{ "ticker": { "uuid": "71ab29b4-b6b0-48e8-ae70-24c61aa84325", "symbol": "SEAT", "name": "Vivid Seats Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/71ab29b4-b6b0-48e8-ae70-24c61aa84325/", "api_url": "https://sharemaestro.com/factors/api/tickers/71ab29b4-b6b0-48e8-ae70-24c61aa84325/" }, "ticker_metadata": { "id": 8165, "uuid": "71ab29b4-b6b0-48e8-ae70-24c61aa84325", "symbol": "SEAT", "name": "Vivid Seats Inc", "asset_type": "equity", "market_cap": 93723000, "stock_exchange_id": 2, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "Vivid Seats Inc. (SEAT) is a leading online ticket marketplace that facilitates access to a diverse range of live events, including concerts, sports, and theater, establishing itself as a key player in the entertainment industry since its inception in 2001. Headquartered in Chicago, the company leverages advanced technology and data analytics to enhance the user experience and cater to evolving consumer preferences, positioning itself for growth amid the increasing demand for live events. As a publicly traded company, Vivid Seats focuses on creating strategic partnerships and prioritizing customer satisfaction and security, thereby reinforcing its reputation and reliability in the competitive secondary ticket market. With a strong commitment to transparency and innovation, Vivid Seats is well-positioned to capitalize on the expanding opportunities within the live entertainment sector.", "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": "71ab29b4-b6b0-48e8-ae70-24c61aa84325", "symbol": "SEAT", "name": "Vivid Seats Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/71ab29b4-b6b0-48e8-ae70-24c61aa84325/", "api_url": "https://sharemaestro.com/factors/api/tickers/71ab29b4-b6b0-48e8-ae70-24c61aa84325/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.29, "value": 0.39, "quality": 0.39, "momentum": 0.39, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 8.58, "market_cap": 92798740.32, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 4.5915, "piotroski_f_score": 3, "momentum_12_1": -0.7381, "volatility_252d": 1.0445 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:25.220371+00:00", "batch_id": "" }, "size": { "price_close": 8.58, "market_cap": 92798740.32, "market_cap_usd": 92798740.32, "enterprise_value": 335804740.32, "shares_outstanding": 10815704, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1743, "pcf_ratio": null, "pfcf_ratio": -16.1558, "ev_ebitda": null, "ev_ebit": -0.5287, "ev_sales": 0.6306, "ev_fcf": -58.4618, "earnings_yield": null, "fcf_yield": -0.0171, "price_to_sales": 0.1743, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.5859 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6612, "operating_margin": -1.1926, "net_margin": -0.8225, "ebitda_margin": -1.0951, "fcf_margin": -0.0108, "roe": 4.5915, "roa": -0.6332, "roic": -3.2268, "roc_greenblatt": null, "asset_turnover": 0.7699, "cash_conversion": 0.0131, "accruals_ratio": -0.6038, "sbc_to_revenue": 0.0571, "piotroski_f_score": 3, "altman_z_score": -5.192, "earnings_stability_5y": 1.8327, "revenue_stability_5y": 0.4722, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.509, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -8.2515, "net_debt_to_ebitda": -0.4167, "debt_to_assets": 0.5588, "interest_coverage": -26.4548, "current_ratio": 0.6555, "quick_ratio": 0.5777, "net_debt": 243006000, "local_beta": -0.0007, "volatility_252d": 1.0445, "volatility_60d": 2.2948, "max_drawdown_12m": -0.856, "risk_adjusted_momentum": -0.7066 }, "growth": { "revenue_growth_1y": -0.2888, "revenue_growth_3y_cagr": -0.0167, "revenue_growth_5y_cagr": 0.747, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.5193, "book_value_growth_1y": -1.327, "revenue_growth": -0.2888, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0477, "price_return_3m": 0.1933, "price_return_6m": 0.1245, "price_return_9m": -0.4617, "price_return_12m": -0.7506, "price_return_12m_ex1m": -0.7381, "momentum_6m": 0.1245, "momentum_12m": -0.7506, "momentum_12_1": -0.7381, "distance_from_52w_high": -0.7754, "distance_from_52w_low": 0.56, "relative_strength": -0.9085 }, "raw_ttm": { "revenue_ttm": 532536000, "gross_profit_ttm": 352120000, "ebit_ttm": -635100000, "ebitda_ttm": -583155000, "net_income_ttm": -437990000, "eps_diluted_ttm": -40.4957, "operating_cash_flow_ttm": -20304000, "capital_expenditure_ttm": 14560000, "fcf_ttm": -5744000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24007000, "cash_and_equivalents": 143555000, "total_current_assets": 243267000, "total_current_liabilities": 371099000, "net_ppe": null, "total_assets": 691735000, "total_debt": 386561000, "total_equity": -95392000, "net_working_capital": -267457000, "book_value_per_share": -8.8198, "retained_earnings": -1374103000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -511437000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 61, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "quality_value_composite": 0.39, "os_score": 0.29, "value_percentile": 0.39, "quality_percentile": 0.39, "momentum_percentile": 0.39, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 93, "all_cap_buyback_rank": 87, "small_cap_core_rank": 61, "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": 3203, "ticker_id": 8165, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:25.220371+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.58, "market_cap": 92798740.32, "market_cap_usd": 92798740.32, "enterprise_value": 335804740.32, "shares_outstanding": 10815704, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.17425815, "pcf_ratio": null, "pfcf_ratio": -16.15576955, "ev_ebitda": null, "ev_ebit": -0.5287431, "ev_sales": 0.6305766, "ev_fcf": -58.46182805, "earnings_yield": null, "fcf_yield": -0.01710518, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.66121351, "operating_margin": -1.19259543, "net_margin": -0.82246083, "ebitda_margin": -1.09505273, "fcf_margin": -0.01078613, "roe": 4.59147518, "roa": -0.633176, "roic": -3.22682808, "roc_greenblatt": null, "asset_turnover": 0.76985551, "cash_conversion": 0.01311445, "accruals_ratio": -0.60382372, "sbc_to_revenue": 0.05707971, "debt_to_equity": -8.25149908, "net_debt_to_ebitda": -0.41670911, "debt_to_assets": 0.55882816, "interest_coverage": -26.45478402, "current_ratio": 0.65553127, "quick_ratio": 0.57771376, "net_debt": 243006000, "revenue_growth_1y": -0.28877326, "revenue_growth_3y_cagr": -0.01665619, "revenue_growth_5y_cagr": 0.74698289, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.51934901, "book_value_growth_1y": -1.32697913, "piotroski_f_score": 3, "altman_z_score": -5.19202459, "earnings_stability_5y": 1.832673, "revenue_stability_5y": 0.472158, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04772475, "price_return_3m": 0.19332406, "price_return_6m": 0.12450852, "price_return_9m": -0.46173149, "price_return_12m": -0.7505814, "price_return_12m_ex1m": -0.7380814, "distance_from_52w_high": -0.77539267, "distance_from_52w_low": 0.56, "relative_strength": -0.90852245, "local_beta": -0.0007, "volatility_252d": 1.044545, "volatility_60d": 2.294771, "max_drawdown_12m": -0.85602094, "revenue_ttm": 532536000, "gross_profit_ttm": 352120000, "ebit_ttm": -635100000, "ebitda_ttm": -583155000, "net_income_ttm": -437990000, "eps_diluted_ttm": -40.49574582, "operating_cash_flow_ttm": -20304000, "capital_expenditure_ttm": 14560000, "fcf_ttm": -5744000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24007000, "cash_and_equivalents": 143555000, "total_current_assets": 243267000, "total_current_liabilities": 371099000, "net_ppe": null, "total_assets": 691735000, "total_debt": 386561000, "total_equity": -95392000, "net_working_capital": -267457000, "book_value_per_share": -8.819768, "retained_earnings": -1374103000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -511437000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 61, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 93, "all_cap_buyback_rank": 87, "small_cap_core_rank": 61, "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": 8.58, "os": 0.29, "value": 0.39, "quality": 0.39, "momentum": 0.39, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 4.5915, "momentum_12_1": -0.7381, "complete_fields": { "id": 3203, "ticker_id": 8165, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:25.220371+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.58, "market_cap": 92798740.32, "market_cap_usd": 92798740.32, "enterprise_value": 335804740.32, "shares_outstanding": 10815704, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.17425815, "pcf_ratio": null, "pfcf_ratio": -16.15576955, "ev_ebitda": null, "ev_ebit": -0.5287431, "ev_sales": 0.6305766, "ev_fcf": -58.46182805, "earnings_yield": null, "fcf_yield": -0.01710518, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.66121351, "operating_margin": -1.19259543, "net_margin": -0.82246083, "ebitda_margin": -1.09505273, "fcf_margin": -0.01078613, "roe": 4.59147518, "roa": -0.633176, "roic": -3.22682808, "roc_greenblatt": null, "asset_turnover": 0.76985551, "cash_conversion": 0.01311445, "accruals_ratio": -0.60382372, "sbc_to_revenue": 0.05707971, "debt_to_equity": -8.25149908, "net_debt_to_ebitda": -0.41670911, "debt_to_assets": 0.55882816, "interest_coverage": -26.45478402, "current_ratio": 0.65553127, "quick_ratio": 0.57771376, "net_debt": 243006000, "revenue_growth_1y": -0.28877326, "revenue_growth_3y_cagr": -0.01665619, "revenue_growth_5y_cagr": 0.74698289, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.51934901, "book_value_growth_1y": -1.32697913, "piotroski_f_score": 3, "altman_z_score": -5.19202459, "earnings_stability_5y": 1.832673, "revenue_stability_5y": 0.472158, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04772475, "price_return_3m": 0.19332406, "price_return_6m": 0.12450852, "price_return_9m": -0.46173149, "price_return_12m": -0.7505814, "price_return_12m_ex1m": -0.7380814, "distance_from_52w_high": -0.77539267, "distance_from_52w_low": 0.56, "relative_strength": -0.90852245, "local_beta": -0.0007, "volatility_252d": 1.044545, "volatility_60d": 2.294771, "max_drawdown_12m": -0.85602094, "revenue_ttm": 532536000, "gross_profit_ttm": 352120000, "ebit_ttm": -635100000, "ebitda_ttm": -583155000, "net_income_ttm": -437990000, "eps_diluted_ttm": -40.49574582, "operating_cash_flow_ttm": -20304000, "capital_expenditure_ttm": 14560000, "fcf_ttm": -5744000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24007000, "cash_and_equivalents": 143555000, "total_current_assets": 243267000, "total_current_liabilities": 371099000, "net_ppe": null, "total_assets": 691735000, "total_debt": 386561000, "total_equity": -95392000, "net_working_capital": -267457000, "book_value_per_share": -8.819768, "retained_earnings": -1374103000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -511437000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 61, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 93, "all_cap_buyback_rank": 87, "small_cap_core_rank": 61, "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": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 570776000, "cost_of_revenue": 173438000, "gross_profit": 397338000, "ebit": -628364000, "ebitda": -577458000, "pretax_income": -652105000, "tax_provision": 69385000, "net_income": -429301000, "net_income_to_common": -429301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 387361000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10426591, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -91599000, "capital_expenditure": 2164000, "free_cash_flow": -89435000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166513, "ticker_id": 8165, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-628364000", "ebitda": "-577458000", "netIncome": "-429301000", "grossProfit": "397338000", "depreciation": "None", "totalRevenue": "570776000", "costOfRevenue": "173438000", "interestIncome": "None", "incomeBeforeTax": "-652105000", "interestExpense": "23741000", "operatingIncome": "-56496000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "69385000", "reportedCurrency": "USD", "netInterestIncome": "-23741000", "nonInterestIncome": "None", "operatingExpenses": "453834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50906000", "sellingGeneralAndAdministrative": "173368000", "netIncomeFromContinuingOperations": "-721490000" }, "balance": { "goodwill": "283915000", "inventory": "18166000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "636866000", "longTermDebt": "383431000", "shortTermDebt": "3930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141528000", "reportedCurrency": "USD", "retainedEarnings": "-1359472000", "totalLiabilities": "721995000", "otherCurrentAssets": "26940000", "totalCurrentAssets": "178472000", "currentLongTermDebt": "3930000", "longTermInvestments": "4241000", "shortTermInvestments": "None", "currentNetReceivables": "30664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458394000", "currentAccountsPayable": "153418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20382000", "totalShareholderEquity": "-85129000", "capitalLeaseObligations": "16452000", "otherCurrentLiabilities": "125957000", "totalCurrentLiabilities": "303278000", "otherNonCurrentLiabilities": "18834000", "totalNonCurrentLiabilities": "418717000", "cashAndShortTermInvestments": "102702000", "commonStockSharesOutstanding": "10426591", "intangibleAssetsExcludingGoodwill": "141528000", "cashAndCashEquivalentsAtCarryingValue": "102702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-429301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1434000", "operatingCashflow": "-91599000", "capitalExpenditures": "2164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29369000", "cashflowFromInvestment": "-20174000", "stockBasedCompensation": "36734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 570776000, "cost_of_revenue": 173438000, "gross_profit": 397338000, "research_and_development": null, "selling_general_admin": 173368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -628364000, "depreciation_amortisation": 50906000, "ebitda": -577458000, "interest_expense": 23741000, "interest_income": null, "other_non_operating": null, "pretax_income": -652105000, "tax_provision": 69385000, "effective_tax_rate": null, "net_income": -429301000, "net_income_continuing_ops": -721490000, "net_income_to_common": -429301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102702000, "short_term_investments": null, "net_receivables": 30664000, "inventory": 18166000, "other_current_assets": null, "total_current_assets": 178472000, "net_ppe": null, "goodwill": 283915000, "intangible_assets": 141528000, "goodwill_and_intangibles": 425443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 458394000, "total_assets": 636866000, "short_term_debt": 3930000, "accounts_payable": 153418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303278000, "long_term_debt": 383431000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 418717000, "total_liabilities": 721995000, "total_debt": 387361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1359472000, "total_equity": -85129000, "shares_outstanding": 10426591, "operating_cash_flow": -91599000, "stock_based_compensation": 36734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29369000, "free_cash_flow": -89435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-628364000", "ebitda": "-577458000", "netIncome": "-429301000", "grossProfit": "397338000", "depreciation": "None", "totalRevenue": "570776000", "costOfRevenue": "173438000", "interestIncome": "None", "incomeBeforeTax": "-652105000", "interestExpense": "23741000", "operatingIncome": "-56496000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "69385000", "reportedCurrency": "USD", "netInterestIncome": "-23741000", "nonInterestIncome": "None", "operatingExpenses": "453834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50906000", "sellingGeneralAndAdministrative": "173368000", "netIncomeFromContinuingOperations": "-721490000" }, "balance": { "goodwill": "283915000", "inventory": "18166000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "636866000", "longTermDebt": "383431000", "shortTermDebt": "3930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141528000", "reportedCurrency": "USD", "retainedEarnings": "-1359472000", "totalLiabilities": "721995000", "otherCurrentAssets": "26940000", "totalCurrentAssets": "178472000", "currentLongTermDebt": "3930000", "longTermInvestments": "4241000", "shortTermInvestments": "None", "currentNetReceivables": "30664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458394000", "currentAccountsPayable": "153418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20382000", "totalShareholderEquity": "-85129000", "capitalLeaseObligations": "16452000", "otherCurrentLiabilities": "125957000", "totalCurrentLiabilities": "303278000", "otherNonCurrentLiabilities": "18834000", "totalNonCurrentLiabilities": "418717000", "cashAndShortTermInvestments": "102702000", "commonStockSharesOutstanding": "10426591", "intangibleAssetsExcludingGoodwill": "141528000", "cashAndCashEquivalentsAtCarryingValue": "102702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-429301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1434000", "operatingCashflow": "-91599000", "capitalExpenditures": "2164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29369000", "cashflowFromInvestment": "-20174000", "stockBasedCompensation": "36734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49392000", "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": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 775586000, "cost_of_revenue": 201854000, "gross_profit": 573732000, "ebit": 45891000, "ebitda": 91826000, "pretax_income": 22719000, "tax_provision": 8417000, "net_income": 9425000, "net_income_to_common": 9425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243482000, "total_current_assets": 345171000, "total_assets": 1636096000, "short_term_debt": 3950000, "long_term_debt": 384960000, "total_debt": 388910000, "total_liabilities": 1022061000, "total_equity": 261113000, "shares_outstanding": 10457150, "goodwill_and_intangibles": 1176235000 }, "cash_flow": { "operating_cash_flow": 53922000, "capital_expenditure": 4227000, "free_cash_flow": 58149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166518, "ticker_id": 8165, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45891000", "ebitda": "91826000", "netIncome": "9425000", "grossProfit": "573732000", "depreciation": "None", "totalRevenue": "775586000", "costOfRevenue": "201854000", "interestIncome": "None", "incomeBeforeTax": "22719000", "interestExpense": "23172000", "operatingIncome": "42225000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8417000", "reportedCurrency": "USD", "netInterestIncome": "-23172000", "nonInterestIncome": "None", "operatingExpenses": "531507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45935000", "sellingGeneralAndAdministrative": "194680000", "netIncomeFromContinuingOperations": "14302000" }, "balance": { "goodwill": "943119000", "inventory": "19601000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1636096000", "longTermDebt": "384960000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "233116000", "reportedCurrency": "USD", "retainedEarnings": "-930171000", "totalLiabilities": "1022061000", "otherCurrentAssets": "33773000", "totalCurrentAssets": "345171000", "currentLongTermDebt": "3950000", "longTermInvestments": "3604000", "shortTermInvestments": "None", "currentNetReceivables": "48315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290925000", "currentAccountsPayable": "232984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "407641000", "totalShareholderEquity": "261113000", "capitalLeaseObligations": "18731000", "otherCurrentLiabilities": "165047000", "totalCurrentLiabilities": "425785000", "otherNonCurrentLiabilities": "36865000", "totalNonCurrentLiabilities": "596276000", "cashAndShortTermInvestments": "243482000", "commonStockSharesOutstanding": "10457150", "intangibleAssetsExcludingGoodwill": "233116000", "cashAndCashEquivalentsAtCarryingValue": "243482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14302000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1413000", "operatingCashflow": "53922000", "capitalExpenditures": "4227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86079000", "cashflowFromInvestment": "-26742000", "stockBasedCompensation": "50429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 775586000, "cost_of_revenue": 201854000, "gross_profit": 573732000, "research_and_development": null, "selling_general_admin": 194680000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45891000, "depreciation_amortisation": 45935000, "ebitda": 91826000, "interest_expense": 23172000, "interest_income": null, "other_non_operating": null, "pretax_income": 22719000, "tax_provision": 8417000, "effective_tax_rate": null, "net_income": 9425000, "net_income_continuing_ops": 14302000, "net_income_to_common": 9425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243482000, "short_term_investments": null, "net_receivables": 48315000, "inventory": 19601000, "other_current_assets": null, "total_current_assets": 345171000, "net_ppe": null, "goodwill": 943119000, "intangible_assets": 233116000, "goodwill_and_intangibles": 1176235000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1290925000, "total_assets": 1636096000, "short_term_debt": 3950000, "accounts_payable": 232984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425785000, "long_term_debt": 384960000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596276000, "total_liabilities": 1022061000, "total_debt": 388910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -930171000, "total_equity": 261113000, "shares_outstanding": 10457150, "operating_cash_flow": 53922000, "stock_based_compensation": 50429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26742000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 86079000, "free_cash_flow": 58149000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45891000", "ebitda": "91826000", "netIncome": "9425000", "grossProfit": "573732000", "depreciation": "None", "totalRevenue": "775586000", "costOfRevenue": "201854000", "interestIncome": "None", "incomeBeforeTax": "22719000", "interestExpense": "23172000", "operatingIncome": "42225000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8417000", "reportedCurrency": "USD", "netInterestIncome": "-23172000", "nonInterestIncome": "None", "operatingExpenses": "531507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45935000", "sellingGeneralAndAdministrative": "194680000", "netIncomeFromContinuingOperations": "14302000" }, "balance": { "goodwill": "943119000", "inventory": "19601000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1636096000", "longTermDebt": "384960000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "233116000", "reportedCurrency": "USD", "retainedEarnings": "-930171000", "totalLiabilities": "1022061000", "otherCurrentAssets": "33773000", "totalCurrentAssets": "345171000", "currentLongTermDebt": "3950000", "longTermInvestments": "3604000", "shortTermInvestments": "None", "currentNetReceivables": "48315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290925000", "currentAccountsPayable": "232984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "407641000", "totalShareholderEquity": "261113000", "capitalLeaseObligations": "18731000", "otherCurrentLiabilities": "165047000", "totalCurrentLiabilities": "425785000", "otherNonCurrentLiabilities": "36865000", "totalNonCurrentLiabilities": "596276000", "cashAndShortTermInvestments": "243482000", "commonStockSharesOutstanding": "10457150", "intangibleAssetsExcludingGoodwill": "233116000", "cashAndCashEquivalentsAtCarryingValue": "243482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14302000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1413000", "operatingCashflow": "53922000", "capitalExpenditures": "4227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86079000", "cashflowFromInvestment": "-26742000", "stockBasedCompensation": "50429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45935000", "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": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 712879000, "cost_of_revenue": 182184000, "gross_profit": 530695000, "ebit": 84447000, "ebitda": 102443000, "pretax_income": 70942000, "tax_provision": -42199000, "net_income": 74536000, "net_income_to_common": 74536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132434000, "total_current_assets": 245994000, "total_assets": 1550099000, "short_term_debt": 3933000, "long_term_debt": 264632000, "total_debt": 268565000, "total_liabilities": 963340000, "total_equity": 586759000, "shares_outstanding": 198877441, "goodwill_and_intangibles": 1188514000 }, "cash_flow": { "operating_cash_flow": 147320000, "capital_expenditure": 12776000, "free_cash_flow": 160096000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166523, "ticker_id": 8165, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84447000", "ebitda": "102443000", "netIncome": "74536000", "grossProfit": "530695000", "depreciation": "None", "totalRevenue": "712879000", "costOfRevenue": "182184000", "interestIncome": "None", "incomeBeforeTax": "70942000", "interestExpense": "13505000", "operatingIncome": "81338000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-42199000", "reportedCurrency": "USD", "netInterestIncome": "-11912000", "nonInterestIncome": "None", "operatingExpenses": "449357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17996000", "sellingGeneralAndAdministrative": "153119000", "netIncomeFromContinuingOperations": "109450000" }, "balance": { "goodwill": "947359000", "inventory": "21018000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1550099000", "longTermDebt": "264632000", "shortTermDebt": "3933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "241155000", "reportedCurrency": "USD", "retainedEarnings": "-945693000", "totalLiabilities": "963340000", "otherCurrentAssets": "34061000", "totalCurrentAssets": "245994000", "currentLongTermDebt": "3933000", "longTermInvestments": "2868000", "shortTermInvestments": "None", "currentNetReceivables": "58481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1304105000", "currentAccountsPayable": "257514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "284780000", "totalShareholderEquity": "586759000", "capitalLeaseObligations": "16215000", "otherCurrentLiabilities": "191642000", "totalCurrentLiabilities": "487763000", "otherNonCurrentLiabilities": "29031000", "totalNonCurrentLiabilities": "475577000", "cashAndShortTermInvestments": "132434000", "commonStockSharesOutstanding": "198877441", "intangibleAssetsExcludingGoodwill": "241155000", "cashAndCashEquivalentsAtCarryingValue": "132434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113141000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8184000", "operatingCashflow": "147320000", "capitalExpenditures": "12776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43430000", "cashflowFromInvestment": "-225641000", "stockBasedCompensation": "27614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 712879000, "cost_of_revenue": 182184000, "gross_profit": 530695000, "research_and_development": null, "selling_general_admin": 153119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84447000, "depreciation_amortisation": 17996000, "ebitda": 102443000, "interest_expense": 13505000, "interest_income": null, "other_non_operating": null, "pretax_income": 70942000, "tax_provision": -42199000, "effective_tax_rate": null, "net_income": 74536000, "net_income_continuing_ops": 109450000, "net_income_to_common": 74536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132434000, "short_term_investments": null, "net_receivables": 58481000, "inventory": 21018000, "other_current_assets": null, "total_current_assets": 245994000, "net_ppe": null, "goodwill": 947359000, "intangible_assets": 241155000, "goodwill_and_intangibles": 1188514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1304105000, "total_assets": 1550099000, "short_term_debt": 3933000, "accounts_payable": 257514000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 487763000, "long_term_debt": 264632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 475577000, "total_liabilities": 963340000, "total_debt": 268565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -945693000, "total_equity": 586759000, "shares_outstanding": 198877441, "operating_cash_flow": 147320000, "stock_based_compensation": 27614000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225641000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43430000, "free_cash_flow": 160096000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84447000", "ebitda": "102443000", "netIncome": "74536000", "grossProfit": "530695000", "depreciation": "None", "totalRevenue": "712879000", "costOfRevenue": "182184000", "interestIncome": "None", "incomeBeforeTax": "70942000", "interestExpense": "13505000", "operatingIncome": "81338000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-42199000", "reportedCurrency": "USD", "netInterestIncome": "-11912000", "nonInterestIncome": "None", "operatingExpenses": "449357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17996000", "sellingGeneralAndAdministrative": "153119000", "netIncomeFromContinuingOperations": "109450000" }, "balance": { "goodwill": "947359000", "inventory": "21018000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1550099000", "longTermDebt": "264632000", "shortTermDebt": "3933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "241155000", "reportedCurrency": "USD", "retainedEarnings": "-945693000", "totalLiabilities": "963340000", "otherCurrentAssets": "34061000", "totalCurrentAssets": "245994000", "currentLongTermDebt": "3933000", "longTermInvestments": "2868000", "shortTermInvestments": "None", "currentNetReceivables": "58481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1304105000", "currentAccountsPayable": "257514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "284780000", "totalShareholderEquity": "586759000", "capitalLeaseObligations": "16215000", "otherCurrentLiabilities": "191642000", "totalCurrentLiabilities": "487763000", "otherNonCurrentLiabilities": "29031000", "totalNonCurrentLiabilities": "475577000", "cashAndShortTermInvestments": "132434000", "commonStockSharesOutstanding": "198877441", "intangibleAssetsExcludingGoodwill": "241155000", "cashAndCashEquivalentsAtCarryingValue": "132434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113141000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8184000", "operatingCashflow": "147320000", "capitalExpenditures": "12776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43430000", "cashflowFromInvestment": "-225641000", "stockBasedCompensation": "27614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 600274000, "cost_of_revenue": 140508000, "gross_profit": 459766000, "ebit": 82047000, "ebitda": 91949000, "pretax_income": 69189000, "tax_provision": -1590000, "net_income": 28662000, "net_income_to_common": 28662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251542000, "total_current_assets": 331516000, "total_assets": 1151431000, "short_term_debt": 2750000, "long_term_debt": 264898000, "total_debt": 267648000, "total_liabilities": 671269000, "total_equity": -382698000, "shares_outstanding": 9937219, "goodwill_and_intangibles": 797234000 }, "cash_flow": { "operating_cash_flow": 14375000, "capital_expenditure": 15407000, "free_cash_flow": 29782000, "dividends_paid": 5245000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166528, "ticker_id": 8165, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82047000", "ebitda": "91949000", "netIncome": "28662000", "grossProfit": "459766000", "depreciation": "None", "totalRevenue": "600274000", "costOfRevenue": "140508000", "interestIncome": "None", "incomeBeforeTax": "69189000", "interestExpense": "12858000", "operatingIncome": "78105000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1590000", "reportedCurrency": "USD", "netInterestIncome": "-12858000", "nonInterestIncome": "None", "operatingExpenses": "381661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4285000", "costofGoodsAndServicesSold": "140508000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9902000", "sellingGeneralAndAdministrative": "127619000", "netIncomeFromContinuingOperations": "70779000" }, "balance": { "goodwill": "715258000", "inventory": "12783000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "1151431000", "longTermDebt": "264898000", "shortTermDebt": "2750000", "treasuryStock": "-32494000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "81976000", "reportedCurrency": "USD", "retainedEarnings": "-1014132000", "totalLiabilities": "671269000", "otherCurrentAssets": "30660000", "totalCurrentAssets": "331516000", "currentLongTermDebt": "2750000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "36531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "819915000", "currentAccountsPayable": "161312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10431000", "shortLongTermDebtTotal": "282559000", "totalShareholderEquity": "-382698000", "capitalLeaseObligations": "14911000", "otherCurrentLiabilities": "181428000", "totalCurrentLiabilities": "378015000", "otherNonCurrentLiabilities": "13445000", "totalNonCurrentLiabilities": "293254000", "cashAndShortTermInvestments": "251542000", "commonStockSharesOutstanding": "9937219", "intangibleAssetsExcludingGoodwill": "81976000", "cashAndCashEquivalentsAtCarryingValue": "251542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70779000", "profitLoss": "None", "dividendPayout": "5245000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1010000", "operatingCashflow": "14375000", "capitalExpenditures": "15407000", "changeInReceivables": "-329000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236480000", "cashflowFromInvestment": "-15415000", "stockBasedCompensation": "19053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5245000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-237520000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32494000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600274000, "cost_of_revenue": 140508000, "gross_profit": 459766000, "research_and_development": null, "selling_general_admin": 127619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82047000, "depreciation_amortisation": 9902000, "ebitda": 91949000, "interest_expense": 12858000, "interest_income": null, "other_non_operating": null, "pretax_income": 69189000, "tax_provision": -1590000, "effective_tax_rate": null, "net_income": 28662000, "net_income_continuing_ops": 70779000, "net_income_to_common": 28662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251542000, "short_term_investments": null, "net_receivables": 36531000, "inventory": 12783000, "other_current_assets": null, "total_current_assets": 331516000, "net_ppe": null, "goodwill": 715258000, "intangible_assets": 81976000, "goodwill_and_intangibles": 797234000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 819915000, "total_assets": 1151431000, "short_term_debt": 2750000, "accounts_payable": 161312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378015000, "long_term_debt": 264898000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 293254000, "total_liabilities": 671269000, "total_debt": 267648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1014132000, "total_equity": -382698000, "shares_outstanding": 9937219, "operating_cash_flow": 14375000, "stock_based_compensation": 19053000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15415000, "dividends_paid": 5245000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -236480000, "free_cash_flow": 29782000, "net_change_in_cash": -237520000 }, "raw_data": { "income": { "ebit": "82047000", "ebitda": "91949000", "netIncome": "28662000", "grossProfit": "459766000", "depreciation": "None", "totalRevenue": "600274000", "costOfRevenue": "140508000", "interestIncome": "None", "incomeBeforeTax": "69189000", "interestExpense": "12858000", "operatingIncome": "78105000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1590000", "reportedCurrency": "USD", "netInterestIncome": "-12858000", "nonInterestIncome": "None", "operatingExpenses": "381661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4285000", "costofGoodsAndServicesSold": "140508000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9902000", "sellingGeneralAndAdministrative": "127619000", "netIncomeFromContinuingOperations": "70779000" }, "balance": { "goodwill": "715258000", "inventory": "12783000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "1151431000", "longTermDebt": "264898000", "shortTermDebt": "2750000", "treasuryStock": "-32494000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "81976000", "reportedCurrency": "USD", "retainedEarnings": "-1014132000", "totalLiabilities": "671269000", "otherCurrentAssets": "30660000", "totalCurrentAssets": "331516000", "currentLongTermDebt": "2750000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "36531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "819915000", "currentAccountsPayable": "161312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10431000", "shortLongTermDebtTotal": "282559000", "totalShareholderEquity": "-382698000", "capitalLeaseObligations": "14911000", "otherCurrentLiabilities": "181428000", "totalCurrentLiabilities": "378015000", "otherNonCurrentLiabilities": "13445000", "totalNonCurrentLiabilities": "293254000", "cashAndShortTermInvestments": "251542000", "commonStockSharesOutstanding": "9937219", "intangibleAssetsExcludingGoodwill": "81976000", "cashAndCashEquivalentsAtCarryingValue": "251542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70779000", "profitLoss": "None", "dividendPayout": "5245000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1010000", "operatingCashflow": "14375000", "capitalExpenditures": "15407000", "changeInReceivables": "-329000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236480000", "cashflowFromInvestment": "-15415000", "stockBasedCompensation": "19053000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5245000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-237520000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32494000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 443038000, "cost_of_revenue": 90617000, "gross_profit": 352421000, "ebit": 39354000, "ebitda": 41676000, "pretax_income": -18825000, "tax_provision": 304000, "net_income": -16119000, "net_income_to_common": -16119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 489530000, "total_current_assets": 610211000, "total_assets": 1408795000, "short_term_debt": 242636000, "long_term_debt": 460132000, "total_debt": 702768000, "total_liabilities": 983462000, "total_equity": 425333000, "shares_outstanding": 77498775, "goodwill_and_intangibles": 796715000 }, "cash_flow": { "operating_cash_flow": 219931000, "capital_expenditure": 9646000, "free_cash_flow": 229577000, "dividends_paid": 17698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166533, "ticker_id": 8165, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39354000", "ebitda": "41676000", "netIncome": "-16119000", "grossProfit": "352421000", "depreciation": "None", "totalRevenue": "443038000", "costOfRevenue": "90617000", "interestIncome": "None", "incomeBeforeTax": "-18825000", "interestExpense": "58179000", "operatingIncome": "76571000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "304000", "reportedCurrency": "USD", "netInterestIncome": "-58179000", "nonInterestIncome": "None", "operatingExpenses": "275850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-35828000", "costofGoodsAndServicesSold": "90617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2322000", "sellingGeneralAndAdministrative": "92170000", "netIncomeFromContinuingOperations": "-19129000" }, "balance": { "goodwill": "718204000", "inventory": "11773000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "1408795000", "longTermDebt": "460132000", "shortTermDebt": "242636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "78511000", "reportedCurrency": "USD", "retainedEarnings": "-1042794000", "totalLiabilities": "983462000", "otherCurrentAssets": "62931000", "totalCurrentAssets": "610211000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "798584000", "currentAccountsPayable": "191201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082000", "shortLongTermDebtTotal": "702768000", "totalShareholderEquity": "425333000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "38520000", "totalCurrentLiabilities": "497496000", "otherNonCurrentLiabilities": "25834000", "totalNonCurrentLiabilities": "485966000", "cashAndShortTermInvestments": "489530000", "commonStockSharesOutstanding": "77498775", "intangibleAssetsExcludingGoodwill": "78511000", "cashAndCashEquivalentsAtCarryingValue": "489530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19129000", "profitLoss": "None", "dividendPayout": "17698000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4311000", "operatingCashflow": "219931000", "capitalExpenditures": "9646000", "changeInReceivables": "-874000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6113000", "cashflowFromInvestment": "-9345000", "stockBasedCompensation": "6047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "204473000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-236026000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 443038000, "cost_of_revenue": 90617000, "gross_profit": 352421000, "research_and_development": null, "selling_general_admin": 92170000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39354000, "depreciation_amortisation": 2322000, "ebitda": 41676000, "interest_expense": 58179000, "interest_income": null, "other_non_operating": null, "pretax_income": -18825000, "tax_provision": 304000, "effective_tax_rate": null, "net_income": -16119000, "net_income_continuing_ops": -19129000, "net_income_to_common": -16119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 489530000, "short_term_investments": null, "net_receivables": 36124000, "inventory": 11773000, "other_current_assets": null, "total_current_assets": 610211000, "net_ppe": null, "goodwill": 718204000, "intangible_assets": 78511000, "goodwill_and_intangibles": 796715000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 798584000, "total_assets": 1408795000, "short_term_debt": 242636000, "accounts_payable": 191201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497496000, "long_term_debt": 460132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 485966000, "total_liabilities": 983462000, "total_debt": 702768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1042794000, "total_equity": 425333000, "shares_outstanding": 77498775, "operating_cash_flow": 219931000, "stock_based_compensation": 6047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9345000, "dividends_paid": 17698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6113000, "free_cash_flow": 229577000, "net_change_in_cash": 204473000 }, "raw_data": { "income": { "ebit": "39354000", "ebitda": "41676000", "netIncome": "-16119000", "grossProfit": "352421000", "depreciation": "None", "totalRevenue": "443038000", "costOfRevenue": "90617000", "interestIncome": "None", "incomeBeforeTax": "-18825000", "interestExpense": "58179000", "operatingIncome": "76571000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "304000", "reportedCurrency": "USD", "netInterestIncome": "-58179000", "nonInterestIncome": "None", "operatingExpenses": "275850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-35828000", "costofGoodsAndServicesSold": "90617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2322000", "sellingGeneralAndAdministrative": "92170000", "netIncomeFromContinuingOperations": "-19129000" }, "balance": { "goodwill": "718204000", "inventory": "11773000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "1408795000", "longTermDebt": "460132000", "shortTermDebt": "242636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "78511000", "reportedCurrency": "USD", "retainedEarnings": "-1042794000", "totalLiabilities": "983462000", "otherCurrentAssets": "62931000", "totalCurrentAssets": "610211000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "798584000", "currentAccountsPayable": "191201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082000", "shortLongTermDebtTotal": "702768000", "totalShareholderEquity": "425333000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "38520000", "totalCurrentLiabilities": "497496000", "otherNonCurrentLiabilities": "25834000", "totalNonCurrentLiabilities": "485966000", "cashAndShortTermInvestments": "489530000", "commonStockSharesOutstanding": "77498775", "intangibleAssetsExcludingGoodwill": "78511000", "cashAndCashEquivalentsAtCarryingValue": "489530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19129000", "profitLoss": "None", "dividendPayout": "17698000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4311000", "operatingCashflow": "219931000", "capitalExpenditures": "9646000", "changeInReceivables": "-874000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6113000", "cashflowFromInvestment": "-9345000", "stockBasedCompensation": "6047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "204473000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-236026000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 35077000, "cost_of_revenue": 24690000, "gross_profit": 10387000, "ebit": -716703000, "ebitda": -668456000, "pretax_income": -774185000, "tax_provision": 57482000, "net_income": -774185000, "net_income_to_common": -774185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 285337000, "total_current_assets": 408115000, "total_assets": 1159130000, "short_term_debt": 6412000, "long_term_debt": 870903000, "total_debt": 877315000, "total_liabilities": 1430911000, "total_equity": -271781000, "shares_outstanding": 3399902, "goodwill_and_intangibles": 750351000 }, "cash_flow": { "operating_cash_flow": -33892000, "capital_expenditure": 7605000, "free_cash_flow": -26287000, "dividends_paid": 120000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166538, "ticker_id": 8165, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-716703000", "ebitda": "-668456000", "netIncome": "-774185000", "grossProfit": "10387000", "depreciation": "None", "totalRevenue": "35077000", "costOfRevenue": "24690000", "interestIncome": "None", "incomeBeforeTax": "-774185000", "interestExpense": "57482000", "operatingIncome": "-716018000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "57482000", "reportedCurrency": "USD", "netInterestIncome": "-57482000", "nonInterestIncome": "None", "operatingExpenses": "726405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48247000", "sellingGeneralAndAdministrative": "66199000", "netIncomeFromContinuingOperations": "-774185000" }, "balance": { "goodwill": "683327000", "inventory": "7462000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1159130000", "longTermDebt": "870903000", "shortTermDebt": "6412000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "67024000", "reportedCurrency": "USD", "retainedEarnings": "-1026675000", "totalLiabilities": "1430911000", "otherCurrentAssets": "80066000", "totalCurrentAssets": "408115000", "currentLongTermDebt": "6412000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "751015000", "currentAccountsPayable": "62769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "877315000", "totalShareholderEquity": "-271781000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "239221000", "totalCurrentLiabilities": "331271000", "otherNonCurrentLiabilities": "510000", "totalNonCurrentLiabilities": "1099640000", "cashAndShortTermInvestments": "285337000", "commonStockSharesOutstanding": "3399902", "intangibleAssetsExcludingGoodwill": "67024000", "cashAndCashEquivalentsAtCarryingValue": "285337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-774185000", "profitLoss": "None", "dividendPayout": "120000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4094000", "operatingCashflow": "-33892000", "capitalExpenditures": "7605000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245545000", "cashflowFromInvestment": "-7605000", "stockBasedCompensation": "4287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35077000, "cost_of_revenue": 24690000, "gross_profit": 10387000, "research_and_development": null, "selling_general_admin": 66199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -716703000, "depreciation_amortisation": 48247000, "ebitda": -668456000, "interest_expense": 57482000, "interest_income": null, "other_non_operating": null, "pretax_income": -774185000, "tax_provision": 57482000, "effective_tax_rate": null, "net_income": -774185000, "net_income_continuing_ops": -774185000, "net_income_to_common": -774185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 285337000, "short_term_investments": null, "net_receivables": 35250000, "inventory": 7462000, "other_current_assets": null, "total_current_assets": 408115000, "net_ppe": null, "goodwill": 683327000, "intangible_assets": 67024000, "goodwill_and_intangibles": 750351000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 751015000, "total_assets": 1159130000, "short_term_debt": 6412000, "accounts_payable": 62769000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 331271000, "long_term_debt": 870903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1099640000, "total_liabilities": 1430911000, "total_debt": 877315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1026675000, "total_equity": -271781000, "shares_outstanding": 3399902, "operating_cash_flow": -33892000, "stock_based_compensation": 4287000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7605000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7605000, "dividends_paid": 120000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 245545000, "free_cash_flow": -26287000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-716703000", "ebitda": "-668456000", "netIncome": "-774185000", "grossProfit": "10387000", "depreciation": "None", "totalRevenue": "35077000", "costOfRevenue": "24690000", "interestIncome": "None", "incomeBeforeTax": "-774185000", "interestExpense": "57482000", "operatingIncome": "-716018000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "57482000", "reportedCurrency": "USD", "netInterestIncome": "-57482000", "nonInterestIncome": "None", "operatingExpenses": "726405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48247000", "sellingGeneralAndAdministrative": "66199000", "netIncomeFromContinuingOperations": "-774185000" }, "balance": { "goodwill": "683327000", "inventory": "7462000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1159130000", "longTermDebt": "870903000", "shortTermDebt": "6412000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "67024000", "reportedCurrency": "USD", "retainedEarnings": "-1026675000", "totalLiabilities": "1430911000", "otherCurrentAssets": "80066000", "totalCurrentAssets": "408115000", "currentLongTermDebt": "6412000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "751015000", "currentAccountsPayable": "62769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "877315000", "totalShareholderEquity": "-271781000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "239221000", "totalCurrentLiabilities": "331271000", "otherNonCurrentLiabilities": "510000", "totalNonCurrentLiabilities": "1099640000", "cashAndShortTermInvestments": "285337000", "commonStockSharesOutstanding": "3399902", "intangibleAssetsExcludingGoodwill": "67024000", "cashAndCashEquivalentsAtCarryingValue": "285337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-774185000", "profitLoss": "None", "dividendPayout": "120000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4094000", "operatingCashflow": "-33892000", "capitalExpenditures": "7605000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245545000", "cashflowFromInvestment": "-7605000", "stockBasedCompensation": "4287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 468925000, "cost_of_revenue": 106003000, "gross_profit": 362922000, "ebit": -12351000, "ebitda": 80727000, "pretax_income": -53848000, "tax_provision": 41497000, "net_income": -53848000, "net_income_to_common": -53848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81289000, "total_current_assets": 129917000, "total_assets": 1497049000, "short_term_debt": 5856000, "long_term_debt": 606589000, "total_debt": 612445000, "total_liabilities": 978773000, "total_equity": 518276000, "shares_outstanding": 3847421, "goodwill_and_intangibles": 1360970000 }, "cash_flow": { "operating_cash_flow": 76478000, "capital_expenditure": 9207000, "free_cash_flow": 85685000, "dividends_paid": 8095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166542, "ticker_id": 8165, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12351000", "ebitda": "80727000", "netIncome": "-53848000", "grossProfit": "362922000", "depreciation": "None", "totalRevenue": "468925000", "costOfRevenue": "106003000", "interestIncome": "None", "incomeBeforeTax": "-53848000", "interestExpense": "41497000", "operatingIncome": "-9937000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "41497000", "reportedCurrency": "USD", "netInterestIncome": "-41497000", "nonInterestIncome": "None", "operatingExpenses": "372859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93078000", "sellingGeneralAndAdministrative": "101335000", "netIncomeFromContinuingOperations": "-53848000" }, "balance": { "goodwill": "1060428000", "inventory": "11556000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1497049000", "longTermDebt": "606589000", "shortTermDebt": "5856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "300542000", "reportedCurrency": "USD", "retainedEarnings": "-252490000", "totalLiabilities": "978773000", "otherCurrentAssets": "12072000", "totalCurrentAssets": "129917000", "currentLongTermDebt": "5856000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1367132000", "currentAccountsPayable": "91443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4016000", "shortLongTermDebtTotal": "612445000", "totalShareholderEquity": "518276000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49814000", "totalCurrentLiabilities": "163239000", "otherNonCurrentLiabilities": "1852000", "totalNonCurrentLiabilities": "815534000", "cashAndShortTermInvestments": "81289000", "commonStockSharesOutstanding": "3847421.65", "intangibleAssetsExcludingGoodwill": "300542000", "cashAndCashEquivalentsAtCarryingValue": "81289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53848000", "profitLoss": "None", "dividendPayout": "8095000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1628000", "operatingCashflow": "76478000", "capitalExpenditures": "9207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55462000", "cashflowFromInvestment": "-40155000", "stockBasedCompensation": "5174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468925000, "cost_of_revenue": 106003000, "gross_profit": 362922000, "research_and_development": null, "selling_general_admin": 101335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12351000, "depreciation_amortisation": 93078000, "ebitda": 80727000, "interest_expense": 41497000, "interest_income": null, "other_non_operating": null, "pretax_income": -53848000, "tax_provision": 41497000, "effective_tax_rate": null, "net_income": -53848000, "net_income_continuing_ops": -53848000, "net_income_to_common": -53848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81289000, "short_term_investments": null, "net_receivables": 25000000, "inventory": 11556000, "other_current_assets": null, "total_current_assets": 129917000, "net_ppe": null, "goodwill": 1060428000, "intangible_assets": 300542000, "goodwill_and_intangibles": 1360970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1367132000, "total_assets": 1497049000, "short_term_debt": 5856000, "accounts_payable": 91443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163239000, "long_term_debt": 606589000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 815534000, "total_liabilities": 978773000, "total_debt": 612445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -252490000, "total_equity": 518276000, "shares_outstanding": 3847421, "operating_cash_flow": 76478000, "stock_based_compensation": 5174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40155000, "dividends_paid": 8095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55462000, "free_cash_flow": 85685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12351000", "ebitda": "80727000", "netIncome": "-53848000", "grossProfit": "362922000", "depreciation": "None", "totalRevenue": "468925000", "costOfRevenue": "106003000", "interestIncome": "None", "incomeBeforeTax": "-53848000", "interestExpense": "41497000", "operatingIncome": "-9937000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "41497000", "reportedCurrency": "USD", "netInterestIncome": "-41497000", "nonInterestIncome": "None", "operatingExpenses": "372859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93078000", "sellingGeneralAndAdministrative": "101335000", "netIncomeFromContinuingOperations": "-53848000" }, "balance": { "goodwill": "1060428000", "inventory": "11556000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1497049000", "longTermDebt": "606589000", "shortTermDebt": "5856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "300542000", "reportedCurrency": "USD", "retainedEarnings": "-252490000", "totalLiabilities": "978773000", "otherCurrentAssets": "12072000", "totalCurrentAssets": "129917000", "currentLongTermDebt": "5856000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1367132000", "currentAccountsPayable": "91443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4016000", "shortLongTermDebtTotal": "612445000", "totalShareholderEquity": "518276000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49814000", "totalCurrentLiabilities": "163239000", "otherNonCurrentLiabilities": "1852000", "totalNonCurrentLiabilities": "815534000", "cashAndShortTermInvestments": "81289000", "commonStockSharesOutstanding": "3847421.65", "intangibleAssetsExcludingGoodwill": "300542000", "cashAndCashEquivalentsAtCarryingValue": "81289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53848000", "profitLoss": "None", "dividendPayout": "8095000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1628000", "operatingCashflow": "76478000", "capitalExpenditures": "9207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55462000", "cashflowFromInvestment": "-40155000", "stockBasedCompensation": "5174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93078000", "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": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 125783000, "cost_of_revenue": 51503000, "gross_profit": 74280000, "ebit": -7704000, "ebitda": 4960000, "pretax_income": -15789000, "tax_provision": -1158000, "net_income": -14631000, "net_income_to_common": -14631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143555000, "total_current_assets": 243267000, "total_assets": 691735000, "short_term_debt": 3930000, "long_term_debt": 382631000, "total_debt": 386561000, "total_liabilities": 787127000, "total_equity": -95392000, "shares_outstanding": 10815704, "goodwill_and_intangibles": 416045000 }, "cash_flow": { "operating_cash_flow": 46007000, "capital_expenditure": 23000, "free_cash_flow": 46030000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166511, "ticker_id": 8165, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7704000", "ebitda": "4960000", "netIncome": "-14631000", "grossProfit": "74280000", "depreciation": "None", "totalRevenue": "125783000", "costOfRevenue": "51503000", "interestIncome": "None", "incomeBeforeTax": "-15789000", "interestExpense": "5931000", "operatingIncome": "-7704000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1158000", "reportedCurrency": "USD", "netInterestIncome": "-5931000", "nonInterestIncome": "None", "operatingExpenses": "81984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12664000", "sellingGeneralAndAdministrative": "33117000", "netIncomeFromContinuingOperations": "-14631000" }, "balance": { "goodwill": "283674000", "inventory": "28878000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "691735000", "longTermDebt": "382631000", "shortTermDebt": "3930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "132371000", "reportedCurrency": "USD", "retainedEarnings": "-1374103000", "totalLiabilities": "787127000", "otherCurrentAssets": "34413000", "totalCurrentAssets": "243267000", "currentLongTermDebt": "3930000", "longTermInvestments": "4455000", "shortTermInvestments": "None", "currentNetReceivables": "36421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448468000", "currentAccountsPayable": "224771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19790000", "totalShareholderEquity": "-95392000", "capitalLeaseObligations": "15860000", "otherCurrentLiabilities": "123253000", "totalCurrentLiabilities": "371099000", "otherNonCurrentLiabilities": "17537000", "totalNonCurrentLiabilities": "416028000", "cashAndShortTermInvestments": "143555000", "commonStockSharesOutstanding": "10815704", "intangibleAssetsExcludingGoodwill": "132371000", "cashAndCashEquivalentsAtCarryingValue": "143555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14631000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-10713000", "operatingCashflow": "46007000", "capitalExpenditures": "23000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1821000", "cashflowFromInvestment": "-3104000", "stockBasedCompensation": "4414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125783000, "cost_of_revenue": 51503000, "gross_profit": 74280000, "research_and_development": null, "selling_general_admin": 33117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7704000, "depreciation_amortisation": 12664000, "ebitda": 4960000, "interest_expense": 5931000, "interest_income": null, "other_non_operating": null, "pretax_income": -15789000, "tax_provision": -1158000, "effective_tax_rate": null, "net_income": -14631000, "net_income_continuing_ops": -14631000, "net_income_to_common": -14631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143555000, "short_term_investments": null, "net_receivables": 36421000, "inventory": 28878000, "other_current_assets": null, "total_current_assets": 243267000, "net_ppe": null, "goodwill": 283674000, "intangible_assets": 132371000, "goodwill_and_intangibles": 416045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448468000, "total_assets": 691735000, "short_term_debt": 3930000, "accounts_payable": 224771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371099000, "long_term_debt": 382631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 416028000, "total_liabilities": 787127000, "total_debt": 386561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1374103000, "total_equity": -95392000, "shares_outstanding": 10815704, "operating_cash_flow": 46007000, "stock_based_compensation": 4414000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1821000, "free_cash_flow": 46030000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7704000", "ebitda": "4960000", "netIncome": "-14631000", "grossProfit": "74280000", "depreciation": "None", "totalRevenue": "125783000", "costOfRevenue": "51503000", "interestIncome": "None", "incomeBeforeTax": "-15789000", "interestExpense": "5931000", "operatingIncome": "-7704000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1158000", "reportedCurrency": "USD", "netInterestIncome": "-5931000", "nonInterestIncome": "None", "operatingExpenses": "81984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12664000", "sellingGeneralAndAdministrative": "33117000", "netIncomeFromContinuingOperations": "-14631000" }, "balance": { "goodwill": "283674000", "inventory": "28878000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "691735000", "longTermDebt": "382631000", "shortTermDebt": "3930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "132371000", "reportedCurrency": "USD", "retainedEarnings": "-1374103000", "totalLiabilities": "787127000", "otherCurrentAssets": "34413000", "totalCurrentAssets": "243267000", "currentLongTermDebt": "3930000", "longTermInvestments": "4455000", "shortTermInvestments": "None", "currentNetReceivables": "36421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448468000", "currentAccountsPayable": "224771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19790000", "totalShareholderEquity": "-95392000", "capitalLeaseObligations": "15860000", "otherCurrentLiabilities": "123253000", "totalCurrentLiabilities": "371099000", "otherNonCurrentLiabilities": "17537000", "totalNonCurrentLiabilities": "416028000", "cashAndShortTermInvestments": "143555000", "commonStockSharesOutstanding": "10815704", "intangibleAssetsExcludingGoodwill": "132371000", "cashAndCashEquivalentsAtCarryingValue": "143555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14631000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-10713000", "operatingCashflow": "46007000", "capitalExpenditures": "23000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1821000", "cashflowFromInvestment": "-3104000", "stockBasedCompensation": "4414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12664000", "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": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 126814000, "cost_of_revenue": 42144000, "gross_profit": 84670000, "ebit": -423035000, "ebitda": -409818000, "pretax_income": -429366000, "tax_provision": -704000, "net_income": -275158000, "net_income_to_common": -275158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102702000, "total_current_assets": 178472000, "total_assets": 636866000, "short_term_debt": 3930000, "long_term_debt": 383431000, "total_debt": 387361000, "total_liabilities": 721995000, "total_equity": -85129000, "shares_outstanding": 10469105, "goodwill_and_intangibles": 425443000 }, "cash_flow": { "operating_cash_flow": -38203000, "capital_expenditure": 5700000, "free_cash_flow": -32503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166512, "ticker_id": 8165, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-423035000", "ebitda": "-409818000", "netIncome": "-275158000", "grossProfit": "84670000", "depreciation": "None", "totalRevenue": "126814000", "costOfRevenue": "42144000", "interestIncome": "None", "incomeBeforeTax": "-429366000", "interestExpense": "6331000", "operatingIncome": "-18053000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-704000", "reportedCurrency": "USD", "netInterestIncome": "-6331000", "nonInterestIncome": "None", "operatingExpenses": "102723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13217000", "sellingGeneralAndAdministrative": "34110000", "netIncomeFromContinuingOperations": "-428662000" }, "balance": { "goodwill": "283915000", "inventory": "18166000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "636866000", "longTermDebt": "383431000", "shortTermDebt": "3930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141528000", "reportedCurrency": "USD", "retainedEarnings": "-1359472000", "totalLiabilities": "721995000", "otherCurrentAssets": "26940000", "totalCurrentAssets": "178472000", "currentLongTermDebt": "3930000", "longTermInvestments": "4241000", "shortTermInvestments": "None", "currentNetReceivables": "30664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458394000", "currentAccountsPayable": "153418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "403813000", "totalShareholderEquity": "-85129000", "capitalLeaseObligations": "16452000", "otherCurrentLiabilities": "125957000", "totalCurrentLiabilities": "303278000", "otherNonCurrentLiabilities": "18834000", "totalNonCurrentLiabilities": "418717000", "cashAndShortTermInvestments": "102702000", "commonStockSharesOutstanding": "10469105", "intangibleAssetsExcludingGoodwill": "141528000", "cashAndCashEquivalentsAtCarryingValue": "102702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-428662000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5401000", "operatingCashflow": "-38203000", "capitalExpenditures": "5700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96000", "cashflowFromInvestment": "-3912000", "stockBasedCompensation": "2848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126814000, "cost_of_revenue": 42144000, "gross_profit": 84670000, "research_and_development": null, "selling_general_admin": 34110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -423035000, "depreciation_amortisation": 13217000, "ebitda": -409818000, "interest_expense": 6331000, "interest_income": null, "other_non_operating": null, "pretax_income": -429366000, "tax_provision": -704000, "effective_tax_rate": null, "net_income": -275158000, "net_income_continuing_ops": -428662000, "net_income_to_common": -275158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102702000, "short_term_investments": null, "net_receivables": 30664000, "inventory": 18166000, "other_current_assets": null, "total_current_assets": 178472000, "net_ppe": null, "goodwill": 283915000, "intangible_assets": 141528000, "goodwill_and_intangibles": 425443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 458394000, "total_assets": 636866000, "short_term_debt": 3930000, "accounts_payable": 153418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303278000, "long_term_debt": 383431000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 418717000, "total_liabilities": 721995000, "total_debt": 387361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1359472000, "total_equity": -85129000, "shares_outstanding": 10469105, "operating_cash_flow": -38203000, "stock_based_compensation": 2848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3912000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96000, "free_cash_flow": -32503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-423035000", "ebitda": "-409818000", "netIncome": "-275158000", "grossProfit": "84670000", "depreciation": "None", "totalRevenue": "126814000", "costOfRevenue": "42144000", "interestIncome": "None", "incomeBeforeTax": "-429366000", "interestExpense": "6331000", "operatingIncome": "-18053000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-704000", "reportedCurrency": "USD", "netInterestIncome": "-6331000", "nonInterestIncome": "None", "operatingExpenses": "102723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13217000", "sellingGeneralAndAdministrative": "34110000", "netIncomeFromContinuingOperations": "-428662000" }, "balance": { "goodwill": "283915000", "inventory": "18166000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "636866000", "longTermDebt": "383431000", "shortTermDebt": "3930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141528000", "reportedCurrency": "USD", "retainedEarnings": "-1359472000", "totalLiabilities": "721995000", "otherCurrentAssets": "26940000", "totalCurrentAssets": "178472000", "currentLongTermDebt": "3930000", "longTermInvestments": "4241000", "shortTermInvestments": "None", "currentNetReceivables": "30664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458394000", "currentAccountsPayable": "153418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "403813000", "totalShareholderEquity": "-85129000", "capitalLeaseObligations": "16452000", "otherCurrentLiabilities": "125957000", "totalCurrentLiabilities": "303278000", "otherNonCurrentLiabilities": "18834000", "totalNonCurrentLiabilities": "418717000", "cashAndShortTermInvestments": "102702000", "commonStockSharesOutstanding": "10469105", "intangibleAssetsExcludingGoodwill": "141528000", "cashAndCashEquivalentsAtCarryingValue": "102702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-428662000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5401000", "operatingCashflow": "-38203000", "capitalExpenditures": "5700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96000", "cashflowFromInvestment": "-3912000", "stockBasedCompensation": "2848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11703000", "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": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 136373000, "cost_of_revenue": 44340000, "gross_profit": 92033000, "ebit": -22833000, "ebitda": -9110000, "pretax_income": -28944000, "tax_provision": -9231000, "net_income": -8526000, "net_income_to_common": -8526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145108000, "total_current_assets": 233912000, "total_assets": 1107082000, "short_term_debt": 3950000, "long_term_debt": 384212000, "total_debt": 388162000, "total_liabilities": 771583000, "total_equity": 272155000, "shares_outstanding": 10302204, "goodwill_and_intangibles": 837788000 }, "cash_flow": { "operating_cash_flow": 512000, "capital_expenditure": 4597000, "free_cash_flow": 5109000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166514, "ticker_id": 8165, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22833000", "ebitda": "-9110000", "netIncome": "-8526000", "grossProfit": "92033000", "depreciation": "None", "totalRevenue": "136373000", "costOfRevenue": "44340000", "interestIncome": "None", "incomeBeforeTax": "-28944000", "interestExpense": "6111000", "operatingIncome": "-22846000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9231000", "reportedCurrency": "USD", "netInterestIncome": "-6111000", "nonInterestIncome": "None", "operatingExpenses": "114879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13723000", "sellingGeneralAndAdministrative": "44441000", "netIncomeFromContinuingOperations": "-19713000" }, "balance": { "goodwill": "648622000", "inventory": "23569000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1107082000", "longTermDebt": "384212000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "189166000", "reportedCurrency": "USD", "retainedEarnings": "-1084314000", "totalLiabilities": "771583000", "otherCurrentAssets": "26752000", "totalCurrentAssets": "233912000", "currentLongTermDebt": "3950000", "longTermInvestments": "6599000", "shortTermInvestments": "None", "currentNetReceivables": "38483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "873170000", "currentAccountsPayable": "199157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21029000", "totalShareholderEquity": "272155000", "capitalLeaseObligations": "17079000", "otherCurrentLiabilities": "126990000", "totalCurrentLiabilities": "348220000", "otherNonCurrentLiabilities": "21892000", "totalNonCurrentLiabilities": "423363000", "cashAndShortTermInvestments": "145108000", "commonStockSharesOutstanding": "10302204", "intangibleAssetsExcludingGoodwill": "189166000", "cashAndCashEquivalentsAtCarryingValue": "145108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9051000", "operatingCashflow": "512000", "capitalExpenditures": "4597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4022000", "cashflowFromInvestment": "-4597000", "stockBasedCompensation": "11483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136373000, "cost_of_revenue": 44340000, "gross_profit": 92033000, "research_and_development": null, "selling_general_admin": 44441000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22833000, "depreciation_amortisation": 13723000, "ebitda": -9110000, "interest_expense": 6111000, "interest_income": null, "other_non_operating": null, "pretax_income": -28944000, "tax_provision": -9231000, "effective_tax_rate": null, "net_income": -8526000, "net_income_continuing_ops": -19713000, "net_income_to_common": -8526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145108000, "short_term_investments": null, "net_receivables": 38483000, "inventory": 23569000, "other_current_assets": null, "total_current_assets": 233912000, "net_ppe": null, "goodwill": 648622000, "intangible_assets": 189166000, "goodwill_and_intangibles": 837788000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 873170000, "total_assets": 1107082000, "short_term_debt": 3950000, "accounts_payable": 199157000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 348220000, "long_term_debt": 384212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 423363000, "total_liabilities": 771583000, "total_debt": 388162000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1084314000, "total_equity": 272155000, "shares_outstanding": 10302204, "operating_cash_flow": 512000, "stock_based_compensation": 11483000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4597000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4022000, "free_cash_flow": 5109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22833000", "ebitda": "-9110000", "netIncome": "-8526000", "grossProfit": "92033000", "depreciation": "None", "totalRevenue": "136373000", "costOfRevenue": "44340000", "interestIncome": "None", "incomeBeforeTax": "-28944000", "interestExpense": "6111000", "operatingIncome": "-22846000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9231000", "reportedCurrency": "USD", "netInterestIncome": "-6111000", "nonInterestIncome": "None", "operatingExpenses": "114879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13723000", "sellingGeneralAndAdministrative": "44441000", "netIncomeFromContinuingOperations": "-19713000" }, "balance": { "goodwill": "648622000", "inventory": "23569000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1107082000", "longTermDebt": "384212000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "189166000", "reportedCurrency": "USD", "retainedEarnings": "-1084314000", "totalLiabilities": "771583000", "otherCurrentAssets": "26752000", "totalCurrentAssets": "233912000", "currentLongTermDebt": "3950000", "longTermInvestments": "6599000", "shortTermInvestments": "None", "currentNetReceivables": "38483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "873170000", "currentAccountsPayable": "199157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21029000", "totalShareholderEquity": "272155000", "capitalLeaseObligations": "17079000", "otherCurrentLiabilities": "126990000", "totalCurrentLiabilities": "348220000", "otherNonCurrentLiabilities": "21892000", "totalNonCurrentLiabilities": "423363000", "cashAndShortTermInvestments": "145108000", "commonStockSharesOutstanding": "10302204", "intangibleAssetsExcludingGoodwill": "189166000", "cashAndCashEquivalentsAtCarryingValue": "145108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9051000", "operatingCashflow": "512000", "capitalExpenditures": "4597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4022000", "cashflowFromInvestment": "-4597000", "stockBasedCompensation": "11483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13723000", "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": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 143566000, "cost_of_revenue": 42429000, "gross_profit": 101137000, "ebit": -181528000, "ebitda": -169187000, "pretax_income": -187162000, "tax_provision": 76165000, "net_income": -139675000, "net_income_to_common": -139675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153007000, "total_current_assets": 264933000, "total_assets": 1149268000, "short_term_debt": 3950000, "long_term_debt": 384998000, "total_debt": 388948000, "total_liabilities": 803109000, "total_equity": 217337000, "shares_outstanding": 10348131, "goodwill_and_intangibles": 847570000 }, "cash_flow": { "operating_cash_flow": -28620000, "capital_expenditure": 4240000, "free_cash_flow": -24380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166515, "ticker_id": 8165, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-181528000", "ebitda": "-169187000", "netIncome": "-139675000", "grossProfit": "101137000", "depreciation": "None", "totalRevenue": "143566000", "costOfRevenue": "42429000", "interestIncome": "None", "incomeBeforeTax": "-187162000", "interestExpense": "5634000", "operatingIncome": "-331725000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "76165000", "reportedCurrency": "USD", "netInterestIncome": "-5634000", "nonInterestIncome": "None", "operatingExpenses": "432862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12341000", "sellingGeneralAndAdministrative": "45297000", "netIncomeFromContinuingOperations": "-263327000" }, "balance": { "goodwill": "649418000", "inventory": "32621000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1149268000", "longTermDebt": "384998000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "198152000", "reportedCurrency": "USD", "retainedEarnings": "-1075788000", "totalLiabilities": "803109000", "otherCurrentAssets": "29775000", "totalCurrentAssets": "264933000", "currentLongTermDebt": "3950000", "longTermInvestments": "6674000", "shortTermInvestments": "None", "currentNetReceivables": "49530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "884335000", "currentAccountsPayable": "204241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "406621000", "totalShareholderEquity": "217337000", "capitalLeaseObligations": "17673000", "otherCurrentLiabilities": "138912000", "totalCurrentLiabilities": "367080000", "otherNonCurrentLiabilities": "32563000", "totalNonCurrentLiabilities": "436029000", "cashAndShortTermInvestments": "153007000", "commonStockSharesOutstanding": "10348131", "intangibleAssetsExcludingGoodwill": "198152000", "cashAndCashEquivalentsAtCarryingValue": "153007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-263327000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4969000", "operatingCashflow": "-28620000", "capitalExpenditures": "4240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13873000", "cashflowFromInvestment": "-4094000", "stockBasedCompensation": "11652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143566000, "cost_of_revenue": 42429000, "gross_profit": 101137000, "research_and_development": null, "selling_general_admin": 45297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -181528000, "depreciation_amortisation": 12341000, "ebitda": -169187000, "interest_expense": 5634000, "interest_income": null, "other_non_operating": null, "pretax_income": -187162000, "tax_provision": 76165000, "effective_tax_rate": null, "net_income": -139675000, "net_income_continuing_ops": -263327000, "net_income_to_common": -139675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153007000, "short_term_investments": null, "net_receivables": 49530000, "inventory": 32621000, "other_current_assets": null, "total_current_assets": 264933000, "net_ppe": null, "goodwill": 649418000, "intangible_assets": 198152000, "goodwill_and_intangibles": 847570000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 884335000, "total_assets": 1149268000, "short_term_debt": 3950000, "accounts_payable": 204241000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367080000, "long_term_debt": 384998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 436029000, "total_liabilities": 803109000, "total_debt": 388948000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1075788000, "total_equity": 217337000, "shares_outstanding": 10348131, "operating_cash_flow": -28620000, "stock_based_compensation": 11652000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4240000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13873000, "free_cash_flow": -24380000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-181528000", "ebitda": "-169187000", "netIncome": "-139675000", "grossProfit": "101137000", "depreciation": "None", "totalRevenue": "143566000", "costOfRevenue": "42429000", "interestIncome": "None", "incomeBeforeTax": "-187162000", "interestExpense": "5634000", "operatingIncome": "-331725000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "76165000", "reportedCurrency": "USD", "netInterestIncome": "-5634000", "nonInterestIncome": "None", "operatingExpenses": "432862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12341000", "sellingGeneralAndAdministrative": "45297000", "netIncomeFromContinuingOperations": "-263327000" }, "balance": { "goodwill": "649418000", "inventory": "32621000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1149268000", "longTermDebt": "384998000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "198152000", "reportedCurrency": "USD", "retainedEarnings": "-1075788000", "totalLiabilities": "803109000", "otherCurrentAssets": "29775000", "totalCurrentAssets": "264933000", "currentLongTermDebt": "3950000", "longTermInvestments": "6674000", "shortTermInvestments": "None", "currentNetReceivables": "49530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "884335000", "currentAccountsPayable": "204241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "406621000", "totalShareholderEquity": "217337000", "capitalLeaseObligations": "17673000", "otherCurrentLiabilities": "138912000", "totalCurrentLiabilities": "367080000", "otherNonCurrentLiabilities": "32563000", "totalNonCurrentLiabilities": "436029000", "cashAndShortTermInvestments": "153007000", "commonStockSharesOutstanding": "10348131", "intangibleAssetsExcludingGoodwill": "198152000", "cashAndCashEquivalentsAtCarryingValue": "153007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-263327000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4969000", "operatingCashflow": "-28620000", "capitalExpenditures": "4240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13873000", "cashflowFromInvestment": "-4094000", "stockBasedCompensation": "11652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12341000", "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": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 164023000, "cost_of_revenue": 44525000, "gross_profit": 119498000, "ebit": -968000, "ebitda": 10657000, "pretax_income": -6633000, "tax_provision": 3155000, "net_income": -5942000, "net_income_to_common": -5942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199471000, "total_current_assets": 319790000, "total_assets": 1605538000, "short_term_debt": 3950000, "long_term_debt": 385788000, "total_debt": 389738000, "total_liabilities": 999197000, "total_equity": 380714000, "shares_outstanding": 10456250, "goodwill_and_intangibles": 1173358000 }, "cash_flow": { "operating_cash_flow": -25288000, "capital_expenditure": 7425000, "free_cash_flow": -17863000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166516, "ticker_id": 8165, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-968000", "ebitda": "10657000", "netIncome": "-5942000", "grossProfit": "119498000", "depreciation": "None", "totalRevenue": "164023000", "costOfRevenue": "44525000", "interestIncome": "None", "incomeBeforeTax": "-6633000", "interestExpense": "5665000", "operatingIncome": "-4321000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3155000", "reportedCurrency": "USD", "netInterestIncome": "-5665000", "nonInterestIncome": "None", "operatingExpenses": "123819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11625000", "sellingGeneralAndAdministrative": "49520000", "netIncomeFromContinuingOperations": "-9788000" }, "balance": { "goodwill": "945301000", "inventory": "27653000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1605538000", "longTermDebt": "385788000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "228057000", "reportedCurrency": "USD", "retainedEarnings": "-936113000", "totalLiabilities": "999197000", "otherCurrentAssets": "35804000", "totalCurrentAssets": "319790000", "currentLongTermDebt": "3950000", "longTermInvestments": "3738000", "shortTermInvestments": "None", "currentNetReceivables": "56862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1285748000", "currentAccountsPayable": "226416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "407955000", "totalShareholderEquity": "380714000", "capitalLeaseObligations": "18217000", "otherCurrentLiabilities": "162801000", "totalCurrentLiabilities": "416280000", "otherNonCurrentLiabilities": "28945000", "totalNonCurrentLiabilities": "582917000", "cashAndShortTermInvestments": "199471000", "commonStockSharesOutstanding": "10456250", "intangibleAssetsExcludingGoodwill": "228057000", "cashAndCashEquivalentsAtCarryingValue": "199471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9788000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8049000", "operatingCashflow": "-25288000", "capitalExpenditures": "7425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11570000", "cashflowFromInvestment": "-7571000", "stockBasedCompensation": "10751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164023000, "cost_of_revenue": 44525000, "gross_profit": 119498000, "research_and_development": null, "selling_general_admin": 49520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -968000, "depreciation_amortisation": 11625000, "ebitda": 10657000, "interest_expense": 5665000, "interest_income": null, "other_non_operating": null, "pretax_income": -6633000, "tax_provision": 3155000, "effective_tax_rate": null, "net_income": -5942000, "net_income_continuing_ops": -9788000, "net_income_to_common": -5942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199471000, "short_term_investments": null, "net_receivables": 56862000, "inventory": 27653000, "other_current_assets": null, "total_current_assets": 319790000, "net_ppe": null, "goodwill": 945301000, "intangible_assets": 228057000, "goodwill_and_intangibles": 1173358000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1285748000, "total_assets": 1605538000, "short_term_debt": 3950000, "accounts_payable": 226416000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 416280000, "long_term_debt": 385788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 582917000, "total_liabilities": 999197000, "total_debt": 389738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -936113000, "total_equity": 380714000, "shares_outstanding": 10456250, "operating_cash_flow": -25288000, "stock_based_compensation": 10751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7571000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11570000, "free_cash_flow": -17863000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-968000", "ebitda": "10657000", "netIncome": "-5942000", "grossProfit": "119498000", "depreciation": "None", "totalRevenue": "164023000", "costOfRevenue": "44525000", "interestIncome": "None", "incomeBeforeTax": "-6633000", "interestExpense": "5665000", "operatingIncome": "-4321000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3155000", "reportedCurrency": "USD", "netInterestIncome": "-5665000", "nonInterestIncome": "None", "operatingExpenses": "123819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11625000", "sellingGeneralAndAdministrative": "49520000", "netIncomeFromContinuingOperations": "-9788000" }, "balance": { "goodwill": "945301000", "inventory": "27653000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1605538000", "longTermDebt": "385788000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "228057000", "reportedCurrency": "USD", "retainedEarnings": "-936113000", "totalLiabilities": "999197000", "otherCurrentAssets": "35804000", "totalCurrentAssets": "319790000", "currentLongTermDebt": "3950000", "longTermInvestments": "3738000", "shortTermInvestments": "None", "currentNetReceivables": "56862000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1285748000", "currentAccountsPayable": "226416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "407955000", "totalShareholderEquity": "380714000", "capitalLeaseObligations": "18217000", "otherCurrentLiabilities": "162801000", "totalCurrentLiabilities": "416280000", "otherNonCurrentLiabilities": "28945000", "totalNonCurrentLiabilities": "582917000", "cashAndShortTermInvestments": "199471000", "commonStockSharesOutstanding": "10456250", "intangibleAssetsExcludingGoodwill": "228057000", "cashAndCashEquivalentsAtCarryingValue": "199471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9788000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8049000", "operatingCashflow": "-25288000", "capitalExpenditures": "7425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11570000", "cashflowFromInvestment": "-7571000", "stockBasedCompensation": "10751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11625000", "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": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 199813000, "cost_of_revenue": 52477000, "gross_profit": 147336000, "ebit": 3333000, "ebitda": 17614000, "pretax_income": -3133000, "tax_provision": 1281000, "net_income": -886000, "net_income_to_common": -886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243482000, "total_current_assets": 345171000, "total_assets": 1636096000, "short_term_debt": 3950000, "long_term_debt": 384960000, "total_debt": 388910000, "total_liabilities": 1022061000, "total_equity": 261113000, "shares_outstanding": 10456696, "goodwill_and_intangibles": 1176235000 }, "cash_flow": { "operating_cash_flow": 47787000, "capital_expenditure": 8557000, "free_cash_flow": 56344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166517, "ticker_id": 8165, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3333000", "ebitda": "17614000", "netIncome": "-886000", "grossProfit": "147336000", "depreciation": "None", "totalRevenue": "199813000", "costOfRevenue": "52477000", "interestIncome": "None", "incomeBeforeTax": "-3133000", "interestExpense": "6466000", "operatingIncome": "2903000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1281000", "reportedCurrency": "USD", "netInterestIncome": "-6466000", "nonInterestIncome": "None", "operatingExpenses": "144433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14281000", "sellingGeneralAndAdministrative": "48848000", "netIncomeFromContinuingOperations": "-4414000" }, "balance": { "goodwill": "943119000", "inventory": "19601000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1636096000", "longTermDebt": "384960000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "233116000", "reportedCurrency": "USD", "retainedEarnings": "-930171000", "totalLiabilities": "1022061000", "otherCurrentAssets": "33773000", "totalCurrentAssets": "345171000", "currentLongTermDebt": "3950000", "longTermInvestments": "3604000", "shortTermInvestments": "None", "currentNetReceivables": "48315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290925000", "currentAccountsPayable": "232984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "407641000", "totalShareholderEquity": "261113000", "capitalLeaseObligations": "18731000", "otherCurrentLiabilities": "165047000", "totalCurrentLiabilities": "425785000", "otherNonCurrentLiabilities": "36865000", "totalNonCurrentLiabilities": "596276000", "cashAndShortTermInvestments": "243482000", "commonStockSharesOutstanding": "10456696", "intangibleAssetsExcludingGoodwill": "233116000", "cashAndCashEquivalentsAtCarryingValue": "243482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2647000", "operatingCashflow": "47787000", "capitalExpenditures": "8557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1802000", "cashflowFromInvestment": "-8904000", "stockBasedCompensation": "12145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199813000, "cost_of_revenue": 52477000, "gross_profit": 147336000, "research_and_development": null, "selling_general_admin": 48848000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3333000, "depreciation_amortisation": 14281000, "ebitda": 17614000, "interest_expense": 6466000, "interest_income": null, "other_non_operating": null, "pretax_income": -3133000, "tax_provision": 1281000, "effective_tax_rate": null, "net_income": -886000, "net_income_continuing_ops": -4414000, "net_income_to_common": -886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243482000, "short_term_investments": null, "net_receivables": 48315000, "inventory": 19601000, "other_current_assets": null, "total_current_assets": 345171000, "net_ppe": null, "goodwill": 943119000, "intangible_assets": 233116000, "goodwill_and_intangibles": 1176235000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1290925000, "total_assets": 1636096000, "short_term_debt": 3950000, "accounts_payable": 232984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425785000, "long_term_debt": 384960000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596276000, "total_liabilities": 1022061000, "total_debt": 388910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -930171000, "total_equity": 261113000, "shares_outstanding": 10456696, "operating_cash_flow": 47787000, "stock_based_compensation": 12145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8904000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1802000, "free_cash_flow": 56344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3333000", "ebitda": "17614000", "netIncome": "-886000", "grossProfit": "147336000", "depreciation": "None", "totalRevenue": "199813000", "costOfRevenue": "52477000", "interestIncome": "None", "incomeBeforeTax": "-3133000", "interestExpense": "6466000", "operatingIncome": "2903000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1281000", "reportedCurrency": "USD", "netInterestIncome": "-6466000", "nonInterestIncome": "None", "operatingExpenses": "144433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14281000", "sellingGeneralAndAdministrative": "48848000", "netIncomeFromContinuingOperations": "-4414000" }, "balance": { "goodwill": "943119000", "inventory": "19601000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1636096000", "longTermDebt": "384960000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "233116000", "reportedCurrency": "USD", "retainedEarnings": "-930171000", "totalLiabilities": "1022061000", "otherCurrentAssets": "33773000", "totalCurrentAssets": "345171000", "currentLongTermDebt": "3950000", "longTermInvestments": "3604000", "shortTermInvestments": "None", "currentNetReceivables": "48315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290925000", "currentAccountsPayable": "232984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "407641000", "totalShareholderEquity": "261113000", "capitalLeaseObligations": "18731000", "otherCurrentLiabilities": "165047000", "totalCurrentLiabilities": "425785000", "otherNonCurrentLiabilities": "36865000", "totalNonCurrentLiabilities": "596276000", "cashAndShortTermInvestments": "243482000", "commonStockSharesOutstanding": "10456696", "intangibleAssetsExcludingGoodwill": "233116000", "cashAndCashEquivalentsAtCarryingValue": "243482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2647000", "operatingCashflow": "47787000", "capitalExpenditures": "8557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1802000", "cashflowFromInvestment": "-8904000", "stockBasedCompensation": "12145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14281000", "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": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 186605000, "cost_of_revenue": 51029000, "gross_profit": 135576000, "ebit": 19786000, "ebitda": 30455000, "pretax_income": 13486000, "tax_provision": 4290000, "net_income": 5296000, "net_income_to_common": 5296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202274000, "total_current_assets": 325920000, "total_assets": 1610591000, "short_term_debt": 3950000, "long_term_debt": 385730000, "total_debt": 389680000, "total_liabilities": 999116000, "total_equity": 329442000, "shares_outstanding": 10429256, "goodwill_and_intangibles": 1171985000 }, "cash_flow": { "operating_cash_flow": -19224000, "capital_expenditure": 348000, "free_cash_flow": -18876000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166519, "ticker_id": 8165, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19786000", "ebitda": "30455000", "netIncome": "5296000", "grossProfit": "135576000", "depreciation": "None", "totalRevenue": "186605000", "costOfRevenue": "51029000", "interestIncome": "None", "incomeBeforeTax": "13486000", "interestExpense": "6300000", "operatingIncome": "10766000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4290000", "reportedCurrency": "USD", "netInterestIncome": "-6300000", "nonInterestIncome": "None", "operatingExpenses": "124810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51029000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10669000", "sellingGeneralAndAdministrative": "45556000", "netIncomeFromContinuingOperations": "9196000" }, "balance": { "goodwill": "946857000", "inventory": "22254000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1610591000", "longTermDebt": "385730000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "225128000", "reportedCurrency": "USD", "retainedEarnings": "-929284000", "totalLiabilities": "999116000", "otherCurrentAssets": "36086000", "totalCurrentAssets": "325920000", "currentLongTermDebt": "3950000", "longTermInvestments": "7152000", "shortTermInvestments": "None", "currentNetReceivables": "65306000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1284671000", "currentAccountsPayable": "224328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "405483000", "totalShareholderEquity": "329442000", "capitalLeaseObligations": "15803000", "otherCurrentLiabilities": "159781000", "totalCurrentLiabilities": "412691000", "otherNonCurrentLiabilities": "22659000", "totalNonCurrentLiabilities": "586425000", "cashAndShortTermInvestments": "202274000", "commonStockSharesOutstanding": "10429256", "intangibleAssetsExcludingGoodwill": "225128000", "cashAndCashEquivalentsAtCarryingValue": "202274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9198000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8011000", "operatingCashflow": "-19224000", "capitalExpenditures": "348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6835000", "cashflowFromInvestment": "-7290000", "stockBasedCompensation": "10684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186605000, "cost_of_revenue": 51029000, "gross_profit": 135576000, "research_and_development": null, "selling_general_admin": 45556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19786000, "depreciation_amortisation": 10669000, "ebitda": 30455000, "interest_expense": 6300000, "interest_income": null, "other_non_operating": null, "pretax_income": 13486000, "tax_provision": 4290000, "effective_tax_rate": null, "net_income": 5296000, "net_income_continuing_ops": 9196000, "net_income_to_common": 5296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202274000, "short_term_investments": null, "net_receivables": 65306000, "inventory": 22254000, "other_current_assets": null, "total_current_assets": 325920000, "net_ppe": null, "goodwill": 946857000, "intangible_assets": 225128000, "goodwill_and_intangibles": 1171985000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1284671000, "total_assets": 1610591000, "short_term_debt": 3950000, "accounts_payable": 224328000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412691000, "long_term_debt": 385730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 586425000, "total_liabilities": 999116000, "total_debt": 389680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -929284000, "total_equity": 329442000, "shares_outstanding": 10429256, "operating_cash_flow": -19224000, "stock_based_compensation": 10684000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7290000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6835000, "free_cash_flow": -18876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19786000", "ebitda": "30455000", "netIncome": "5296000", "grossProfit": "135576000", "depreciation": "None", "totalRevenue": "186605000", "costOfRevenue": "51029000", "interestIncome": "None", "incomeBeforeTax": "13486000", "interestExpense": "6300000", "operatingIncome": "10766000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4290000", "reportedCurrency": "USD", "netInterestIncome": "-6300000", "nonInterestIncome": "None", "operatingExpenses": "124810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51029000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10669000", "sellingGeneralAndAdministrative": "45556000", "netIncomeFromContinuingOperations": "9196000" }, "balance": { "goodwill": "946857000", "inventory": "22254000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1610591000", "longTermDebt": "385730000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "225128000", "reportedCurrency": "USD", "retainedEarnings": "-929284000", "totalLiabilities": "999116000", "otherCurrentAssets": "36086000", "totalCurrentAssets": "325920000", "currentLongTermDebt": "3950000", "longTermInvestments": "7152000", "shortTermInvestments": "None", "currentNetReceivables": "65306000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1284671000", "currentAccountsPayable": "224328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "405483000", "totalShareholderEquity": "329442000", "capitalLeaseObligations": "15803000", "otherCurrentLiabilities": "159781000", "totalCurrentLiabilities": "412691000", "otherNonCurrentLiabilities": "22659000", "totalNonCurrentLiabilities": "586425000", "cashAndShortTermInvestments": "202274000", "commonStockSharesOutstanding": "10429256", "intangibleAssetsExcludingGoodwill": "225128000", "cashAndCashEquivalentsAtCarryingValue": "202274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9198000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8011000", "operatingCashflow": "-19224000", "capitalExpenditures": "348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6835000", "cashflowFromInvestment": "-7290000", "stockBasedCompensation": "10684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10669000", "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": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 198316000, "cost_of_revenue": 48765000, "gross_profit": 149551000, "ebit": 4680000, "ebitda": 15182000, "pretax_income": -644000, "tax_provision": 577000, "net_income": -1061000, "net_income_to_common": -1061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234289000, "total_current_assets": 370821000, "total_assets": 1654702000, "short_term_debt": 3950000, "long_term_debt": 386506000, "total_debt": 390456000, "total_liabilities": 1060597000, "total_equity": 155811000, "shares_outstanding": 10401381, "goodwill_and_intangibles": 1168561000 }, "cash_flow": { "operating_cash_flow": -13806000, "capital_expenditure": 5261000, "free_cash_flow": -8545000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166520, "ticker_id": 8165, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4680000", "ebitda": "15182000", "netIncome": "-1061000", "grossProfit": "149551000", "depreciation": "None", "totalRevenue": "198316000", "costOfRevenue": "48765000", "interestIncome": "None", "incomeBeforeTax": "-644000", "interestExpense": "5324000", "operatingIncome": "7882000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "577000", "reportedCurrency": "USD", "netInterestIncome": "-5324000", "nonInterestIncome": "None", "operatingExpenses": "141669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10502000", "sellingGeneralAndAdministrative": "55531000", "netIncomeFromContinuingOperations": "-1221000" }, "balance": { "goodwill": "941507000", "inventory": "30249000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1654702000", "longTermDebt": "386506000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "227054000", "reportedCurrency": "USD", "retainedEarnings": "-934580000", "totalLiabilities": "1060597000", "otherCurrentAssets": "37655000", "totalCurrentAssets": "370821000", "currentLongTermDebt": "3950000", "longTermInvestments": "7245000", "shortTermInvestments": "None", "currentNetReceivables": "68628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1283881000", "currentAccountsPayable": "266502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "406560000", "totalShareholderEquity": "155811000", "capitalLeaseObligations": "16104000", "otherCurrentLiabilities": "168983000", "totalCurrentLiabilities": "469608000", "otherNonCurrentLiabilities": "26146000", "totalNonCurrentLiabilities": "590989000", "cashAndShortTermInvestments": "234289000", "commonStockSharesOutstanding": "10401381", "intangibleAssetsExcludingGoodwill": "227054000", "cashAndCashEquivalentsAtCarryingValue": "234289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1224000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-754000", "operatingCashflow": "-13806000", "capitalExpenditures": "5261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99329000", "cashflowFromInvestment": "-5261000", "stockBasedCompensation": "19112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198316000, "cost_of_revenue": 48765000, "gross_profit": 149551000, "research_and_development": null, "selling_general_admin": 55531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4680000, "depreciation_amortisation": 10502000, "ebitda": 15182000, "interest_expense": 5324000, "interest_income": null, "other_non_operating": null, "pretax_income": -644000, "tax_provision": 577000, "effective_tax_rate": null, "net_income": -1061000, "net_income_continuing_ops": -1221000, "net_income_to_common": -1061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234289000, "short_term_investments": null, "net_receivables": 68628000, "inventory": 30249000, "other_current_assets": null, "total_current_assets": 370821000, "net_ppe": null, "goodwill": 941507000, "intangible_assets": 227054000, "goodwill_and_intangibles": 1168561000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1283881000, "total_assets": 1654702000, "short_term_debt": 3950000, "accounts_payable": 266502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 469608000, "long_term_debt": 386506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 590989000, "total_liabilities": 1060597000, "total_debt": 390456000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -934580000, "total_equity": 155811000, "shares_outstanding": 10401381, "operating_cash_flow": -13806000, "stock_based_compensation": 19112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5261000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99329000, "free_cash_flow": -8545000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4680000", "ebitda": "15182000", "netIncome": "-1061000", "grossProfit": "149551000", "depreciation": "None", "totalRevenue": "198316000", "costOfRevenue": "48765000", "interestIncome": "None", "incomeBeforeTax": "-644000", "interestExpense": "5324000", "operatingIncome": "7882000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "577000", "reportedCurrency": "USD", "netInterestIncome": "-5324000", "nonInterestIncome": "None", "operatingExpenses": "141669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10502000", "sellingGeneralAndAdministrative": "55531000", "netIncomeFromContinuingOperations": "-1221000" }, "balance": { "goodwill": "941507000", "inventory": "30249000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1654702000", "longTermDebt": "386506000", "shortTermDebt": "3950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "227054000", "reportedCurrency": "USD", "retainedEarnings": "-934580000", "totalLiabilities": "1060597000", "otherCurrentAssets": "37655000", "totalCurrentAssets": "370821000", "currentLongTermDebt": "3950000", "longTermInvestments": "7245000", "shortTermInvestments": "None", "currentNetReceivables": "68628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1283881000", "currentAccountsPayable": "266502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "406560000", "totalShareholderEquity": "155811000", "capitalLeaseObligations": "16104000", "otherCurrentLiabilities": "168983000", "totalCurrentLiabilities": "469608000", "otherNonCurrentLiabilities": "26146000", "totalNonCurrentLiabilities": "590989000", "cashAndShortTermInvestments": "234289000", "commonStockSharesOutstanding": "10401381", "intangibleAssetsExcludingGoodwill": "227054000", "cashAndCashEquivalentsAtCarryingValue": "234289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1224000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-754000", "operatingCashflow": "-13806000", "capitalExpenditures": "5261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99329000", "cashflowFromInvestment": "-5261000", "stockBasedCompensation": "19112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 190852000, "cost_of_revenue": 49583000, "gross_profit": 141269000, "ebit": 18093000, "ebitda": 28576000, "pretax_income": 13011000, "tax_provision": 2269000, "net_income": 6077000, "net_income_to_common": 6077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160879000, "total_current_assets": 296855000, "total_assets": 1589240000, "short_term_debt": 3577000, "long_term_debt": 264008000, "total_debt": 267585000, "total_liabilities": 993101000, "total_equity": 139551000, "shares_outstanding": 10545493, "goodwill_and_intangibles": 1177848000 }, "cash_flow": { "operating_cash_flow": 39165000, "capital_expenditure": 5287000, "free_cash_flow": 44452000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166521, "ticker_id": 8165, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18093000", "ebitda": "28576000", "netIncome": "6077000", "grossProfit": "141269000", "depreciation": "None", "totalRevenue": "190852000", "costOfRevenue": "49583000", "interestIncome": "None", "incomeBeforeTax": "13011000", "interestExpense": "5082000", "operatingIncome": "20675000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2269000", "reportedCurrency": "USD", "netInterestIncome": "-5082000", "nonInterestIncome": "None", "operatingExpenses": "120594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10483000", "sellingGeneralAndAdministrative": "44745000", "netIncomeFromContinuingOperations": "10742000" }, "balance": { "goodwill": "944129000", "inventory": "29505000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1589240000", "longTermDebt": "264008000", "shortTermDebt": "3577000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "233719000", "reportedCurrency": "USD", "retainedEarnings": "-933519000", "totalLiabilities": "993101000", "otherCurrentAssets": "36822000", "totalCurrentAssets": "296855000", "currentLongTermDebt": "3577000", "longTermInvestments": "7190000", "shortTermInvestments": "None", "currentNetReceivables": "69649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1292385000", "currentAccountsPayable": "307399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "283238000", "totalShareholderEquity": "139551000", "capitalLeaseObligations": "15653000", "otherCurrentLiabilities": "181207000", "totalCurrentLiabilities": "525166000", "otherNonCurrentLiabilities": "28061000", "totalNonCurrentLiabilities": "467935000", "cashAndShortTermInvestments": "160879000", "commonStockSharesOutstanding": "10545493", "intangibleAssetsExcludingGoodwill": "233719000", "cashAndCashEquivalentsAtCarryingValue": "160879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8491000", "operatingCashflow": "39165000", "capitalExpenditures": "5287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4613000", "cashflowFromInvestment": "-5287000", "stockBasedCompensation": "8488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190852000, "cost_of_revenue": 49583000, "gross_profit": 141269000, "research_and_development": null, "selling_general_admin": 44745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18093000, "depreciation_amortisation": 10483000, "ebitda": 28576000, "interest_expense": 5082000, "interest_income": null, "other_non_operating": null, "pretax_income": 13011000, "tax_provision": 2269000, "effective_tax_rate": null, "net_income": 6077000, "net_income_continuing_ops": 10742000, "net_income_to_common": 6077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160879000, "short_term_investments": null, "net_receivables": 69649000, "inventory": 29505000, "other_current_assets": null, "total_current_assets": 296855000, "net_ppe": null, "goodwill": 944129000, "intangible_assets": 233719000, "goodwill_and_intangibles": 1177848000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1292385000, "total_assets": 1589240000, "short_term_debt": 3577000, "accounts_payable": 307399000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525166000, "long_term_debt": 264008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 467935000, "total_liabilities": 993101000, "total_debt": 267585000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -933519000, "total_equity": 139551000, "shares_outstanding": 10545493, "operating_cash_flow": 39165000, "stock_based_compensation": 8488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4613000, "free_cash_flow": 44452000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18093000", "ebitda": "28576000", "netIncome": "6077000", "grossProfit": "141269000", "depreciation": "None", "totalRevenue": "190852000", "costOfRevenue": "49583000", "interestIncome": "None", "incomeBeforeTax": "13011000", "interestExpense": "5082000", "operatingIncome": "20675000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2269000", "reportedCurrency": "USD", "netInterestIncome": "-5082000", "nonInterestIncome": "None", "operatingExpenses": "120594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10483000", "sellingGeneralAndAdministrative": "44745000", "netIncomeFromContinuingOperations": "10742000" }, "balance": { "goodwill": "944129000", "inventory": "29505000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1589240000", "longTermDebt": "264008000", "shortTermDebt": "3577000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "233719000", "reportedCurrency": "USD", "retainedEarnings": "-933519000", "totalLiabilities": "993101000", "otherCurrentAssets": "36822000", "totalCurrentAssets": "296855000", "currentLongTermDebt": "3577000", "longTermInvestments": "7190000", "shortTermInvestments": "None", "currentNetReceivables": "69649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1292385000", "currentAccountsPayable": "307399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "283238000", "totalShareholderEquity": "139551000", "capitalLeaseObligations": "15653000", "otherCurrentLiabilities": "181207000", "totalCurrentLiabilities": "525166000", "otherNonCurrentLiabilities": "28061000", "totalNonCurrentLiabilities": "467935000", "cashAndShortTermInvestments": "160879000", "commonStockSharesOutstanding": "10545493", "intangibleAssetsExcludingGoodwill": "233719000", "cashAndCashEquivalentsAtCarryingValue": "160879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8491000", "operatingCashflow": "39165000", "capitalExpenditures": "5287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4613000", "cashflowFromInvestment": "-5287000", "stockBasedCompensation": "8488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 198303000, "cost_of_revenue": 51346000, "gross_profit": 146957000, "ebit": 12840000, "ebitda": 22233000, "pretax_income": 7931000, "tax_provision": -20594000, "net_income": 24965000, "net_income_to_common": 24965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125484000, "total_current_assets": 245994000, "total_assets": 1550099000, "short_term_debt": 3933000, "long_term_debt": 264632000, "total_debt": 268565000, "total_liabilities": 963340000, "total_equity": 105017000, "shares_outstanding": 9618326, "goodwill_and_intangibles": 1188514000 }, "cash_flow": { "operating_cash_flow": 32934000, "capital_expenditure": 3679000, "free_cash_flow": 36613000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166522, "ticker_id": 8165, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12840000", "ebitda": "22233000", "netIncome": "24965000", "grossProfit": "146957000", "depreciation": "None", "totalRevenue": "198303000", "costOfRevenue": "51346000", "interestIncome": "None", "incomeBeforeTax": "7931000", "interestExpense": "4909000", "operatingIncome": "10096000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20594000", "reportedCurrency": "USD", "netInterestIncome": "-4909000", "nonInterestIncome": "None", "operatingExpenses": "136861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9393000", "sellingGeneralAndAdministrative": "46624000", "netIncomeFromContinuingOperations": "28525000" }, "balance": { "goodwill": "947359000", "inventory": "21018000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1550099000", "longTermDebt": "264632000", "shortTermDebt": "3933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "241155000", "reportedCurrency": "USD", "retainedEarnings": "-939596000", "totalLiabilities": "963340000", "otherCurrentAssets": "41011000", "totalCurrentAssets": "245994000", "currentLongTermDebt": "3933000", "longTermInvestments": "2868000", "shortTermInvestments": "None", "currentNetReceivables": "58481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1304105000", "currentAccountsPayable": "257514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "284780000", "totalShareholderEquity": "105017000", "capitalLeaseObligations": "16215000", "otherCurrentLiabilities": "191642000", "totalCurrentLiabilities": "487763000", "otherNonCurrentLiabilities": "29031000", "totalNonCurrentLiabilities": "475577000", "cashAndShortTermInvestments": "125484000", "commonStockSharesOutstanding": "9618326.85", "intangibleAssetsExcludingGoodwill": "241155000", "cashAndCashEquivalentsAtCarryingValue": "125484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28525000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "518000", "operatingCashflow": "32934000", "capitalExpenditures": "3679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16734000", "cashflowFromInvestment": "-154609000", "stockBasedCompensation": "7126000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12480000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198303000, "cost_of_revenue": 51346000, "gross_profit": 146957000, "research_and_development": null, "selling_general_admin": 46624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12840000, "depreciation_amortisation": 9393000, "ebitda": 22233000, "interest_expense": 4909000, "interest_income": null, "other_non_operating": null, "pretax_income": 7931000, "tax_provision": -20594000, "effective_tax_rate": null, "net_income": 24965000, "net_income_continuing_ops": 28525000, "net_income_to_common": 24965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125484000, "short_term_investments": null, "net_receivables": 58481000, "inventory": 21018000, "other_current_assets": null, "total_current_assets": 245994000, "net_ppe": null, "goodwill": 947359000, "intangible_assets": 241155000, "goodwill_and_intangibles": 1188514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1304105000, "total_assets": 1550099000, "short_term_debt": 3933000, "accounts_payable": 257514000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 487763000, "long_term_debt": 264632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 475577000, "total_liabilities": 963340000, "total_debt": 268565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -939596000, "total_equity": 105017000, "shares_outstanding": 9618326, "operating_cash_flow": 32934000, "stock_based_compensation": 7126000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154609000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16734000, "free_cash_flow": 36613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12840000", "ebitda": "22233000", "netIncome": "24965000", "grossProfit": "146957000", "depreciation": "None", "totalRevenue": "198303000", "costOfRevenue": "51346000", "interestIncome": "None", "incomeBeforeTax": "7931000", "interestExpense": "4909000", "operatingIncome": "10096000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20594000", "reportedCurrency": "USD", "netInterestIncome": "-4909000", "nonInterestIncome": "None", "operatingExpenses": "136861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9393000", "sellingGeneralAndAdministrative": "46624000", "netIncomeFromContinuingOperations": "28525000" }, "balance": { "goodwill": "947359000", "inventory": "21018000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1550099000", "longTermDebt": "264632000", "shortTermDebt": "3933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "241155000", "reportedCurrency": "USD", "retainedEarnings": "-939596000", "totalLiabilities": "963340000", "otherCurrentAssets": "41011000", "totalCurrentAssets": "245994000", "currentLongTermDebt": "3933000", "longTermInvestments": "2868000", "shortTermInvestments": "None", "currentNetReceivables": "58481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1304105000", "currentAccountsPayable": "257514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "284780000", "totalShareholderEquity": "105017000", "capitalLeaseObligations": "16215000", "otherCurrentLiabilities": "191642000", "totalCurrentLiabilities": "487763000", "otherNonCurrentLiabilities": "29031000", "totalNonCurrentLiabilities": "475577000", "cashAndShortTermInvestments": "125484000", "commonStockSharesOutstanding": "9618326.85", "intangibleAssetsExcludingGoodwill": "241155000", "cashAndCashEquivalentsAtCarryingValue": "125484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28525000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "518000", "operatingCashflow": "32934000", "capitalExpenditures": "3679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16734000", "cashflowFromInvestment": "-154609000", "stockBasedCompensation": "7126000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12480000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 188133000, "cost_of_revenue": 50462000, "gross_profit": 137671000, "ebit": 21157000, "ebitda": 24458000, "pretax_income": 18613000, "tax_provision": 2595000, "net_income": 6677000, "net_income_to_common": 6677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268678000, "total_current_assets": 405503000, "total_assets": 1385076000, "short_term_debt": 3308000, "long_term_debt": 265875000, "total_debt": 269183000, "total_liabilities": 864648000, "total_equity": -120289000, "shares_outstanding": 196862899, "goodwill_and_intangibles": 873844000 }, "cash_flow": { "operating_cash_flow": 31716000, "capital_expenditure": 3514000, "free_cash_flow": 35230000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166524, "ticker_id": 8165, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21157000", "ebitda": "24458000", "netIncome": "6677000", "grossProfit": "137671000", "depreciation": "None", "totalRevenue": "188133000", "costOfRevenue": "50462000", "interestIncome": "None", "incomeBeforeTax": "18613000", "interestExpense": "2544000", "operatingIncome": "20119000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2595000", "reportedCurrency": "USD", "netInterestIncome": "-2544000", "nonInterestIncome": "None", "operatingExpenses": "117552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3301000", "sellingGeneralAndAdministrative": "36753000", "netIncomeFromContinuingOperations": "16018000" }, "balance": { "goodwill": "759971000", "inventory": "21533000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "1385076000", "longTermDebt": "265875000", "shortTermDebt": "3308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "113873000", "reportedCurrency": "USD", "retainedEarnings": "-964561000", "totalLiabilities": "864648000", "otherCurrentAssets": "42816000", "totalCurrentAssets": "405503000", "currentLongTermDebt": "3308000", "longTermInvestments": "6042000", "shortTermInvestments": "None", "currentNetReceivables": "64829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "979573000", "currentAccountsPayable": "219118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "285114000", "totalShareholderEquity": "-120289000", "capitalLeaseObligations": "15931000", "otherCurrentLiabilities": "197247000", "totalCurrentLiabilities": "454120000", "otherNonCurrentLiabilities": "29745000", "totalNonCurrentLiabilities": "410528000", "cashAndShortTermInvestments": "268678000", "commonStockSharesOutstanding": "196862899", "intangibleAssetsExcludingGoodwill": "113873000", "cashAndCashEquivalentsAtCarryingValue": "268678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16018000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6525000", "operatingCashflow": "31716000", "capitalExpenditures": "3514000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4193000", "cashflowFromInvestment": "-65449000", "stockBasedCompensation": "7578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188133000, "cost_of_revenue": 50462000, "gross_profit": 137671000, "research_and_development": null, "selling_general_admin": 36753000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21157000, "depreciation_amortisation": 3301000, "ebitda": 24458000, "interest_expense": 2544000, "interest_income": null, "other_non_operating": null, "pretax_income": 18613000, "tax_provision": 2595000, "effective_tax_rate": null, "net_income": 6677000, "net_income_continuing_ops": 16018000, "net_income_to_common": 6677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268678000, "short_term_investments": null, "net_receivables": 64829000, "inventory": 21533000, "other_current_assets": null, "total_current_assets": 405503000, "net_ppe": null, "goodwill": 759971000, "intangible_assets": 113873000, "goodwill_and_intangibles": 873844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 979573000, "total_assets": 1385076000, "short_term_debt": 3308000, "accounts_payable": 219118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 454120000, "long_term_debt": 265875000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 410528000, "total_liabilities": 864648000, "total_debt": 269183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -964561000, "total_equity": -120289000, "shares_outstanding": 196862899, "operating_cash_flow": 31716000, "stock_based_compensation": 7578000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3514000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65449000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4193000, "free_cash_flow": 35230000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21157000", "ebitda": "24458000", "netIncome": "6677000", "grossProfit": "137671000", "depreciation": "None", "totalRevenue": "188133000", "costOfRevenue": "50462000", "interestIncome": "None", "incomeBeforeTax": "18613000", "interestExpense": "2544000", "operatingIncome": "20119000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2595000", "reportedCurrency": "USD", "netInterestIncome": "-2544000", "nonInterestIncome": "None", "operatingExpenses": "117552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3301000", "sellingGeneralAndAdministrative": "36753000", "netIncomeFromContinuingOperations": "16018000" }, "balance": { "goodwill": "759971000", "inventory": "21533000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "1385076000", "longTermDebt": "265875000", "shortTermDebt": "3308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "113873000", "reportedCurrency": "USD", "retainedEarnings": "-964561000", "totalLiabilities": "864648000", "otherCurrentAssets": "42816000", "totalCurrentAssets": "405503000", "currentLongTermDebt": "3308000", "longTermInvestments": "6042000", "shortTermInvestments": "None", "currentNetReceivables": "64829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "979573000", "currentAccountsPayable": "219118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "285114000", "totalShareholderEquity": "-120289000", "capitalLeaseObligations": "15931000", "otherCurrentLiabilities": "197247000", "totalCurrentLiabilities": "454120000", "otherNonCurrentLiabilities": "29745000", "totalNonCurrentLiabilities": "410528000", "cashAndShortTermInvestments": "268678000", "commonStockSharesOutstanding": "196862899", "intangibleAssetsExcludingGoodwill": "113873000", "cashAndCashEquivalentsAtCarryingValue": "268678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16018000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6525000", "operatingCashflow": "31716000", "capitalExpenditures": "3514000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4193000", "cashflowFromInvestment": "-65449000", "stockBasedCompensation": "7578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "income_statement": { "revenue": 165380000, "cost_of_revenue": 42616000, "gross_profit": 122764000, "ebit": 16613000, "ebitda": 19317000, "pretax_income": 13841000, "tax_provision": -24485000, "net_income": 30712000, "net_income_to_common": 30712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306202000, "total_current_assets": 427793000, "total_assets": 1324684000, "short_term_debt": 2750000, "long_term_debt": 263873000, "total_debt": 266623000, "total_liabilities": 827601000, "total_equity": -293333000, "shares_outstanding": 9819000, "goodwill_and_intangibles": 797289000 }, "cash_flow": { "operating_cash_flow": 17559000, "capital_expenditure": 2976000, "free_cash_flow": 20535000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 166525, "ticker_id": 8165, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:22:15.784028+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16613000", "ebitda": "19317000", "netIncome": "30712000", "grossProfit": "122764000", "depreciation": "None", "totalRevenue": "165380000", "costOfRevenue": "42616000", "interestIncome": "None", "incomeBeforeTax": "13841000", "interestExpense": "2772000", "operatingIncome": "17613000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-24485000", "reportedCurrency": "USD", "netInterestIncome": "-2772000", "nonInterestIncome": "None", "operatingExpenses": "105151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2704000", "sellingGeneralAndAdministrative": "37809000", "netIncomeFromContinuingOperations": "38326000" }, "balance": { "goodwill": "715258000", "inventory": "28010000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "1324684000", "longTermDebt": "263873000", "shortTermDebt": "2750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "82031000", "reportedCurrency": "USD", "retainedEarnings": "-971238000", "totalLiabilities": "827601000", "otherCurrentAssets": "47280000", "totalCurrentAssets": "427793000", "currentLongTermDebt": "2750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "896891000", "currentAccountsPayable": "204217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17920000", "shortLongTermDebtTotal": "281431000", "totalShareholderEquity": "-293333000", "capitalLeaseObligations": "14808000", "otherCurrentLiabilities": "191498000", "totalCurrentLiabilities": "429075000", "otherNonCurrentLiabilities": "20868000", "totalNonCurrentLiabilities": "398526000", "cashAndShortTermInvestments": "306202000", "commonStockSharesOutstanding": "9819000", "intangibleAssetsExcludingGoodwill": "82031000", "cashAndCashEquivalentsAtCarryingValue": "306202000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38326000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3857000", "operatingCashflow": "17559000", "capitalExpenditures": "2976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11703000", "cashflowFromInvestment": "-2976000", "stockBasedCompensation": "7380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165380000, "cost_of_revenue": 42616000, "gross_profit": 122764000, "research_and_development": null, "selling_general_admin": 37809000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16613000, "depreciation_amortisation": 2704000, "ebitda": 19317000, "interest_expense": 2772000, "interest_income": null, "other_non_operating": null, "pretax_income": 13841000, "tax_provision": -24485000, "effective_tax_rate": null, "net_income": 30712000, "net_income_continuing_ops": 38326000, "net_income_to_common": 30712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306202000, "short_term_investments": null, "net_receivables": 46301000, "inventory": 28010000, "other_current_assets": null, "total_current_assets": 427793000, "net_ppe": null, "goodwill": 715258000, "intangible_assets": 82031000, "goodwill_and_intangibles": 797289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 896891000, "total_assets": 1324684000, "short_term_debt": 2750000, "accounts_payable": 204217000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 429075000, "long_term_debt": 263873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398526000, "total_liabilities": 827601000, "total_debt": 266623000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -971238000, "total_equity": -293333000, "shares_outstanding": 9819000, "operating_cash_flow": 17559000, "stock_based_compensation": 7380000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2976000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11703000, "free_cash_flow": 20535000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16613000", "ebitda": "19317000", "netIncome": "30712000", "grossProfit": "122764000", "depreciation": "None", "totalRevenue": "165380000", "costOfRevenue": "42616000", "interestIncome": "None", "incomeBeforeTax": "13841000", "interestExpense": "2772000", "operatingIncome": "17613000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-24485000", "reportedCurrency": "USD", "netInterestIncome": "-2772000", "nonInterestIncome": "None", "operatingExpenses": "105151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2704000", "sellingGeneralAndAdministrative": "37809000", "netIncomeFromContinuingOperations": "38326000" }, "balance": { "goodwill": "715258000", "inventory": "28010000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "1324684000", "longTermDebt": "263873000", "shortTermDebt": "2750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "82031000", "reportedCurrency": "USD", "retainedEarnings": "-971238000", "totalLiabilities": "827601000", "otherCurrentAssets": "47280000", "totalCurrentAssets": "427793000", "currentLongTermDebt": "2750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "896891000", "currentAccountsPayable": "204217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17920000", "shortLongTermDebtTotal": "281431000", "totalShareholderEquity": "-293333000", "capitalLeaseObligations": "14808000", "otherCurrentLiabilities": "191498000", "totalCurrentLiabilities": "429075000", "otherNonCurrentLiabilities": "20868000", "totalNonCurrentLiabilities": "398526000", "cashAndShortTermInvestments": "306202000", "commonStockSharesOutstanding": "9819000", "intangibleAssetsExcludingGoodwill": "82031000", "cashAndCashEquivalentsAtCarryingValue": "306202000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38326000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3857000", "operatingCashflow": "17559000", "capitalExpenditures": "2976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11703000", "cashflowFromInvestment": "-2976000", "stockBasedCompensation": "7380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }