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3353000, "total_equity": 30538000, "shares_outstanding": 14808173, "operating_cash_flow": 4209500, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7516500, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7571500, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5568500, "free_cash_flow": 11726000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2759000", "ebitda": "5672000", "netIncome": "972500", "grossProfit": "20224500", "depreciation": "None", "totalRevenue": "47607000", "costOfRevenue": "27382500", "interestIncome": "None", "incomeBeforeTax": "-861500", "interestExpense": "3078500", "operatingIncome": "2759000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "111000", "reportedCurrency": "USD", "netInterestIncome": "1639000", "nonInterestIncome": "None", "operatingExpenses": "17465500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27382500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2913000", "sellingGeneralAndAdministrative": "7860000", "netIncomeFromContinuingOperations": "4851000" }, "balance": { "goodwill": "9360000", "inventory": "2644000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "296619000", "longTermDebt": "47125000", "shortTermDebt": "9490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6463000", "reportedCurrency": "USD", "retainedEarnings": "-3353000", "totalLiabilities": "225898000", "otherCurrentAssets": "2493000", "totalCurrentAssets": "46008000", "currentLongTermDebt": "1875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250611000", "currentAccountsPayable": "6961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181492000", "totalShareholderEquity": "30538000", "capitalLeaseObligations": "132492000", "otherCurrentLiabilities": "11231000", "totalCurrentLiabilities": "27682000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "198216000", "cashAndShortTermInvestments": "36357000", "commonStockSharesOutstanding": "14808173", "intangibleAssetsExcludingGoodwill": "6463000", "cashAndCashEquivalentsAtCarryingValue": "36357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "972500", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-294500", "operatingCashflow": "4209500", "capitalExpenditures": "7516500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5568500", "cashflowFromInvestment": "-7571500", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "income_statement": { "revenue": 47607000, "cost_of_revenue": 27382500, "gross_profit": 20224500, "ebit": 2759000, "ebitda": 5672000, "pretax_income": -861500, "tax_provision": 111000, "net_income": -972500, "net_income_to_common": -972500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14640000, "total_current_assets": 26969000, "total_assets": 244619000, "short_term_debt": 8700000, "long_term_debt": null, "total_debt": 8700000, "total_liabilities": 267254000, "total_equity": -22635000, "shares_outstanding": 15040372, "goodwill_and_intangibles": 15823000 }, "cash_flow": { "operating_cash_flow": 4209500, "capital_expenditure": 7516500, "free_cash_flow": 11726000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32588, "ticker_id": 5134, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2759000", "ebitda": "5672000", "netIncome": "-972500", "grossProfit": "20224500", "depreciation": "None", "totalRevenue": "47607000", "costOfRevenue": "27382500", "interestIncome": "147000", "incomeBeforeTax": "-861500", "interestExpense": "3078500", "operatingIncome": "2759000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "111000", "reportedCurrency": "USD", "netInterestIncome": "-3042000", "nonInterestIncome": "None", "operatingExpenses": "17465500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27382500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2913000", "sellingGeneralAndAdministrative": "6880000", "netIncomeFromContinuingOperations": "-884000" }, "balance": { "goodwill": "9360000", "inventory": "2644000", "commonStock": "-276949000", "currentDebt": "None", "investments": "None", "totalAssets": "244619000", "longTermDebt": "None", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6463000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "267254000", "otherCurrentAssets": "5236000", "totalCurrentAssets": "26969000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "217650000", "currentAccountsPayable": "6961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "238872000", "totalShareholderEquity": "-22635000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21421000", "totalCurrentLiabilities": "37082000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "230172000", "cashAndShortTermInvestments": "14640000", "commonStockSharesOutstanding": "15040372", "intangibleAssetsExcludingGoodwill": "6463000", "cashAndCashEquivalentsAtCarryingValue": "14640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-972500", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-294500", "operatingCashflow": "4209500", "capitalExpenditures": "7516500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5568500", "cashflowFromInvestment": "-7571500", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47607000, "cost_of_revenue": 27382500, "gross_profit": 20224500, "research_and_development": null, "selling_general_admin": 6880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2759000, "depreciation_amortisation": 2913000, "ebitda": 5672000, "interest_expense": 3078500, "interest_income": null, "other_non_operating": null, "pretax_income": -861500, "tax_provision": 111000, "effective_tax_rate": null, "net_income": -972500, "net_income_continuing_ops": -884000, "net_income_to_common": -972500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14640000, "short_term_investments": null, "net_receivables": 4449000, "inventory": 2644000, "other_current_assets": null, "total_current_assets": 26969000, "net_ppe": null, "goodwill": 9360000, "intangible_assets": 6463000, "goodwill_and_intangibles": 15823000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 217650000, "total_assets": 244619000, "short_term_debt": 8700000, "accounts_payable": 6961000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37082000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230172000, "total_liabilities": 267254000, "total_debt": 8700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -22635000, "shares_outstanding": 15040372, "operating_cash_flow": 4209500, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7516500, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7571500, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5568500, "free_cash_flow": 11726000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2759000", "ebitda": "5672000", "netIncome": "-972500", "grossProfit": "20224500", "depreciation": "None", "totalRevenue": "47607000", "costOfRevenue": "27382500", "interestIncome": "147000", "incomeBeforeTax": "-861500", "interestExpense": "3078500", "operatingIncome": "2759000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "111000", "reportedCurrency": "USD", "netInterestIncome": "-3042000", "nonInterestIncome": "None", "operatingExpenses": "17465500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27382500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2913000", "sellingGeneralAndAdministrative": "6880000", "netIncomeFromContinuingOperations": "-884000" }, "balance": { "goodwill": "9360000", "inventory": "2644000", "commonStock": "-276949000", "currentDebt": "None", "investments": "None", "totalAssets": "244619000", "longTermDebt": "None", "shortTermDebt": "8700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6463000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "267254000", "otherCurrentAssets": "5236000", "totalCurrentAssets": "26969000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "217650000", "currentAccountsPayable": "6961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "238872000", "totalShareholderEquity": "-22635000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21421000", "totalCurrentLiabilities": "37082000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "230172000", "cashAndShortTermInvestments": "14640000", "commonStockSharesOutstanding": "15040372", "intangibleAssetsExcludingGoodwill": "6463000", "cashAndCashEquivalentsAtCarryingValue": "14640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-972500", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-294500", "operatingCashflow": "4209500", "capitalExpenditures": "7516500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5568500", "cashflowFromInvestment": "-7571500", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "income_statement": { "revenue": 42812000, "cost_of_revenue": 31161000, "gross_profit": 11651000, "ebit": -14344000, "ebitda": -11314000, "pretax_income": -9988000, "tax_provision": -1083000, "net_income": -767000, "net_income_to_common": -767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10227000, "total_current_assets": 19446000, "total_assets": 212912000, "short_term_debt": 9335000, "long_term_debt": 89269000, "total_debt": 98604000, "total_liabilities": 229573000, "total_equity": -16661000, "shares_outstanding": 15156471, "goodwill_and_intangibles": 16702000 }, "cash_flow": { "operating_cash_flow": 4158000, "capital_expenditure": 4277000, "free_cash_flow": 8435000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32589, "ticker_id": 5134, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14344000", "ebitda": "-11314000", "netIncome": "-767000", "grossProfit": "11651000", "depreciation": "None", "totalRevenue": "42812000", "costOfRevenue": "31161000", "interestIncome": "None", "incomeBeforeTax": "-9988000", "interestExpense": "4356000", "operatingIncome": "-7955000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1083000", "reportedCurrency": "USD", "netInterestIncome": "3843000", "nonInterestIncome": "None", "operatingExpenses": "19606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3030000", "sellingGeneralAndAdministrative": "16576000", "netIncomeFromContinuingOperations": "-8905000" }, "balance": { "goodwill": "9360000", "inventory": "2055000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "212912000", "longTermDebt": "89269000", "shortTermDebt": "9335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7342000", "reportedCurrency": "USD", "retainedEarnings": "-257836000", "totalLiabilities": "229573000", "otherCurrentAssets": "2860000", "totalCurrentAssets": "19446000", "currentLongTermDebt": "925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "193466000", "currentAccountsPayable": "6621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205604000", "totalShareholderEquity": "-16661000", "capitalLeaseObligations": "115410000", "otherCurrentLiabilities": "17348000", "totalCurrentLiabilities": "33304000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "196269000", "cashAndShortTermInvestments": "10227000", "commonStockSharesOutstanding": "15156471", "intangibleAssetsExcludingGoodwill": "7342000", "cashAndCashEquivalentsAtCarryingValue": "10227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4230000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-331000", "operatingCashflow": "4158000", "capitalExpenditures": "4277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2517000", "cashflowFromInvestment": "-4277000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2285000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42812000, "cost_of_revenue": 31161000, "gross_profit": 11651000, "research_and_development": null, "selling_general_admin": 16576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14344000, "depreciation_amortisation": 3030000, "ebitda": -11314000, "interest_expense": 4356000, "interest_income": null, "other_non_operating": null, "pretax_income": -9988000, "tax_provision": -1083000, "effective_tax_rate": null, "net_income": -767000, "net_income_continuing_ops": -8905000, "net_income_to_common": -767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10227000, "short_term_investments": null, "net_receivables": 4304000, "inventory": 2055000, "other_current_assets": null, "total_current_assets": 19446000, "net_ppe": null, "goodwill": 9360000, "intangible_assets": 7342000, "goodwill_and_intangibles": 16702000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 193466000, "total_assets": 212912000, "short_term_debt": 9335000, "accounts_payable": 6621000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33304000, "long_term_debt": 89269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 196269000, "total_liabilities": 229573000, "total_debt": 98604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -257836000, "total_equity": -16661000, "shares_outstanding": 15156471, "operating_cash_flow": 4158000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4277000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2517000, "free_cash_flow": 8435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14344000", "ebitda": "-11314000", "netIncome": "-767000", "grossProfit": "11651000", "depreciation": "None", "totalRevenue": "42812000", "costOfRevenue": "31161000", "interestIncome": "None", "incomeBeforeTax": "-9988000", "interestExpense": "4356000", "operatingIncome": "-7955000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1083000", "reportedCurrency": "USD", "netInterestIncome": "3843000", "nonInterestIncome": "None", "operatingExpenses": "19606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3030000", "sellingGeneralAndAdministrative": "16576000", "netIncomeFromContinuingOperations": "-8905000" }, "balance": { "goodwill": "9360000", "inventory": "2055000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "212912000", "longTermDebt": "89269000", "shortTermDebt": "9335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7342000", "reportedCurrency": "USD", "retainedEarnings": "-257836000", "totalLiabilities": "229573000", "otherCurrentAssets": "2860000", "totalCurrentAssets": "19446000", "currentLongTermDebt": "925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "193466000", "currentAccountsPayable": "6621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205604000", "totalShareholderEquity": "-16661000", "capitalLeaseObligations": "115410000", "otherCurrentLiabilities": "17348000", "totalCurrentLiabilities": "33304000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "196269000", "cashAndShortTermInvestments": "10227000", "commonStockSharesOutstanding": "15156471", "intangibleAssetsExcludingGoodwill": "7342000", "cashAndCashEquivalentsAtCarryingValue": "10227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4230000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-331000", "operatingCashflow": "4158000", "capitalExpenditures": "4277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2517000", "cashflowFromInvestment": "-4277000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2285000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "income_statement": { "revenue": 41455000, "cost_of_revenue": 29746000, "gross_profit": 11709000, "ebit": 2644000, "ebitda": 5177000, "pretax_income": -651000, "tax_provision": 71000, "net_income": -722000, "net_income_to_common": -722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 15272570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3808000, "capital_expenditure": 6806000, "free_cash_flow": 10614000, "dividends_paid": 24000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32591, "ticker_id": 5134, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2644000", "ebitda": "5177000", "netIncome": "-722000", "grossProfit": "11709000", "depreciation": "None", "totalRevenue": "41455000", "costOfRevenue": "29746000", "interestIncome": "222000", "incomeBeforeTax": "-651000", "interestExpense": "3295000", "operatingIncome": "4282000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "71000", "reportedCurrency": "USD", "netInterestIncome": "-3073000", "nonInterestIncome": "None", "operatingExpenses": "7427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2533000", "sellingGeneralAndAdministrative": "4894000", "netIncomeFromContinuingOperations": "-722000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "15272570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-722000", "profitLoss": "None", "dividendPayout": "24000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-261000", "operatingCashflow": "3808000", "capitalExpenditures": "6806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2540000", "cashflowFromInvestment": "-6865000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2533000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41455000, "cost_of_revenue": 29746000, "gross_profit": 11709000, "research_and_development": null, "selling_general_admin": 4894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2644000, "depreciation_amortisation": 2533000, "ebitda": 5177000, "interest_expense": 3295000, "interest_income": null, "other_non_operating": null, "pretax_income": -651000, "tax_provision": 71000, "effective_tax_rate": null, "net_income": -722000, "net_income_continuing_ops": -722000, "net_income_to_common": -722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 15272570, "operating_cash_flow": 3808000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6865000, "dividends_paid": 24000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2540000, "free_cash_flow": 10614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2644000", "ebitda": "5177000", "netIncome": "-722000", "grossProfit": "11709000", "depreciation": "None", "totalRevenue": "41455000", "costOfRevenue": "29746000", "interestIncome": "222000", "incomeBeforeTax": "-651000", "interestExpense": "3295000", "operatingIncome": "4282000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "71000", "reportedCurrency": "USD", "netInterestIncome": "-3073000", "nonInterestIncome": "None", "operatingExpenses": "7427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2533000", "sellingGeneralAndAdministrative": "4894000", "netIncomeFromContinuingOperations": "-722000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "15272570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-722000", "profitLoss": "None", "dividendPayout": "24000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-261000", "operatingCashflow": "3808000", "capitalExpenditures": "6806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2540000", "cashflowFromInvestment": "-6865000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2533000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "income_statement": { "revenue": 38325000, "cost_of_revenue": 22587500, "gross_profit": 15737500, "ebit": 1503500, "ebitda": 3904000, "pretax_income": -1054500, "tax_provision": 63000, "net_income": -1127500, "net_income_to_common": -1127500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 15272570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2669500, "capital_expenditure": 5720500, "free_cash_flow": 8390000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 32592, "ticker_id": 5134, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:52:44.483056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1503500", "ebitda": "3904000", "netIncome": "-1127500", "grossProfit": "15737500", "depreciation": "None", "totalRevenue": "38325000", "costOfRevenue": "22587500", "interestIncome": "None", "incomeBeforeTax": "-1054500", "interestExpense": "None", "operatingIncome": "1503500", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "63000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "14234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22587500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2400500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "15272570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1127500", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-2000", "operatingCashflow": "2669500", "capitalExpenditures": "5720500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3850000", "cashflowFromInvestment": "-5889500", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38325000, "cost_of_revenue": 22587500, "gross_profit": 15737500, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1503500, "depreciation_amortisation": 2400500, "ebitda": 3904000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1054500, "tax_provision": 63000, "effective_tax_rate": null, "net_income": -1127500, "net_income_continuing_ops": null, "net_income_to_common": -1127500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 15272570, "operating_cash_flow": 2669500, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5720500, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5889500, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3850000, "free_cash_flow": 8390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1503500", "ebitda": "3904000", "netIncome": "-1127500", "grossProfit": "15737500", "depreciation": "None", "totalRevenue": "38325000", "costOfRevenue": "22587500", "interestIncome": "None", "incomeBeforeTax": "-1054500", "interestExpense": "None", "operatingIncome": "1503500", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "63000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "14234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22587500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2400500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "15272570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1127500", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-2000", "operatingCashflow": "2669500", "capitalExpenditures": "5720500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3850000", "cashflowFromInvestment": "-5889500", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2715000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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": 3, "quarterly_financial_periods": 8, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }