{ "ticker": { "uuid": "71b72b99-c5fe-4380-a014-0eb61a5fd4b4", "symbol": "INSE", "name": "Inspired Entertainment Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/71b72b99-c5fe-4380-a014-0eb61a5fd4b4/", "api_url": "https://sharemaestro.com/factors/api/tickers/71b72b99-c5fe-4380-a014-0eb61a5fd4b4/" }, "ticker_metadata": { "id": 6643, "uuid": "71b72b99-c5fe-4380-a014-0eb61a5fd4b4", "symbol": "INSE", "name": "Inspired Entertainment Inc", "asset_type": "equity", "market_cap": 206467000, "stock_exchange_id": 2, "industry": "Gambling", "sector": "Consumer Cyclical", "description": "Inspired Entertainment, Inc., a business-to-business gaming technology company, supplies server-based gaming (SBG) and virtual sports products to regulated lottery, betting and gaming operators around the world. The company is headquartered in New York, New York.", "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": "71b72b99-c5fe-4380-a014-0eb61a5fd4b4", "symbol": "INSE", "name": "Inspired Entertainment Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/71b72b99-c5fe-4380-a014-0eb61a5fd4b4/", "api_url": "https://sharemaestro.com/factors/api/tickers/71b72b99-c5fe-4380-a014-0eb61a5fd4b4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.52, "value": 0.49, "quality": 0.49, "momentum": 0.49, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 7.47, "market_cap": 218788807.59, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2027, "shareholder_yield": 0, "roe": 1.4032, "piotroski_f_score": 5, "momentum_12_1": -0.0167, "volatility_252d": 0.4669 }, "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": "2026-06-07T06:48:25.414258+00:00", "batch_id": "" }, "size": { "price_close": 7.47, "market_cap": 218788807.59, "market_cap_usd": 218788807.59, "enterprise_value": 509588807.59, "shares_outstanding": 29288997, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.7271, "pcf_ratio": 4.1126, "pfcf_ratio": 2.6234, "ev_ebitda": 4.9331, "ev_ebit": 11.4258, "ev_sales": 1.6935, "ev_fcf": 6.1102, "earnings_yield": null, "fcf_yield": 0.1637, "price_to_sales": 0.7271, "price_to_book": null, "price_to_cashflow": 4.1126, "ebitda_to_ev": 0.2027, "sales_yield": 0.5905 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5543, "operating_margin": 0.1482, "net_margin": -0.0578, "ebitda_margin": 0.3433, "fcf_margin": 0.2772, "roe": 1.4032, "roa": -0.0413, "roic": 0.1202, "roc_greenblatt": null, "asset_turnover": 0.7144, "cash_conversion": -4.7931, "accruals_ratio": -0.1676, "sbc_to_revenue": 0.0292, "piotroski_f_score": 5, "altman_z_score": 0.0466, "earnings_stability_5y": 3.6609, "revenue_stability_5y": 0.2587, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.396, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -34.9677, "net_debt_to_ebitda": 2.8151, "debt_to_assets": 0.7908, "interest_coverage": 1.0931, "current_ratio": 2.0768, "quick_ratio": 1.8521, "net_debt": 290800000, "local_beta": 0.0008, "volatility_252d": 0.4669, "volatility_60d": 1.1051, "max_drawdown_12m": -0.3615, "risk_adjusted_momentum": -0.0357 }, "growth": { "revenue_growth_1y": 0.0249, "revenue_growth_3y_cagr": 0.0225, "revenue_growth_5y_cagr": 0.0893, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0221, "book_value_growth_1y": null, "revenue_growth": 0.0249, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0616, "price_return_3m": -0.0604, "price_return_6m": -0.1492, "price_return_9m": -0.2053, "price_return_12m": -0.0772, "price_return_12m_ex1m": -0.0167, "momentum_6m": -0.1492, "momentum_12m": -0.0772, "momentum_12_1": -0.0167, "distance_from_52w_high": -0.2194, "distance_from_52w_low": 0.2226, "relative_strength": -0.2351 }, "raw_ttm": { "revenue_ttm": 300900000, "gross_profit_ttm": 166800000, "ebit_ttm": 44600000, "ebitda_ttm": 103300000, "net_income_ttm": -17400000, "eps_diluted_ttm": -0.5941, "operating_cash_flow_ttm": 53200000, "capital_expenditure_ttm": 30200000, "fcf_ttm": 83400000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 40800000, "cash_and_equivalents": 42300000, "total_current_assets": 146000000, "total_current_liabilities": 70300000, "net_ppe": null, "total_assets": 421200000, "total_debt": 333100000, "total_equity": -12400000, "net_working_capital": 40200000, "book_value_per_share": -0.4234, "retained_earnings": -462000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -109100000, "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": 51, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 51, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 48, "quality_value_composite": 0.49, "os_score": 0.52, "value_percentile": 0.49, "quality_percentile": 0.49, "momentum_percentile": 0.49, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 36, "all_cap_buyback_rank": 66, "small_cap_core_rank": 54, "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": 1558, "ticker_id": 6643, "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": "2026-06-07T06:48:25.414258+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.47, "market_cap": 218788807.59, "market_cap_usd": 218788807.59, "enterprise_value": 509588807.59, "shares_outstanding": 29288997, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.72711468, "pcf_ratio": 4.11257157, "pfcf_ratio": 2.623367, "ev_ebitda": 4.93309591, "ev_ebit": 11.42575802, "ev_sales": 1.69354871, "ev_fcf": 6.11017755, "earnings_yield": null, "fcf_yield": 0.16366137, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.55433699, "operating_margin": 0.148222, "net_margin": -0.05782652, "ebitda_margin": 0.34330342, "fcf_margin": 0.27716849, "roe": 1.40322581, "roa": -0.04131054, "roic": 0.12015086, "roc_greenblatt": null, "asset_turnover": 0.71438746, "cash_conversion": -4.79310345, "accruals_ratio": -0.16761633, "sbc_to_revenue": 0.0292456, "debt_to_equity": -34.96774194, "net_debt_to_ebitda": 2.81510165, "debt_to_assets": 0.79083571, "interest_coverage": 1.09313725, "current_ratio": 2.07681366, "quick_ratio": 1.85206259, "net_debt": 290800000, "revenue_growth_1y": 0.02486376, "revenue_growth_3y_cagr": 0.02245621, "revenue_growth_5y_cagr": 0.08927802, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.02205882, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.04662668, "earnings_stability_5y": 3.660876, "revenue_stability_5y": 0.25875, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06155779, "price_return_3m": -0.06037736, "price_return_6m": -0.14920273, "price_return_9m": -0.20531915, "price_return_12m": -0.07720815, "price_return_12m_ex1m": -0.01667696, "distance_from_52w_high": -0.21943574, "distance_from_52w_low": 0.22258592, "relative_strength": -0.2351492, "local_beta": 0.0008, "volatility_252d": 0.466901, "volatility_60d": 1.105085, "max_drawdown_12m": -0.3615465, "revenue_ttm": 300900000, "gross_profit_ttm": 166800000, "ebit_ttm": 44600000, "ebitda_ttm": 103300000, "net_income_ttm": -17400000, "eps_diluted_ttm": -0.59407975, "operating_cash_flow_ttm": 53200000, "capital_expenditure_ttm": 30200000, "fcf_ttm": 83400000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 40800000, "cash_and_equivalents": 42300000, "total_current_assets": 146000000, "total_current_liabilities": 70300000, "net_ppe": null, "total_assets": 421200000, "total_debt": 333100000, "total_equity": -12400000, "net_working_capital": 40200000, "book_value_per_share": -0.42336718, "retained_earnings": -462000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -109100000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 51, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 51, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 36, "all_cap_buyback_rank": 66, "small_cap_core_rank": 54, "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": 7.47, "os": 0.52, "value": 0.49, "quality": 0.49, "momentum": 0.49, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.4032, "momentum_12_1": -0.0167, "complete_fields": { "id": 1558, "ticker_id": 6643, "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": "2026-06-07T06:48:25.414258+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.47, "market_cap": 218788807.59, "market_cap_usd": 218788807.59, "enterprise_value": 509588807.59, "shares_outstanding": 29288997, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.72711468, "pcf_ratio": 4.11257157, "pfcf_ratio": 2.623367, "ev_ebitda": 4.93309591, "ev_ebit": 11.42575802, "ev_sales": 1.69354871, "ev_fcf": 6.11017755, "earnings_yield": null, "fcf_yield": 0.16366137, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.55433699, "operating_margin": 0.148222, "net_margin": -0.05782652, "ebitda_margin": 0.34330342, "fcf_margin": 0.27716849, "roe": 1.40322581, "roa": -0.04131054, "roic": 0.12015086, "roc_greenblatt": null, "asset_turnover": 0.71438746, "cash_conversion": -4.79310345, "accruals_ratio": -0.16761633, "sbc_to_revenue": 0.0292456, "debt_to_equity": -34.96774194, "net_debt_to_ebitda": 2.81510165, "debt_to_assets": 0.79083571, "interest_coverage": 1.09313725, "current_ratio": 2.07681366, "quick_ratio": 1.85206259, "net_debt": 290800000, "revenue_growth_1y": 0.02486376, "revenue_growth_3y_cagr": 0.02245621, "revenue_growth_5y_cagr": 0.08927802, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.02205882, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.04662668, "earnings_stability_5y": 3.660876, "revenue_stability_5y": 0.25875, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06155779, "price_return_3m": -0.06037736, "price_return_6m": -0.14920273, "price_return_9m": -0.20531915, "price_return_12m": -0.07720815, "price_return_12m_ex1m": -0.01667696, "distance_from_52w_high": -0.21943574, "distance_from_52w_low": 0.22258592, "relative_strength": -0.2351492, "local_beta": 0.0008, "volatility_252d": 0.466901, "volatility_60d": 1.105085, "max_drawdown_12m": -0.3615465, "revenue_ttm": 300900000, "gross_profit_ttm": 166800000, "ebit_ttm": 44600000, "ebitda_ttm": 103300000, "net_income_ttm": -17400000, "eps_diluted_ttm": -0.59407975, "operating_cash_flow_ttm": 53200000, "capital_expenditure_ttm": 30200000, "fcf_ttm": 83400000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 40800000, "cash_and_equivalents": 42300000, "total_current_assets": 146000000, "total_current_liabilities": 70300000, "net_ppe": null, "total_assets": 421200000, "total_debt": 333100000, "total_equity": -12400000, "net_working_capital": 40200000, "book_value_per_share": -0.42336718, "retained_earnings": -462000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -109100000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 51, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 51, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 36, "all_cap_buyback_rank": 66, "small_cap_core_rank": 54, "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 304100000, "cost_of_revenue": 138900000, "gross_profit": 165200000, "ebit": 37100000, "ebitda": 94200000, "pretax_income": -5900000, "tax_provision": 11100000, "net_income": -17000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42000000, "total_current_assets": 158000000, "total_assets": 439900000, "short_term_debt": 4300000, "long_term_debt": 345200000, "total_debt": 349500000, "total_liabilities": 456100000, "total_equity": -16200000, "shares_outstanding": 29060055, "goodwill_and_intangibles": 98800000 }, "cash_flow": { "operating_cash_flow": 52000000, "capital_expenditure": 45600000, "free_cash_flow": 97600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97711, "ticker_id": 6643, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37100000", "ebitda": "94200000", "netIncome": "-17000000", "grossProfit": "165200000", "depreciation": "None", "totalRevenue": "304100000", "costOfRevenue": "138900000", "interestIncome": "None", "incomeBeforeTax": "-5900000", "interestExpense": "37300000", "operatingIncome": "37100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-36400000", "nonInterestIncome": "None", "operatingExpenses": "128100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57100000", "sellingGeneralAndAdministrative": "128100000", "netIncomeFromContinuingOperations": "-17000000" }, "balance": { "goodwill": "62100000", "inventory": "18500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "439900000", "longTermDebt": "345200000", "shortTermDebt": "4300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "36700000", "reportedCurrency": "USD", "retainedEarnings": "-458900000", "totalLiabilities": "456100000", "otherCurrentAssets": "53600000", "totalCurrentAssets": "158000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281900000", "currentAccountsPayable": "20000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "363300000", "totalShareholderEquity": "-16200000", "capitalLeaseObligations": "27100000", "otherCurrentLiabilities": "30300000", "totalCurrentLiabilities": "70800000", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "385300000", "cashAndShortTermInvestments": "42000000", "commonStockSharesOutstanding": "29060055", "intangibleAssetsExcludingGoodwill": "36700000", "cashAndCashEquivalentsAtCarryingValue": "42000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7300000", "operatingCashflow": "52000000", "capitalExpenditures": "45600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-40500000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 304100000, "cost_of_revenue": 138900000, "gross_profit": 165200000, "research_and_development": 19400000, "selling_general_admin": 128100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37100000, "depreciation_amortisation": 57100000, "ebitda": 94200000, "interest_expense": 37300000, "interest_income": null, "other_non_operating": null, "pretax_income": -5900000, "tax_provision": 11100000, "effective_tax_rate": null, "net_income": -17000000, "net_income_continuing_ops": -17000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42000000, "short_term_investments": null, "net_receivables": 43900000, "inventory": 18500000, "other_current_assets": null, "total_current_assets": 158000000, "net_ppe": null, "goodwill": 62100000, "intangible_assets": 36700000, "goodwill_and_intangibles": 98800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 281900000, "total_assets": 439900000, "short_term_debt": 4300000, "accounts_payable": 20000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70800000, "long_term_debt": 345200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 385300000, "total_liabilities": 456100000, "total_debt": 349500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458900000, "total_equity": -16200000, "shares_outstanding": 29060055, "operating_cash_flow": 52000000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 97600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37100000", "ebitda": "94200000", "netIncome": "-17000000", "grossProfit": "165200000", "depreciation": "None", "totalRevenue": "304100000", "costOfRevenue": "138900000", "interestIncome": "None", "incomeBeforeTax": "-5900000", "interestExpense": "37300000", "operatingIncome": "37100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-36400000", "nonInterestIncome": "None", "operatingExpenses": "128100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57100000", "sellingGeneralAndAdministrative": "128100000", "netIncomeFromContinuingOperations": "-17000000" }, "balance": { "goodwill": "62100000", "inventory": "18500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "439900000", "longTermDebt": "345200000", "shortTermDebt": "4300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "36700000", "reportedCurrency": "USD", "retainedEarnings": "-458900000", "totalLiabilities": "456100000", "otherCurrentAssets": "53600000", "totalCurrentAssets": "158000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281900000", "currentAccountsPayable": "20000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "363300000", "totalShareholderEquity": "-16200000", "capitalLeaseObligations": "27100000", "otherCurrentLiabilities": "30300000", "totalCurrentLiabilities": "70800000", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "385300000", "cashAndShortTermInvestments": "42000000", "commonStockSharesOutstanding": "29060055", "intangibleAssetsExcludingGoodwill": "36700000", "cashAndCashEquivalentsAtCarryingValue": "42000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7300000", "operatingCashflow": "52000000", "capitalExpenditures": "45600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-40500000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52400000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 297100000, "cost_of_revenue": 92300000, "gross_profit": 204800000, "ebit": 34600000, "ebitda": 82300000, "pretax_income": 1800000, "tax_provision": -63000000, "net_income": 64800000, "net_income_to_common": 64800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29300000, "total_current_assets": 159900000, "total_assets": 438400000, "short_term_debt": 28300000, "long_term_debt": 292200000, "total_debt": 320500000, "total_liabilities": 441700000, "total_equity": -3300000, "shares_outstanding": 29199000, "goodwill_and_intangibles": 96300000 }, "cash_flow": { "operating_cash_flow": 31700000, "capital_expenditure": 28800000, "free_cash_flow": 60500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97716, "ticker_id": 6643, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34600000", "ebitda": "82300000", "netIncome": "64800000", "grossProfit": "204800000", "depreciation": "None", "totalRevenue": "297100000", "costOfRevenue": "92300000", "interestIncome": "None", "incomeBeforeTax": "1800000", "interestExpense": "32800000", "operatingIncome": "30700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-63000000", "reportedCurrency": "USD", "netInterestIncome": "-28900000", "nonInterestIncome": "None", "operatingExpenses": "174100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47700000", "sellingGeneralAndAdministrative": "130800000", "netIncomeFromContinuingOperations": "64800000" }, "balance": { "goodwill": "57800000", "inventory": "28000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "438400000", "longTermDebt": "292200000", "shortTermDebt": "28300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38500000", "reportedCurrency": "USD", "retainedEarnings": "-441500000", "totalLiabilities": "441700000", "otherCurrentAssets": "10000000", "totalCurrentAssets": "159900000", "currentLongTermDebt": "18800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278500000", "currentAccountsPayable": "29300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350800000", "totalShareholderEquity": "-3300000", "capitalLeaseObligations": "39800000", "otherCurrentLiabilities": "24400000", "totalCurrentLiabilities": "104000000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "337700000", "cashAndShortTermInvestments": "29300000", "commonStockSharesOutstanding": "29199000", "intangibleAssetsExcludingGoodwill": "38500000", "cashAndCashEquivalentsAtCarryingValue": "29300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3800000", "operatingCashflow": "31700000", "capitalExpenditures": "28800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1600000", "cashflowFromInvestment": "-40100000", "stockBasedCompensation": "7600000", "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": "47700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297100000, "cost_of_revenue": 92300000, "gross_profit": 204800000, "research_and_development": 30500000, "selling_general_admin": 130800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34600000, "depreciation_amortisation": 47700000, "ebitda": 82300000, "interest_expense": 32800000, "interest_income": null, "other_non_operating": null, "pretax_income": 1800000, "tax_provision": -63000000, "effective_tax_rate": null, "net_income": 64800000, "net_income_continuing_ops": 64800000, "net_income_to_common": 64800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29300000, "short_term_investments": null, "net_receivables": 92600000, "inventory": 28000000, "other_current_assets": null, "total_current_assets": 159900000, "net_ppe": null, "goodwill": 57800000, "intangible_assets": 38500000, "goodwill_and_intangibles": 96300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278500000, "total_assets": 438400000, "short_term_debt": 28300000, "accounts_payable": 29300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104000000, "long_term_debt": 292200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337700000, "total_liabilities": 441700000, "total_debt": 320500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -441500000, "total_equity": -3300000, "shares_outstanding": 29199000, "operating_cash_flow": 31700000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1600000, "free_cash_flow": 60500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34600000", "ebitda": "82300000", "netIncome": "64800000", "grossProfit": "204800000", "depreciation": "None", "totalRevenue": "297100000", "costOfRevenue": "92300000", "interestIncome": "None", "incomeBeforeTax": "1800000", "interestExpense": "32800000", "operatingIncome": "30700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-63000000", "reportedCurrency": "USD", "netInterestIncome": "-28900000", "nonInterestIncome": "None", "operatingExpenses": "174100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47700000", "sellingGeneralAndAdministrative": "130800000", "netIncomeFromContinuingOperations": "64800000" }, "balance": { "goodwill": "57800000", "inventory": "28000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "438400000", "longTermDebt": "292200000", "shortTermDebt": "28300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38500000", "reportedCurrency": "USD", "retainedEarnings": "-441500000", "totalLiabilities": "441700000", "otherCurrentAssets": "10000000", "totalCurrentAssets": "159900000", "currentLongTermDebt": "18800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278500000", "currentAccountsPayable": "29300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350800000", "totalShareholderEquity": "-3300000", "capitalLeaseObligations": "39800000", "otherCurrentLiabilities": "24400000", "totalCurrentLiabilities": "104000000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "337700000", "cashAndShortTermInvestments": "29300000", "commonStockSharesOutstanding": "29199000", "intangibleAssetsExcludingGoodwill": "38500000", "cashAndCashEquivalentsAtCarryingValue": "29300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3800000", "operatingCashflow": "31700000", "capitalExpenditures": "28800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1600000", "cashflowFromInvestment": "-40100000", "stockBasedCompensation": "7600000", "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": "47700000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 322900000, "cost_of_revenue": 128600000, "gross_profit": 194300000, "ebit": 42700000, "ebitda": 86100000, "pretax_income": 11900000, "tax_provision": 5000000, "net_income": 6900000, "net_income_to_common": 6900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40000000, "total_current_assets": 155700000, "total_assets": 343000000, "short_term_debt": 24500000, "long_term_debt": 295600000, "total_debt": 320100000, "total_liabilities": 418900000, "total_equity": -75900000, "shares_outstanding": 29214583, "goodwill_and_intangibles": 92500000 }, "cash_flow": { "operating_cash_flow": 45500000, "capital_expenditure": 47800000, "free_cash_flow": 93300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97721, "ticker_id": 6643, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42700000", "ebitda": "86100000", "netIncome": "6900000", "grossProfit": "194300000", "depreciation": "None", "totalRevenue": "322900000", "costOfRevenue": "128600000", "interestIncome": "None", "incomeBeforeTax": "11900000", "interestExpense": "31100000", "operatingIncome": "38900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-27300000", "nonInterestIncome": "None", "operatingExpenses": "155400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43400000", "sellingGeneralAndAdministrative": "115500000", "netIncomeFromContinuingOperations": "7600000" }, "balance": { "goodwill": "58800000", "inventory": "32300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "343000000", "longTermDebt": "295600000", "shortTermDebt": "24500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33700000", "reportedCurrency": "USD", "retainedEarnings": "-506300000", "totalLiabilities": "418900000", "otherCurrentAssets": "15600000", "totalCurrentAssets": "155700000", "currentLongTermDebt": "19100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187300000", "currentAccountsPayable": "41900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "331500000", "totalShareholderEquity": "-75900000", "capitalLeaseObligations": "16800000", "otherCurrentLiabilities": "19500000", "totalCurrentLiabilities": "100700000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "318200000", "cashAndShortTermInvestments": "40000000", "commonStockSharesOutstanding": "29214583", "intangibleAssetsExcludingGoodwill": "33700000", "cashAndCashEquivalentsAtCarryingValue": "40000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "45500000", "capitalExpenditures": "47800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16200000", "cashflowFromInvestment": "-48400000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 322900000, "cost_of_revenue": 128600000, "gross_profit": 194300000, "research_and_development": 18300000, "selling_general_admin": 115500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42700000, "depreciation_amortisation": 43400000, "ebitda": 86100000, "interest_expense": 31100000, "interest_income": null, "other_non_operating": null, "pretax_income": 11900000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 6900000, "net_income_continuing_ops": 7600000, "net_income_to_common": 6900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40000000, "short_term_investments": null, "net_receivables": 67800000, "inventory": 32300000, "other_current_assets": null, "total_current_assets": 155700000, "net_ppe": null, "goodwill": 58800000, "intangible_assets": 33700000, "goodwill_and_intangibles": 92500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187300000, "total_assets": 343000000, "short_term_debt": 24500000, "accounts_payable": 41900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100700000, "long_term_debt": 295600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318200000, "total_liabilities": 418900000, "total_debt": 320100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -506300000, "total_equity": -75900000, "shares_outstanding": 29214583, "operating_cash_flow": 45500000, "stock_based_compensation": 11200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16200000, "free_cash_flow": 93300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42700000", "ebitda": "86100000", "netIncome": "6900000", "grossProfit": "194300000", "depreciation": "None", "totalRevenue": "322900000", "costOfRevenue": "128600000", "interestIncome": "None", "incomeBeforeTax": "11900000", "interestExpense": "31100000", "operatingIncome": "38900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-27300000", "nonInterestIncome": "None", "operatingExpenses": "155400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43400000", "sellingGeneralAndAdministrative": "115500000", "netIncomeFromContinuingOperations": "7600000" }, "balance": { "goodwill": "58800000", "inventory": "32300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "343000000", "longTermDebt": "295600000", "shortTermDebt": "24500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33700000", "reportedCurrency": "USD", "retainedEarnings": "-506300000", "totalLiabilities": "418900000", "otherCurrentAssets": "15600000", "totalCurrentAssets": "155700000", "currentLongTermDebt": "19100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187300000", "currentAccountsPayable": "41900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "331500000", "totalShareholderEquity": "-75900000", "capitalLeaseObligations": "16800000", "otherCurrentLiabilities": "19500000", "totalCurrentLiabilities": "100700000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "318200000", "cashAndShortTermInvestments": "40000000", "commonStockSharesOutstanding": "29214583", "intangibleAssetsExcludingGoodwill": "33700000", "cashAndCashEquivalentsAtCarryingValue": "40000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "45500000", "capitalExpenditures": "47800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16200000", "cashflowFromInvestment": "-48400000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43700000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 284500000, "cost_of_revenue": 94900000, "gross_profit": 189600000, "ebit": 50700000, "ebitda": 94100000, "pretax_income": 23300000, "tax_provision": 2100000, "net_income": 21200000, "net_income_to_common": 21200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25000000, "total_current_assets": 126900000, "total_assets": 287200000, "short_term_debt": 4900000, "long_term_debt": 277600000, "total_debt": 282500000, "total_liabilities": 372800000, "total_equity": -85600000, "shares_outstanding": 29092855, "goodwill_and_intangibles": 88400000 }, "cash_flow": { "operating_cash_flow": 34800000, "capital_expenditure": 39800000, "free_cash_flow": 74600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97726, "ticker_id": 6643, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50700000", "ebitda": "94100000", "netIncome": "21200000", "grossProfit": "189600000", "depreciation": "None", "totalRevenue": "284500000", "costOfRevenue": "94900000", "interestIncome": "1100000", "incomeBeforeTax": "23300000", "interestExpense": "27400000", "operatingIncome": "46500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2100000", "reportedCurrency": "USD", "netInterestIncome": "-24300000", "nonInterestIncome": "None", "operatingExpenses": "143100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18300000", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "94900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43400000", "sellingGeneralAndAdministrative": "126400000", "netIncomeFromContinuingOperations": "22300000" }, "balance": { "goodwill": "55500000", "inventory": "30300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "287200000", "longTermDebt": "277600000", "shortTermDebt": "4900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "32900000", "reportedCurrency": "USD", "retainedEarnings": "-514600000", "totalLiabilities": "372800000", "otherCurrentAssets": "13200000", "totalCurrentAssets": "126900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "160300000", "currentAccountsPayable": "23700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44700000", "shortLongTermDebtTotal": "296000000", "totalShareholderEquity": "-85600000", "capitalLeaseObligations": "10900000", "otherCurrentLiabilities": "29200000", "totalCurrentLiabilities": "74900000", "otherNonCurrentLiabilities": "14800000", "totalNonCurrentLiabilities": "297900000", "cashAndShortTermInvestments": "25000000", "commonStockSharesOutstanding": "29092855", "intangibleAssetsExcludingGoodwill": "32900000", "cashAndCashEquivalentsAtCarryingValue": "25000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "34800000", "capitalExpenditures": "39800000", "changeInReceivables": "-12000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11100000", "cashflowFromInvestment": "-40400000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 284500000, "cost_of_revenue": 94900000, "gross_profit": 189600000, "research_and_development": 18300000, "selling_general_admin": 126400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50700000, "depreciation_amortisation": 43400000, "ebitda": 94100000, "interest_expense": 27400000, "interest_income": null, "other_non_operating": null, "pretax_income": 23300000, "tax_provision": 2100000, "effective_tax_rate": null, "net_income": 21200000, "net_income_continuing_ops": 22300000, "net_income_to_common": 21200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25000000, "short_term_investments": null, "net_receivables": 58400000, "inventory": 30300000, "other_current_assets": null, "total_current_assets": 126900000, "net_ppe": null, "goodwill": 55500000, "intangible_assets": 32900000, "goodwill_and_intangibles": 88400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 160300000, "total_assets": 287200000, "short_term_debt": 4900000, "accounts_payable": 23700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74900000, "long_term_debt": 277600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 297900000, "total_liabilities": 372800000, "total_debt": 282500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -514600000, "total_equity": -85600000, "shares_outstanding": 29092855, "operating_cash_flow": 34800000, "stock_based_compensation": 10800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11100000, "free_cash_flow": 74600000, "net_change_in_cash": -16700000 }, "raw_data": { "income": { "ebit": "50700000", "ebitda": "94100000", "netIncome": "21200000", "grossProfit": "189600000", "depreciation": "None", "totalRevenue": "284500000", "costOfRevenue": "94900000", "interestIncome": "1100000", "incomeBeforeTax": "23300000", "interestExpense": "27400000", "operatingIncome": "46500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2100000", "reportedCurrency": "USD", "netInterestIncome": "-24300000", "nonInterestIncome": "None", "operatingExpenses": "143100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18300000", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "94900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43400000", "sellingGeneralAndAdministrative": "126400000", "netIncomeFromContinuingOperations": "22300000" }, "balance": { "goodwill": "55500000", "inventory": "30300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "287200000", "longTermDebt": "277600000", "shortTermDebt": "4900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "32900000", "reportedCurrency": "USD", "retainedEarnings": "-514600000", "totalLiabilities": "372800000", "otherCurrentAssets": "13200000", "totalCurrentAssets": "126900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "160300000", "currentAccountsPayable": "23700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44700000", "shortLongTermDebtTotal": "296000000", "totalShareholderEquity": "-85600000", "capitalLeaseObligations": "10900000", "otherCurrentLiabilities": "29200000", "totalCurrentLiabilities": "74900000", "otherNonCurrentLiabilities": "14800000", "totalNonCurrentLiabilities": "297900000", "cashAndShortTermInvestments": "25000000", "commonStockSharesOutstanding": "29092855", "intangibleAssetsExcludingGoodwill": "32900000", "cashAndCashEquivalentsAtCarryingValue": "25000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "34800000", "capitalExpenditures": "39800000", "changeInReceivables": "-12000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11100000", "cashflowFromInvestment": "-40400000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40000000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 205800000, "cost_of_revenue": 69600000, "gross_profit": 136200000, "ebit": 3800000, "ebitda": 57100000, "pretax_income": -42200000, "tax_provision": -1600000, "net_income": -40600000, "net_income_to_common": -40600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47800000, "total_current_assets": 124100000, "total_assets": 308700000, "short_term_debt": 5300000, "long_term_debt": 309000000, "total_debt": 314300000, "total_liabilities": 417400000, "total_equity": -108700000, "shares_outstanding": 24402461, "goodwill_and_intangibles": 99200000 }, "cash_flow": { "operating_cash_flow": 6200000, "capital_expenditure": 25400000, "free_cash_flow": 31600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97731, "ticker_id": 6643, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3800000", "ebitda": "57100000", "netIncome": "-40600000", "grossProfit": "136200000", "depreciation": "None", "totalRevenue": "205800000", "costOfRevenue": "69600000", "interestIncome": "None", "incomeBeforeTax": "-42200000", "interestExpense": "46000000", "operatingIncome": "-4500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1600000", "reportedCurrency": "USD", "netInterestIncome": "-43200000", "nonInterestIncome": "None", "operatingExpenses": "140700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53300000", "sellingGeneralAndAdministrative": "110200000", "netIncomeFromContinuingOperations": "-36700000" }, "balance": { "goodwill": "62200000", "inventory": "15500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "308700000", "longTermDebt": "309000000", "shortTermDebt": "5300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-524800000", "totalLiabilities": "417400000", "otherCurrentAssets": "11500000", "totalCurrentAssets": "124100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "184600000", "currentAccountsPayable": "20800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "61000000", "shortLongTermDebtTotal": "332200000", "totalShareholderEquity": "-108700000", "capitalLeaseObligations": "13500000", "otherCurrentLiabilities": "32900000", "totalCurrentLiabilities": "81900000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "335500000", "cashAndShortTermInvestments": "47800000", "commonStockSharesOutstanding": "24402461", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "47800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "6200000", "capitalExpenditures": "25400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31200000", "cashflowFromInvestment": "-37900000", "stockBasedCompensation": "13000000", "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": "50300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205800000, "cost_of_revenue": 69600000, "gross_profit": 136200000, "research_and_development": 19700000, "selling_general_admin": 110200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3800000, "depreciation_amortisation": 53300000, "ebitda": 57100000, "interest_expense": 46000000, "interest_income": null, "other_non_operating": null, "pretax_income": -42200000, "tax_provision": -1600000, "effective_tax_rate": null, "net_income": -40600000, "net_income_continuing_ops": -36700000, "net_income_to_common": -40600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47800000, "short_term_investments": null, "net_receivables": 49300000, "inventory": 15500000, "other_current_assets": null, "total_current_assets": 124100000, "net_ppe": null, "goodwill": 62200000, "intangible_assets": 37000000, "goodwill_and_intangibles": 99200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 184600000, "total_assets": 308700000, "short_term_debt": 5300000, "accounts_payable": 20800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81900000, "long_term_debt": 309000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 335500000, "total_liabilities": 417400000, "total_debt": 314300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -524800000, "total_equity": -108700000, "shares_outstanding": 24402461, "operating_cash_flow": 6200000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31200000, "free_cash_flow": 31600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3800000", "ebitda": "57100000", "netIncome": "-40600000", "grossProfit": "136200000", "depreciation": "None", "totalRevenue": "205800000", "costOfRevenue": "69600000", "interestIncome": "None", "incomeBeforeTax": "-42200000", "interestExpense": "46000000", "operatingIncome": "-4500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1600000", "reportedCurrency": "USD", "netInterestIncome": "-43200000", "nonInterestIncome": "None", "operatingExpenses": "140700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53300000", "sellingGeneralAndAdministrative": "110200000", "netIncomeFromContinuingOperations": "-36700000" }, "balance": { "goodwill": "62200000", "inventory": "15500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "308700000", "longTermDebt": "309000000", "shortTermDebt": "5300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-524800000", "totalLiabilities": "417400000", "otherCurrentAssets": "11500000", "totalCurrentAssets": "124100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "184600000", "currentAccountsPayable": "20800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "61000000", "shortLongTermDebtTotal": "332200000", "totalShareholderEquity": "-108700000", "capitalLeaseObligations": "13500000", "otherCurrentLiabilities": "32900000", "totalCurrentLiabilities": "81900000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "335500000", "cashAndShortTermInvestments": "47800000", "commonStockSharesOutstanding": "24402461", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "47800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "6200000", "capitalExpenditures": "25400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31200000", "cashflowFromInvestment": "-37900000", "stockBasedCompensation": "13000000", "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": "50300000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 198300000, "cost_of_revenue": 60900000, "gross_profit": 137400000, "ebit": -24200000, "ebitda": 33900000, "pretax_income": -56400000, "tax_provision": 400000, "net_income": -56800000, "net_income_to_common": -56800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47100000, "total_current_assets": 109000000, "total_assets": 324100000, "short_term_debt": 4200000, "long_term_debt": 297500000, "total_debt": 301700000, "total_liabilities": 425800000, "total_equity": -101700000, "shares_outstanding": 22399333, "goodwill_and_intangibles": 133800000 }, "cash_flow": { "operating_cash_flow": 52900000, "capital_expenditure": 29900000, "free_cash_flow": 82800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97736, "ticker_id": 6643, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24200000", "ebitda": "33900000", "netIncome": "-56800000", "grossProfit": "137400000", "depreciation": "None", "totalRevenue": "198300000", "costOfRevenue": "60900000", "interestIncome": "600000", "incomeBeforeTax": "-56400000", "interestExpense": "29100000", "operatingIncome": "-18000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "155400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22500000", "otherNonOperatingIncome": "-7800000", "costofGoodsAndServicesSold": "60900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58100000", "sellingGeneralAndAdministrative": "89600000", "netIncomeFromContinuingOperations": "-29200000" }, "balance": { "goodwill": "83700000", "inventory": "17600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "324100000", "longTermDebt": "297500000", "shortTermDebt": "4200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "50100000", "reportedCurrency": "USD", "retainedEarnings": "-457400000", "totalLiabilities": "425800000", "otherCurrentAssets": "8600000", "totalCurrentAssets": "109000000", "currentLongTermDebt": "None", "longTermInvestments": "600000", "shortTermInvestments": "None", "currentNetReceivables": "35700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "215100000", "currentAccountsPayable": "15800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78000000", "shortLongTermDebtTotal": "311100000", "totalShareholderEquity": "-101700000", "capitalLeaseObligations": "13600000", "otherCurrentLiabilities": "47400000", "totalCurrentLiabilities": "94900000", "otherNonCurrentLiabilities": "10900000", "totalNonCurrentLiabilities": "330900000", "cashAndShortTermInvestments": "47100000", "commonStockSharesOutstanding": "22399333", "intangibleAssetsExcludingGoodwill": "50100000", "cashAndCashEquivalentsAtCarryingValue": "47100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "52900000", "capitalExpenditures": "29900000", "changeInReceivables": "-2900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8200000", "cashflowFromInvestment": "-29900000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198300000, "cost_of_revenue": 60900000, "gross_profit": 137400000, "research_and_development": 22500000, "selling_general_admin": 89600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24200000, "depreciation_amortisation": 58100000, "ebitda": 33900000, "interest_expense": 29100000, "interest_income": null, "other_non_operating": null, "pretax_income": -56400000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": -56800000, "net_income_continuing_ops": -29200000, "net_income_to_common": -56800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47100000, "short_term_investments": null, "net_receivables": 35700000, "inventory": 17600000, "other_current_assets": null, "total_current_assets": 109000000, "net_ppe": null, "goodwill": 83700000, "intangible_assets": 50100000, "goodwill_and_intangibles": 133800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 215100000, "total_assets": 324100000, "short_term_debt": 4200000, "accounts_payable": 15800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94900000, "long_term_debt": 297500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 330900000, "total_liabilities": 425800000, "total_debt": 301700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -457400000, "total_equity": -101700000, "shares_outstanding": 22399333, "operating_cash_flow": 52900000, "stock_based_compensation": 4800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8200000, "free_cash_flow": 82800000, "net_change_in_cash": 14800000 }, "raw_data": { "income": { "ebit": "-24200000", "ebitda": "33900000", "netIncome": "-56800000", "grossProfit": "137400000", "depreciation": "None", "totalRevenue": "198300000", "costOfRevenue": "60900000", "interestIncome": "600000", "incomeBeforeTax": "-56400000", "interestExpense": "29100000", "operatingIncome": "-18000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "155400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22500000", "otherNonOperatingIncome": "-7800000", "costofGoodsAndServicesSold": "60900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58100000", "sellingGeneralAndAdministrative": "89600000", "netIncomeFromContinuingOperations": "-29200000" }, "balance": { "goodwill": "83700000", "inventory": "17600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "324100000", "longTermDebt": "297500000", "shortTermDebt": "4200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "50100000", "reportedCurrency": "USD", "retainedEarnings": "-457400000", "totalLiabilities": "425800000", "otherCurrentAssets": "8600000", "totalCurrentAssets": "109000000", "currentLongTermDebt": "None", "longTermInvestments": "600000", "shortTermInvestments": "None", "currentNetReceivables": "35700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "215100000", "currentAccountsPayable": "15800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78000000", "shortLongTermDebtTotal": "311100000", "totalShareholderEquity": "-101700000", "capitalLeaseObligations": "13600000", "otherCurrentLiabilities": "47400000", "totalCurrentLiabilities": "94900000", "otherNonCurrentLiabilities": "10900000", "totalNonCurrentLiabilities": "330900000", "cashAndShortTermInvestments": "47100000", "commonStockSharesOutstanding": "22399333", "intangibleAssetsExcludingGoodwill": "50100000", "cashAndCashEquivalentsAtCarryingValue": "47100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "52900000", "capitalExpenditures": "29900000", "changeInReceivables": "-2900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8200000", "cashflowFromInvestment": "-29900000", "stockBasedCompensation": "4800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55900000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 153400000, "cost_of_revenue": 36100000, "gross_profit": 117300000, "ebit": -10500000, "ebitda": 32500000, "pretax_income": -41000000, "tax_provision": 100000, "net_income": -41100000, "net_income_to_common": -41100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29100000, "total_current_assets": 95300000, "total_assets": 327400000, "short_term_debt": 6300000, "long_term_debt": 270500000, "total_debt": 276800000, "total_liabilities": 386700000, "total_equity": -59300000, "shares_outstanding": 21892964, "goodwill_and_intangibles": 137700000 }, "cash_flow": { "operating_cash_flow": 30700000, "capital_expenditure": 27500000, "free_cash_flow": 58200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97741, "ticker_id": 6643, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10500000", "ebitda": "32500000", "netIncome": "-41100000", "grossProfit": "117300000", "depreciation": "None", "totalRevenue": "153400000", "costOfRevenue": "36100000", "interestIncome": "100000", "incomeBeforeTax": "-41000000", "interestExpense": "29000000", "operatingIncome": "-13000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-26900000", "nonInterestIncome": "None", "operatingExpenses": "130300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3800000", "otherNonOperatingIncome": "4000000", "costofGoodsAndServicesSold": "36100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43000000", "sellingGeneralAndAdministrative": "81600000", "netIncomeFromContinuingOperations": "-37000000" }, "balance": { "goodwill": "80900000", "inventory": "18800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "327400000", "longTermDebt": "270500000", "shortTermDebt": "6300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "56800000", "reportedCurrency": "USD", "retainedEarnings": "-425000000", "totalLiabilities": "386700000", "otherCurrentAssets": "7900000", "totalCurrentAssets": "95300000", "currentLongTermDebt": "2600000", "longTermInvestments": "600000", "shortTermInvestments": "None", "currentNetReceivables": "39500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232100000", "currentAccountsPayable": "22200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79300000", "shortLongTermDebtTotal": "282000000", "totalShareholderEquity": "-59300000", "capitalLeaseObligations": "8900000", "otherCurrentLiabilities": "41000000", "totalCurrentLiabilities": "88100000", "otherNonCurrentLiabilities": "10400000", "totalNonCurrentLiabilities": "298600000", "cashAndShortTermInvestments": "29100000", "commonStockSharesOutstanding": "21892964", "intangibleAssetsExcludingGoodwill": "56800000", "cashAndCashEquivalentsAtCarryingValue": "29100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "30700000", "capitalExpenditures": "27500000", "changeInReceivables": "3300000", "changeInExchangeRate": "2300000", "cashflowFromFinancing": "113500000", "cashflowFromInvestment": "-133400000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153400000, "cost_of_revenue": 36100000, "gross_profit": 117300000, "research_and_development": 3800000, "selling_general_admin": 81600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10500000, "depreciation_amortisation": 43000000, "ebitda": 32500000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": -41000000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": -41100000, "net_income_continuing_ops": -37000000, "net_income_to_common": -41100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29100000, "short_term_investments": null, "net_receivables": 39500000, "inventory": 18800000, "other_current_assets": null, "total_current_assets": 95300000, "net_ppe": null, "goodwill": 80900000, "intangible_assets": 56800000, "goodwill_and_intangibles": 137700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 232100000, "total_assets": 327400000, "short_term_debt": 6300000, "accounts_payable": 22200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88100000, "long_term_debt": 270500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 298600000, "total_liabilities": 386700000, "total_debt": 276800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425000000, "total_equity": -59300000, "shares_outstanding": 21892964, "operating_cash_flow": 30700000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 113500000, "free_cash_flow": 58200000, "net_change_in_cash": 13100000 }, "raw_data": { "income": { "ebit": "-10500000", "ebitda": "32500000", "netIncome": "-41100000", "grossProfit": "117300000", "depreciation": "None", "totalRevenue": "153400000", "costOfRevenue": "36100000", "interestIncome": "100000", "incomeBeforeTax": "-41000000", "interestExpense": "29000000", "operatingIncome": "-13000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-26900000", "nonInterestIncome": "None", "operatingExpenses": "130300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3800000", "otherNonOperatingIncome": "4000000", "costofGoodsAndServicesSold": "36100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43000000", "sellingGeneralAndAdministrative": "81600000", "netIncomeFromContinuingOperations": "-37000000" }, "balance": { "goodwill": "80900000", "inventory": "18800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "327400000", "longTermDebt": "270500000", "shortTermDebt": "6300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "56800000", "reportedCurrency": "USD", "retainedEarnings": "-425000000", "totalLiabilities": "386700000", "otherCurrentAssets": "7900000", "totalCurrentAssets": "95300000", "currentLongTermDebt": "2600000", "longTermInvestments": "600000", "shortTermInvestments": "None", "currentNetReceivables": "39500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232100000", "currentAccountsPayable": "22200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79300000", "shortLongTermDebtTotal": "282000000", "totalShareholderEquity": "-59300000", "capitalLeaseObligations": "8900000", "otherCurrentLiabilities": "41000000", "totalCurrentLiabilities": "88100000", "otherNonCurrentLiabilities": "10400000", "totalNonCurrentLiabilities": "298600000", "cashAndShortTermInvestments": "29100000", "commonStockSharesOutstanding": "21892964", "intangibleAssetsExcludingGoodwill": "56800000", "cashAndCashEquivalentsAtCarryingValue": "29100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "30700000", "capitalExpenditures": "27500000", "changeInReceivables": "3300000", "changeInExchangeRate": "2300000", "cashflowFromFinancing": "113500000", "cashflowFromInvestment": "-133400000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 141381000, "cost_of_revenue": 30780000, "gross_profit": 110601000, "ebit": 264000, "ebitda": 42096000, "pretax_income": -20414000, "tax_provision": 182000, "net_income": -20596000, "net_income_to_common": -20596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22451000, "total_current_assets": 58552000, "total_assets": 207912000, "short_term_debt": 974000, "long_term_debt": 131225000, "total_debt": 132199000, "total_liabilities": 220379000, "total_equity": -12467000, "shares_outstanding": 22545238, "goodwill_and_intangibles": 91539000 }, "cash_flow": { "operating_cash_flow": 34216000, "capital_expenditure": 42933000, "free_cash_flow": 77149000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97746, "ticker_id": 6643, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264000", "ebitda": "42096000", "netIncome": "-20596000", "grossProfit": "110601000", "depreciation": "None", "totalRevenue": "141381000", "costOfRevenue": "30780000", "interestIncome": "205000", "incomeBeforeTax": "-20414000", "interestExpense": "20678000", "operatingIncome": "-7312000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-19664000", "nonInterestIncome": "None", "operatingExpenses": "109370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4816000", "otherNonOperatingIncome": "7546000", "costofGoodsAndServicesSold": "30780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41832000", "sellingGeneralAndAdministrative": "67538000", "netIncomeFromContinuingOperations": "-20596000" }, "balance": { "goodwill": "45818000", "inventory": "5210000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "207912000", "longTermDebt": "131225000", "shortTermDebt": "974000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "45721000", "reportedCurrency": "USD", "retainedEarnings": "-399501000", "totalLiabilities": "220379000", "otherCurrentAssets": "10556000", "totalCurrentAssets": "58552000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "856000", "currentNetReceivables": "22426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149360000", "currentAccountsPayable": "14400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45707000", "shortLongTermDebtTotal": "131768000", "totalShareholderEquity": "-12467000", "capitalLeaseObligations": "69000", "otherCurrentLiabilities": "25726000", "totalCurrentLiabilities": "52341000", "otherNonCurrentLiabilities": "5034000", "totalNonCurrentLiabilities": "168038000", "cashAndShortTermInvestments": "22451000", "commonStockSharesOutstanding": "22545238", "intangibleAssetsExcludingGoodwill": "45721000", "cashAndCashEquivalentsAtCarryingValue": "22451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20596000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-448000", "operatingCashflow": "34216000", "capitalExpenditures": "42933000", "changeInReceivables": "5340000", "changeInExchangeRate": "-13000", "cashflowFromFinancing": "11153000", "cashflowFromInvestment": "-42933000", "stockBasedCompensation": "7115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2423000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141381000, "cost_of_revenue": 30780000, "gross_profit": 110601000, "research_and_development": 4816000, "selling_general_admin": 67538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264000, "depreciation_amortisation": 41832000, "ebitda": 42096000, "interest_expense": 20678000, "interest_income": null, "other_non_operating": null, "pretax_income": -20414000, "tax_provision": 182000, "effective_tax_rate": null, "net_income": -20596000, "net_income_continuing_ops": -20596000, "net_income_to_common": -20596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22451000, "short_term_investments": 856000, "net_receivables": 22426000, "inventory": 5210000, "other_current_assets": null, "total_current_assets": 58552000, "net_ppe": null, "goodwill": 45818000, "intangible_assets": 45721000, "goodwill_and_intangibles": 91539000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 149360000, "total_assets": 207912000, "short_term_debt": 974000, "accounts_payable": 14400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52341000, "long_term_debt": 131225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168038000, "total_liabilities": 220379000, "total_debt": 132199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -399501000, "total_equity": -12467000, "shares_outstanding": 22545238, "operating_cash_flow": 34216000, "stock_based_compensation": 7115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42933000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11153000, "free_cash_flow": 77149000, "net_change_in_cash": 2423000 }, "raw_data": { "income": { "ebit": "264000", "ebitda": "42096000", "netIncome": "-20596000", "grossProfit": "110601000", "depreciation": "None", "totalRevenue": "141381000", "costOfRevenue": "30780000", "interestIncome": "205000", "incomeBeforeTax": "-20414000", "interestExpense": "20678000", "operatingIncome": "-7312000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-19664000", "nonInterestIncome": "None", "operatingExpenses": "109370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4816000", "otherNonOperatingIncome": "7546000", "costofGoodsAndServicesSold": "30780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41832000", "sellingGeneralAndAdministrative": "67538000", "netIncomeFromContinuingOperations": "-20596000" }, "balance": { "goodwill": "45818000", "inventory": "5210000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "207912000", "longTermDebt": "131225000", "shortTermDebt": "974000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "45721000", "reportedCurrency": "USD", "retainedEarnings": "-399501000", "totalLiabilities": "220379000", "otherCurrentAssets": "10556000", "totalCurrentAssets": "58552000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "856000", "currentNetReceivables": "22426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149360000", "currentAccountsPayable": "14400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45707000", "shortLongTermDebtTotal": "131768000", "totalShareholderEquity": "-12467000", "capitalLeaseObligations": "69000", "otherCurrentLiabilities": "25726000", "totalCurrentLiabilities": "52341000", "otherNonCurrentLiabilities": "5034000", "totalNonCurrentLiabilities": "168038000", "cashAndShortTermInvestments": "22451000", "commonStockSharesOutstanding": "22545238", "intangibleAssetsExcludingGoodwill": "45721000", "cashAndCashEquivalentsAtCarryingValue": "22451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20596000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-448000", "operatingCashflow": "34216000", "capitalExpenditures": "42933000", "changeInReceivables": "5340000", "changeInExchangeRate": "-13000", "cashflowFromFinancing": "11153000", "cashflowFromInvestment": "-42933000", "stockBasedCompensation": "7115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2423000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41832000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 57200000, "cost_of_revenue": 23700000, "gross_profit": 33500000, "ebit": 9200000, "ebitda": 22200000, "pretax_income": -1200000, "tax_provision": -700000, "net_income": -500000, "net_income_to_common": -500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42300000, "total_current_assets": 146000000, "total_assets": 421200000, "short_term_debt": 6800000, "long_term_debt": 326300000, "total_debt": 333100000, "total_liabilities": 433600000, "total_equity": -12400000, "shares_outstanding": 29288997, "goodwill_and_intangibles": 96700000 }, "cash_flow": { "operating_cash_flow": 26700000, "capital_expenditure": 3700000, "free_cash_flow": 30400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97709, "ticker_id": 6643, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9200000", "ebitda": "22200000", "netIncome": "-500000", "grossProfit": "33500000", "depreciation": "None", "totalRevenue": "57200000", "costOfRevenue": "23700000", "interestIncome": "None", "incomeBeforeTax": "-1200000", "interestExpense": "10500000", "operatingIncome": "9200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-700000", "reportedCurrency": "USD", "netInterestIncome": "-10400000", "nonInterestIncome": "None", "operatingExpenses": "24300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13000000", "sellingGeneralAndAdministrative": "24300000", "netIncomeFromContinuingOperations": "-500000" }, "balance": { "goodwill": "60800000", "inventory": "15800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "421200000", "longTermDebt": "326300000", "shortTermDebt": "6800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "35900000", "reportedCurrency": "USD", "retainedEarnings": "-462000000", "totalLiabilities": "433600000", "otherCurrentAssets": "11000000", "totalCurrentAssets": "146000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "275200000", "currentAccountsPayable": "15400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351600000", "totalShareholderEquity": "-12400000", "capitalLeaseObligations": "25300000", "otherCurrentLiabilities": "32600000", "totalCurrentLiabilities": "70300000", "otherNonCurrentLiabilities": "1200000", "totalNonCurrentLiabilities": "363300000", "cashAndShortTermInvestments": "42300000", "commonStockSharesOutstanding": "29288997", "intangibleAssetsExcludingGoodwill": "35900000", "cashAndCashEquivalentsAtCarryingValue": "42300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2400000", "operatingCashflow": "26700000", "capitalExpenditures": "3700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16700000", "cashflowFromInvestment": "-10100000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57200000, "cost_of_revenue": 23700000, "gross_profit": 33500000, "research_and_development": null, "selling_general_admin": 24300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9200000, "depreciation_amortisation": 13000000, "ebitda": 22200000, "interest_expense": 10500000, "interest_income": null, "other_non_operating": null, "pretax_income": -1200000, "tax_provision": -700000, "effective_tax_rate": null, "net_income": -500000, "net_income_continuing_ops": -500000, "net_income_to_common": -500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42300000, "short_term_investments": null, "net_receivables": 76900000, "inventory": 15800000, "other_current_assets": null, "total_current_assets": 146000000, "net_ppe": null, "goodwill": 60800000, "intangible_assets": 35900000, "goodwill_and_intangibles": 96700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 275200000, "total_assets": 421200000, "short_term_debt": 6800000, "accounts_payable": 15400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70300000, "long_term_debt": 326300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 363300000, "total_liabilities": 433600000, "total_debt": 333100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -462000000, "total_equity": -12400000, "shares_outstanding": 29288997, "operating_cash_flow": 26700000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16700000, "free_cash_flow": 30400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9200000", "ebitda": "22200000", "netIncome": "-500000", "grossProfit": "33500000", "depreciation": "None", "totalRevenue": "57200000", "costOfRevenue": "23700000", "interestIncome": "None", "incomeBeforeTax": "-1200000", "interestExpense": "10500000", "operatingIncome": "9200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-700000", "reportedCurrency": "USD", "netInterestIncome": "-10400000", "nonInterestIncome": "None", "operatingExpenses": "24300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13000000", "sellingGeneralAndAdministrative": "24300000", "netIncomeFromContinuingOperations": "-500000" }, "balance": { "goodwill": "60800000", "inventory": "15800000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "421200000", "longTermDebt": "326300000", "shortTermDebt": "6800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "35900000", "reportedCurrency": "USD", "retainedEarnings": "-462000000", "totalLiabilities": "433600000", "otherCurrentAssets": "11000000", "totalCurrentAssets": "146000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "275200000", "currentAccountsPayable": "15400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351600000", "totalShareholderEquity": "-12400000", "capitalLeaseObligations": "25300000", "otherCurrentLiabilities": "32600000", "totalCurrentLiabilities": "70300000", "otherNonCurrentLiabilities": "1200000", "totalNonCurrentLiabilities": "363300000", "cashAndShortTermInvestments": "42300000", "commonStockSharesOutstanding": "29288997", "intangibleAssetsExcludingGoodwill": "35900000", "cashAndCashEquivalentsAtCarryingValue": "42300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2400000", "operatingCashflow": "26700000", "capitalExpenditures": "3700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16700000", "cashflowFromInvestment": "-10100000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13000000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 77200000, "cost_of_revenue": 31000000, "gross_profit": 46200000, "ebit": 11900000, "ebitda": 26700000, "pretax_income": 900000, "tax_provision": 8100000, "net_income": -7200000, "net_income_to_common": -7200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42000000, "total_current_assets": 158000000, "total_assets": 439900000, "short_term_debt": 7200000, "long_term_debt": 345200000, "total_debt": 352400000, "total_liabilities": 456100000, "total_equity": -16200000, "shares_outstanding": 29060055, "goodwill_and_intangibles": 76100000 }, "cash_flow": { "operating_cash_flow": 1200000, "capital_expenditure": 11100000, "free_cash_flow": 12300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97710, "ticker_id": 6643, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11900000", "ebitda": "26700000", "netIncome": "-7200000", "grossProfit": "46200000", "depreciation": "None", "totalRevenue": "77200000", "costOfRevenue": "31000000", "interestIncome": "None", "incomeBeforeTax": "900000", "interestExpense": "10700000", "operatingIncome": "11900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-10400000", "nonInterestIncome": "None", "operatingExpenses": "34300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14800000", "sellingGeneralAndAdministrative": "34200000", "netIncomeFromContinuingOperations": "-7200000" }, "balance": { "goodwill": "62100000", "inventory": "18500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "439900000", "longTermDebt": "345200000", "shortTermDebt": "7200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "-458900000", "totalLiabilities": "456100000", "otherCurrentAssets": "17900000", "totalCurrentAssets": "158000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281900000", "currentAccountsPayable": "20000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372300000", "totalShareholderEquity": "-16200000", "capitalLeaseObligations": "27100000", "otherCurrentLiabilities": "27400000", "totalCurrentLiabilities": "70800000", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "385300000", "cashAndShortTermInvestments": "42000000", "commonStockSharesOutstanding": "29060055", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "42000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8200000", "operatingCashflow": "1200000", "capitalExpenditures": "11100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3400000", "cashflowFromInvestment": "1700000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77200000, "cost_of_revenue": 31000000, "gross_profit": 46200000, "research_and_development": null, "selling_general_admin": 34200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11900000, "depreciation_amortisation": 14800000, "ebitda": 26700000, "interest_expense": 10700000, "interest_income": null, "other_non_operating": null, "pretax_income": 900000, "tax_provision": 8100000, "effective_tax_rate": null, "net_income": -7200000, "net_income_continuing_ops": -7200000, "net_income_to_common": -7200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42000000, "short_term_investments": null, "net_receivables": 79600000, "inventory": 18500000, "other_current_assets": null, "total_current_assets": 158000000, "net_ppe": null, "goodwill": 62100000, "intangible_assets": 14000000, "goodwill_and_intangibles": 76100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 281900000, "total_assets": 439900000, "short_term_debt": 7200000, "accounts_payable": 20000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70800000, "long_term_debt": 345200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 385300000, "total_liabilities": 456100000, "total_debt": 352400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458900000, "total_equity": -16200000, "shares_outstanding": 29060055, "operating_cash_flow": 1200000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3400000, "free_cash_flow": 12300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11900000", "ebitda": "26700000", "netIncome": "-7200000", "grossProfit": "46200000", "depreciation": "None", "totalRevenue": "77200000", "costOfRevenue": "31000000", "interestIncome": "None", "incomeBeforeTax": "900000", "interestExpense": "10700000", "operatingIncome": "11900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-10400000", "nonInterestIncome": "None", "operatingExpenses": "34300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14800000", "sellingGeneralAndAdministrative": "34200000", "netIncomeFromContinuingOperations": "-7200000" }, "balance": { "goodwill": "62100000", "inventory": "18500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "439900000", "longTermDebt": "345200000", "shortTermDebt": "7200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "-458900000", "totalLiabilities": "456100000", "otherCurrentAssets": "17900000", "totalCurrentAssets": "158000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281900000", "currentAccountsPayable": "20000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372300000", "totalShareholderEquity": "-16200000", "capitalLeaseObligations": "27100000", "otherCurrentLiabilities": "27400000", "totalCurrentLiabilities": "70800000", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "385300000", "cashAndShortTermInvestments": "42000000", "commonStockSharesOutstanding": "29060055", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "42000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8200000", "operatingCashflow": "1200000", "capitalExpenditures": "11100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3400000", "cashflowFromInvestment": "1700000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14100000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 86200000, "cost_of_revenue": 38900000, "gross_profit": 47300000, "ebit": 15600000, "ebitda": 30400000, "pretax_income": -2600000, "tax_provision": -700000, "net_income": -1900000, "net_income_to_common": -1900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36300000, "total_current_assets": 198400000, "total_assets": 485800000, "short_term_debt": 8200000, "long_term_debt": 344400000, "total_debt": 352600000, "total_liabilities": 494800000, "total_equity": -9000000, "shares_outstanding": 29049634, "goodwill_and_intangibles": 98800000 }, "cash_flow": { "operating_cash_flow": 10100000, "capital_expenditure": 5800000, "free_cash_flow": 15900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97712, "ticker_id": 6643, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15600000", "ebitda": "30400000", "netIncome": "-1900000", "grossProfit": "47300000", "depreciation": "None", "totalRevenue": "86200000", "costOfRevenue": "38900000", "interestIncome": "None", "incomeBeforeTax": "-2600000", "interestExpense": "12500000", "operatingIncome": "15600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-700000", "reportedCurrency": "USD", "netInterestIncome": "-12300000", "nonInterestIncome": "None", "operatingExpenses": "31700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14800000", "sellingGeneralAndAdministrative": "31700000", "netIncomeFromContinuingOperations": "-1900000" }, "balance": { "goodwill": "62100000", "inventory": "26700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "485800000", "longTermDebt": "344400000", "shortTermDebt": "8200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "36700000", "reportedCurrency": "USD", "retainedEarnings": "-451300000", "totalLiabilities": "494800000", "otherCurrentAssets": "58000000", "totalCurrentAssets": "198400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287400000", "currentAccountsPayable": "41700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375800000", "totalShareholderEquity": "-9000000", "capitalLeaseObligations": "31400000", "otherCurrentLiabilities": "52700000", "totalCurrentLiabilities": "109100000", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "385700000", "cashAndShortTermInvestments": "36300000", "commonStockSharesOutstanding": "29049634", "intangibleAssetsExcludingGoodwill": "36700000", "cashAndCashEquivalentsAtCarryingValue": "36300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6400000", "operatingCashflow": "10100000", "capitalExpenditures": "5800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000", "cashflowFromInvestment": "-11000000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86200000, "cost_of_revenue": 38900000, "gross_profit": 47300000, "research_and_development": null, "selling_general_admin": 31700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15600000, "depreciation_amortisation": 14800000, "ebitda": 30400000, "interest_expense": 12500000, "interest_income": null, "other_non_operating": null, "pretax_income": -2600000, "tax_provision": -700000, "effective_tax_rate": null, "net_income": -1900000, "net_income_continuing_ops": -1900000, "net_income_to_common": -1900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36300000, "short_term_investments": null, "net_receivables": 77400000, "inventory": 26700000, "other_current_assets": null, "total_current_assets": 198400000, "net_ppe": null, "goodwill": 62100000, "intangible_assets": 36700000, "goodwill_and_intangibles": 98800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 287400000, "total_assets": 485800000, "short_term_debt": 8200000, "accounts_payable": 41700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109100000, "long_term_debt": 344400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 385700000, "total_liabilities": 494800000, "total_debt": 352600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -451300000, "total_equity": -9000000, "shares_outstanding": 29049634, "operating_cash_flow": 10100000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -700000, "free_cash_flow": 15900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15600000", "ebitda": "30400000", "netIncome": "-1900000", "grossProfit": "47300000", "depreciation": "None", "totalRevenue": "86200000", "costOfRevenue": "38900000", "interestIncome": "None", "incomeBeforeTax": "-2600000", "interestExpense": "12500000", "operatingIncome": "15600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-700000", "reportedCurrency": "USD", "netInterestIncome": "-12300000", "nonInterestIncome": "None", "operatingExpenses": "31700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14800000", "sellingGeneralAndAdministrative": "31700000", "netIncomeFromContinuingOperations": "-1900000" }, "balance": { "goodwill": "62100000", "inventory": "26700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "485800000", "longTermDebt": "344400000", "shortTermDebt": "8200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "36700000", "reportedCurrency": "USD", "retainedEarnings": "-451300000", "totalLiabilities": "494800000", "otherCurrentAssets": "58000000", "totalCurrentAssets": "198400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287400000", "currentAccountsPayable": "41700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375800000", "totalShareholderEquity": "-9000000", "capitalLeaseObligations": "31400000", "otherCurrentLiabilities": "52700000", "totalCurrentLiabilities": "109100000", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "385700000", "cashAndShortTermInvestments": "36300000", "commonStockSharesOutstanding": "29049634", "intangibleAssetsExcludingGoodwill": "36700000", "cashAndCashEquivalentsAtCarryingValue": "36300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6400000", "operatingCashflow": "10100000", "capitalExpenditures": "5800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000", "cashflowFromInvestment": "-11000000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14800000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 80300000, "cost_of_revenue": 40500000, "gross_profit": 39800000, "ebit": 7900000, "ebitda": 24000000, "pretax_income": 1000000, "tax_provision": 8800000, "net_income": -7800000, "net_income_to_common": -7800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46300000, "total_current_assets": 165700000, "total_assets": 486800000, "short_term_debt": 10300000, "long_term_debt": 349600000, "total_debt": 359900000, "total_liabilities": 496300000, "total_equity": -9500000, "shares_outstanding": 29078848, "goodwill_and_intangibles": 101500000 }, "cash_flow": { "operating_cash_flow": 15200000, "capital_expenditure": 9600000, "free_cash_flow": 24800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97713, "ticker_id": 6643, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7900000", "ebitda": "24000000", "netIncome": "-7800000", "grossProfit": "39800000", "depreciation": "None", "totalRevenue": "80300000", "costOfRevenue": "40500000", "interestIncome": "None", "incomeBeforeTax": "1000000", "interestExpense": "7100000", "operatingIncome": "7900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8800000", "reportedCurrency": "USD", "netInterestIncome": "-6900000", "nonInterestIncome": "None", "operatingExpenses": "31900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16100000", "sellingGeneralAndAdministrative": "31900000", "netIncomeFromContinuingOperations": "-7800000" }, "balance": { "goodwill": "63200000", "inventory": "24900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "486800000", "longTermDebt": "349600000", "shortTermDebt": "10300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "38300000", "reportedCurrency": "USD", "retainedEarnings": "-449400000", "totalLiabilities": "496300000", "otherCurrentAssets": "14800000", "totalCurrentAssets": "165700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "321100000", "currentAccountsPayable": "44300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "389200000", "totalShareholderEquity": "-9500000", "capitalLeaseObligations": "39600000", "otherCurrentLiabilities": "29900000", "totalCurrentLiabilities": "98300000", "otherNonCurrentLiabilities": "2100000", "totalNonCurrentLiabilities": "398000000", "cashAndShortTermInvestments": "46300000", "commonStockSharesOutstanding": "29078848", "intangibleAssetsExcludingGoodwill": "38300000", "cashAndCashEquivalentsAtCarryingValue": "46300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7500000", "operatingCashflow": "15200000", "capitalExpenditures": "9600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5800000", "cashflowFromInvestment": "-16100000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80300000, "cost_of_revenue": 40500000, "gross_profit": 39800000, "research_and_development": null, "selling_general_admin": 31900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7900000, "depreciation_amortisation": 16100000, "ebitda": 24000000, "interest_expense": 7100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1000000, "tax_provision": 8800000, "effective_tax_rate": null, "net_income": -7800000, "net_income_continuing_ops": -7800000, "net_income_to_common": -7800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46300000, "short_term_investments": null, "net_receivables": 79700000, "inventory": 24900000, "other_current_assets": null, "total_current_assets": 165700000, "net_ppe": null, "goodwill": 63200000, "intangible_assets": 38300000, "goodwill_and_intangibles": 101500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 321100000, "total_assets": 486800000, "short_term_debt": 10300000, "accounts_payable": 44300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98300000, "long_term_debt": 349600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398000000, "total_liabilities": 496300000, "total_debt": 359900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -449400000, "total_equity": -9500000, "shares_outstanding": 29078848, "operating_cash_flow": 15200000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5800000, "free_cash_flow": 24800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7900000", "ebitda": "24000000", "netIncome": "-7800000", "grossProfit": "39800000", "depreciation": "None", "totalRevenue": "80300000", "costOfRevenue": "40500000", "interestIncome": "None", "incomeBeforeTax": "1000000", "interestExpense": "7100000", "operatingIncome": "7900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8800000", "reportedCurrency": "USD", "netInterestIncome": "-6900000", "nonInterestIncome": "None", "operatingExpenses": "31900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16100000", "sellingGeneralAndAdministrative": "31900000", "netIncomeFromContinuingOperations": "-7800000" }, "balance": { "goodwill": "63200000", "inventory": "24900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "486800000", "longTermDebt": "349600000", "shortTermDebt": "10300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "38300000", "reportedCurrency": "USD", "retainedEarnings": "-449400000", "totalLiabilities": "496300000", "otherCurrentAssets": "14800000", "totalCurrentAssets": "165700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "321100000", "currentAccountsPayable": "44300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "389200000", "totalShareholderEquity": "-9500000", "capitalLeaseObligations": "39600000", "otherCurrentLiabilities": "29900000", "totalCurrentLiabilities": "98300000", "otherNonCurrentLiabilities": "2100000", "totalNonCurrentLiabilities": "398000000", "cashAndShortTermInvestments": "46300000", "commonStockSharesOutstanding": "29078848", "intangibleAssetsExcludingGoodwill": "38300000", "cashAndCashEquivalentsAtCarryingValue": "46300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7500000", "operatingCashflow": "15200000", "capitalExpenditures": "9600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5800000", "cashflowFromInvestment": "-16100000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15300000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 60400000, "cost_of_revenue": 28500000, "gross_profit": 31900000, "ebit": 1600000, "ebitda": 13000000, "pretax_income": -5200000, "tax_provision": -5100000, "net_income": -100000, "net_income_to_common": -100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39000000, "total_current_assets": 161800000, "total_assets": 458900000, "short_term_debt": 29300000, "long_term_debt": 301500000, "total_debt": 330800000, "total_liabilities": 461100000, "total_equity": -2200000, "shares_outstanding": 28974000, "goodwill_and_intangibles": 98900000 }, "cash_flow": { "operating_cash_flow": 25500000, "capital_expenditure": 9200000, "free_cash_flow": 34700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97714, "ticker_id": 6643, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1600000", "ebitda": "13000000", "netIncome": "-100000", "grossProfit": "31900000", "depreciation": "None", "totalRevenue": "60400000", "costOfRevenue": "28500000", "interestIncome": "None", "incomeBeforeTax": "-5200000", "interestExpense": "7000000", "operatingIncome": "1600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5100000", "reportedCurrency": "USD", "netInterestIncome": "-6800000", "nonInterestIncome": "None", "operatingExpenses": "30300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11400000", "sellingGeneralAndAdministrative": "30300000", "netIncomeFromContinuingOperations": "-100000" }, "balance": { "goodwill": "59600000", "inventory": "31100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "458900000", "longTermDebt": "301500000", "shortTermDebt": "29300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "39300000", "reportedCurrency": "USD", "retainedEarnings": "-441600000", "totalLiabilities": "461100000", "otherCurrentAssets": "8100000", "totalCurrentAssets": "161800000", "currentLongTermDebt": "19400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297100000", "currentAccountsPayable": "37700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360500000", "totalShareholderEquity": "-2200000", "capitalLeaseObligations": "39600000", "otherCurrentLiabilities": "36100000", "totalCurrentLiabilities": "113100000", "otherNonCurrentLiabilities": "2200000", "totalNonCurrentLiabilities": "348000000", "cashAndShortTermInvestments": "39000000", "commonStockSharesOutstanding": "28974000", "intangibleAssetsExcludingGoodwill": "39300000", "cashAndCashEquivalentsAtCarryingValue": "39000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "25500000", "capitalExpenditures": "9200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1700000", "cashflowFromInvestment": "-15100000", "stockBasedCompensation": "1400000", "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": "11400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60400000, "cost_of_revenue": 28500000, "gross_profit": 31900000, "research_and_development": null, "selling_general_admin": 30300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1600000, "depreciation_amortisation": 11400000, "ebitda": 13000000, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": -5200000, "tax_provision": -5100000, "effective_tax_rate": null, "net_income": -100000, "net_income_continuing_ops": -100000, "net_income_to_common": -100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39000000, "short_term_investments": null, "net_receivables": 83600000, "inventory": 31100000, "other_current_assets": null, "total_current_assets": 161800000, "net_ppe": null, "goodwill": 59600000, "intangible_assets": 39300000, "goodwill_and_intangibles": 98900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297100000, "total_assets": 458900000, "short_term_debt": 29300000, "accounts_payable": 37700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113100000, "long_term_debt": 301500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 348000000, "total_liabilities": 461100000, "total_debt": 330800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -441600000, "total_equity": -2200000, "shares_outstanding": 28974000, "operating_cash_flow": 25500000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1700000, "free_cash_flow": 34700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1600000", "ebitda": "13000000", "netIncome": "-100000", "grossProfit": "31900000", "depreciation": "None", "totalRevenue": "60400000", "costOfRevenue": "28500000", "interestIncome": "None", "incomeBeforeTax": "-5200000", "interestExpense": "7000000", "operatingIncome": "1600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5100000", "reportedCurrency": "USD", "netInterestIncome": "-6800000", "nonInterestIncome": "None", "operatingExpenses": "30300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11400000", "sellingGeneralAndAdministrative": "30300000", "netIncomeFromContinuingOperations": "-100000" }, "balance": { "goodwill": "59600000", "inventory": "31100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "458900000", "longTermDebt": "301500000", "shortTermDebt": "29300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "39300000", "reportedCurrency": "USD", "retainedEarnings": "-441600000", "totalLiabilities": "461100000", "otherCurrentAssets": "8100000", "totalCurrentAssets": "161800000", "currentLongTermDebt": "19400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297100000", "currentAccountsPayable": "37700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360500000", "totalShareholderEquity": "-2200000", "capitalLeaseObligations": "39600000", "otherCurrentLiabilities": "36100000", "totalCurrentLiabilities": "113100000", "otherNonCurrentLiabilities": "2200000", "totalNonCurrentLiabilities": "348000000", "cashAndShortTermInvestments": "39000000", "commonStockSharesOutstanding": "28974000", "intangibleAssetsExcludingGoodwill": "39300000", "cashAndCashEquivalentsAtCarryingValue": "39000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "25500000", "capitalExpenditures": "9200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1700000", "cashflowFromInvestment": "-15100000", "stockBasedCompensation": "1400000", "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": "11400000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 80400000, "cost_of_revenue": 23700000, "gross_profit": 56700000, "ebit": 11700000, "ebitda": 24300000, "pretax_income": 2500000, "tax_provision": -62600000, "net_income": 65100000, "net_income_to_common": 65100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29300000, "total_current_assets": 159900000, "total_assets": 438400000, "short_term_debt": 28300000, "long_term_debt": 292200000, "total_debt": 320500000, "total_liabilities": 441700000, "total_equity": -3300000, "shares_outstanding": 29197000, "goodwill_and_intangibles": 96300000 }, "cash_flow": { "operating_cash_flow": 6900000, "capital_expenditure": 7900000, "free_cash_flow": 14800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97715, "ticker_id": 6643, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11700000", "ebitda": "24300000", "netIncome": "65100000", "grossProfit": "56700000", "depreciation": "None", "totalRevenue": "80400000", "costOfRevenue": "23700000", "interestIncome": "None", "incomeBeforeTax": "2500000", "interestExpense": "9200000", "operatingIncome": "10800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-62600000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "45900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12600000", "sellingGeneralAndAdministrative": "34400000", "netIncomeFromContinuingOperations": "65100000" }, "balance": { "goodwill": "57800000", "inventory": "28000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "438400000", "longTermDebt": "292200000", "shortTermDebt": "28300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38500000", "reportedCurrency": "USD", "retainedEarnings": "-441500000", "totalLiabilities": "441700000", "otherCurrentAssets": "10000000", "totalCurrentAssets": "159900000", "currentLongTermDebt": "18800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278500000", "currentAccountsPayable": "29300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350800000", "totalShareholderEquity": "-3300000", "capitalLeaseObligations": "39800000", "otherCurrentLiabilities": "24400000", "totalCurrentLiabilities": "104000000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "337700000", "cashAndShortTermInvestments": "29300000", "commonStockSharesOutstanding": "29197000", "intangibleAssetsExcludingGoodwill": "38500000", "cashAndCashEquivalentsAtCarryingValue": "29300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1500000", "operatingCashflow": "6900000", "capitalExpenditures": "7900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1200000", "cashflowFromInvestment": "-10600000", "stockBasedCompensation": "1900000", "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": "12600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80400000, "cost_of_revenue": 23700000, "gross_profit": 56700000, "research_and_development": 30500000, "selling_general_admin": 34400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11700000, "depreciation_amortisation": 12600000, "ebitda": 24300000, "interest_expense": 9200000, "interest_income": null, "other_non_operating": null, "pretax_income": 2500000, "tax_provision": -62600000, "effective_tax_rate": null, "net_income": 65100000, "net_income_continuing_ops": 65100000, "net_income_to_common": 65100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29300000, "short_term_investments": null, "net_receivables": 92600000, "inventory": 28000000, "other_current_assets": null, "total_current_assets": 159900000, "net_ppe": null, "goodwill": 57800000, "intangible_assets": 38500000, "goodwill_and_intangibles": 96300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278500000, "total_assets": 438400000, "short_term_debt": 28300000, "accounts_payable": 29300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104000000, "long_term_debt": 292200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337700000, "total_liabilities": 441700000, "total_debt": 320500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -441500000, "total_equity": -3300000, "shares_outstanding": 29197000, "operating_cash_flow": 6900000, "stock_based_compensation": 1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1200000, "free_cash_flow": 14800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11700000", "ebitda": "24300000", "netIncome": "65100000", "grossProfit": "56700000", "depreciation": "None", "totalRevenue": "80400000", "costOfRevenue": "23700000", "interestIncome": "None", "incomeBeforeTax": "2500000", "interestExpense": "9200000", "operatingIncome": "10800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-62600000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "45900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12600000", "sellingGeneralAndAdministrative": "34400000", "netIncomeFromContinuingOperations": "65100000" }, "balance": { "goodwill": "57800000", "inventory": "28000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "438400000", "longTermDebt": "292200000", "shortTermDebt": "28300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38500000", "reportedCurrency": "USD", "retainedEarnings": "-441500000", "totalLiabilities": "441700000", "otherCurrentAssets": "10000000", "totalCurrentAssets": "159900000", "currentLongTermDebt": "18800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278500000", "currentAccountsPayable": "29300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350800000", "totalShareholderEquity": "-3300000", "capitalLeaseObligations": "39800000", "otherCurrentLiabilities": "24400000", "totalCurrentLiabilities": "104000000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "337700000", "cashAndShortTermInvestments": "29300000", "commonStockSharesOutstanding": "29197000", "intangibleAssetsExcludingGoodwill": "38500000", "cashAndCashEquivalentsAtCarryingValue": "29300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1500000", "operatingCashflow": "6900000", "capitalExpenditures": "7900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1200000", "cashflowFromInvestment": "-10600000", "stockBasedCompensation": "1900000", "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": "12600000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 78000000, "cost_of_revenue": 23400000, "gross_profit": 54600000, "ebit": 12900000, "ebitda": 25500000, "pretax_income": 4400000, "tax_provision": 1000000, "net_income": 3400000, "net_income_to_common": 3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35700000, "total_current_assets": 165400000, "total_assets": 388600000, "short_term_debt": 33200000, "long_term_debt": 312400000, "total_debt": 345600000, "total_liabilities": 466900000, "total_equity": -78300000, "shares_outstanding": 28496801, "goodwill_and_intangibles": 103300000 }, "cash_flow": { "operating_cash_flow": 26900000, "capital_expenditure": 1800000, "free_cash_flow": 28700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97717, "ticker_id": 6643, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12900000", "ebitda": "25500000", "netIncome": "3400000", "grossProfit": "54600000", "depreciation": "None", "totalRevenue": "78000000", "costOfRevenue": "23400000", "interestIncome": "None", "incomeBeforeTax": "4400000", "interestExpense": "8500000", "operatingIncome": "11900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-7500000", "nonInterestIncome": "None", "operatingExpenses": "42700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12600000", "sellingGeneralAndAdministrative": "31400000", "netIncomeFromContinuingOperations": "3400000" }, "balance": { "goodwill": "61900000", "inventory": "31600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "388600000", "longTermDebt": "312400000", "shortTermDebt": "33200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "41400000", "reportedCurrency": "USD", "retainedEarnings": "-508900000", "totalLiabilities": "466900000", "otherCurrentAssets": "23800000", "totalCurrentAssets": "165400000", "currentLongTermDebt": "20100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223200000", "currentAccountsPayable": "30900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375600000", "totalShareholderEquity": "-78300000", "capitalLeaseObligations": "43100000", "otherCurrentLiabilities": "32600000", "totalCurrentLiabilities": "109300000", "otherNonCurrentLiabilities": "3200000", "totalNonCurrentLiabilities": "357600000", "cashAndShortTermInvestments": "35700000", "commonStockSharesOutstanding": "28496801", "intangibleAssetsExcludingGoodwill": "41400000", "cashAndCashEquivalentsAtCarryingValue": "35700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "26900000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "1800000", "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": "12600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78000000, "cost_of_revenue": 23400000, "gross_profit": 54600000, "research_and_development": null, "selling_general_admin": 31400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12900000, "depreciation_amortisation": 12600000, "ebitda": 25500000, "interest_expense": 8500000, "interest_income": null, "other_non_operating": null, "pretax_income": 4400000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 3400000, "net_income_continuing_ops": 3400000, "net_income_to_common": 3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35700000, "short_term_investments": null, "net_receivables": 74300000, "inventory": 31600000, "other_current_assets": null, "total_current_assets": 165400000, "net_ppe": null, "goodwill": 61900000, "intangible_assets": 41400000, "goodwill_and_intangibles": 103300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 223200000, "total_assets": 388600000, "short_term_debt": 33200000, "accounts_payable": 30900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109300000, "long_term_debt": 312400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 357600000, "total_liabilities": 466900000, "total_debt": 345600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -508900000, "total_equity": -78300000, "shares_outstanding": 28496801, "operating_cash_flow": 26900000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100000, "free_cash_flow": 28700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12900000", "ebitda": "25500000", "netIncome": "3400000", "grossProfit": "54600000", "depreciation": "None", "totalRevenue": "78000000", "costOfRevenue": "23400000", "interestIncome": "None", "incomeBeforeTax": "4400000", "interestExpense": "8500000", "operatingIncome": "11900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-7500000", "nonInterestIncome": "None", "operatingExpenses": "42700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12600000", "sellingGeneralAndAdministrative": "31400000", "netIncomeFromContinuingOperations": "3400000" }, "balance": { "goodwill": "61900000", "inventory": "31600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "388600000", "longTermDebt": "312400000", "shortTermDebt": "33200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "41400000", "reportedCurrency": "USD", "retainedEarnings": "-508900000", "totalLiabilities": "466900000", "otherCurrentAssets": "23800000", "totalCurrentAssets": "165400000", "currentLongTermDebt": "20100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223200000", "currentAccountsPayable": "30900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375600000", "totalShareholderEquity": "-78300000", "capitalLeaseObligations": "43100000", "otherCurrentLiabilities": "32600000", "totalCurrentLiabilities": "109300000", "otherNonCurrentLiabilities": "3200000", "totalNonCurrentLiabilities": "357600000", "cashAndShortTermInvestments": "35700000", "commonStockSharesOutstanding": "28496801", "intangibleAssetsExcludingGoodwill": "41400000", "cashAndCashEquivalentsAtCarryingValue": "35700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "26900000", "capitalExpenditures": "1800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "1800000", "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": "12600000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 74800000, "cost_of_revenue": 24800000, "gross_profit": 50000000, "ebit": 9700000, "ebitda": 21000000, "pretax_income": 2200000, "tax_provision": 800000, "net_income": 1400000, "net_income_to_common": 1400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23500000, "total_current_assets": 135500000, "total_assets": 326600000, "short_term_debt": 24200000, "long_term_debt": 294000000, "total_debt": 318200000, "total_liabilities": 404000000, "total_equity": -77400000, "shares_outstanding": 29046281, "goodwill_and_intangibles": 98100000 }, "cash_flow": { "operating_cash_flow": -2400000, "capital_expenditure": 5800000, "free_cash_flow": 3400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97718, "ticker_id": 6643, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9700000", "ebitda": "21000000", "netIncome": "1400000", "grossProfit": "50000000", "depreciation": "None", "totalRevenue": "74800000", "costOfRevenue": "24800000", "interestIncome": "None", "incomeBeforeTax": "2200000", "interestExpense": "6600000", "operatingIncome": "8700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "800000", "reportedCurrency": "USD", "netInterestIncome": "-6600000", "nonInterestIncome": "None", "operatingExpenses": "41300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11300000", "sellingGeneralAndAdministrative": "30800000", "netIncomeFromContinuingOperations": "2000000" }, "balance": { "goodwill": "58300000", "inventory": "30400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "326600000", "longTermDebt": "294000000", "shortTermDebt": "24200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "39800000", "reportedCurrency": "USD", "retainedEarnings": "-512300000", "totalLiabilities": "404000000", "otherCurrentAssets": "39700000", "totalCurrentAssets": "135500000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191100000", "currentAccountsPayable": "26700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330500000", "totalShareholderEquity": "-77400000", "capitalLeaseObligations": "17500000", "otherCurrentLiabilities": "27400000", "totalCurrentLiabilities": "87700000", "otherNonCurrentLiabilities": "2800000", "totalNonCurrentLiabilities": "316300000", "cashAndShortTermInvestments": "23500000", "commonStockSharesOutstanding": "29046281", "intangibleAssetsExcludingGoodwill": "39800000", "cashAndCashEquivalentsAtCarryingValue": "23500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "-2400000", "capitalExpenditures": "5800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-9100000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74800000, "cost_of_revenue": 24800000, "gross_profit": 50000000, "research_and_development": null, "selling_general_admin": 30800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9700000, "depreciation_amortisation": 11300000, "ebitda": 21000000, "interest_expense": 6600000, "interest_income": null, "other_non_operating": null, "pretax_income": 2200000, "tax_provision": 800000, "effective_tax_rate": null, "net_income": 1400000, "net_income_continuing_ops": 2000000, "net_income_to_common": 1400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23500000, "short_term_investments": null, "net_receivables": 41900000, "inventory": 30400000, "other_current_assets": null, "total_current_assets": 135500000, "net_ppe": null, "goodwill": 58300000, "intangible_assets": 39800000, "goodwill_and_intangibles": 98100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 191100000, "total_assets": 326600000, "short_term_debt": 24200000, "accounts_payable": 26700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87700000, "long_term_debt": 294000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 316300000, "total_liabilities": 404000000, "total_debt": 318200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -512300000, "total_equity": -77400000, "shares_outstanding": 29046281, "operating_cash_flow": -2400000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300000, "free_cash_flow": 3400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9700000", "ebitda": "21000000", "netIncome": "1400000", "grossProfit": "50000000", "depreciation": "None", "totalRevenue": "74800000", "costOfRevenue": "24800000", "interestIncome": "None", "incomeBeforeTax": "2200000", "interestExpense": "6600000", "operatingIncome": "8700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "800000", "reportedCurrency": "USD", "netInterestIncome": "-6600000", "nonInterestIncome": "None", "operatingExpenses": "41300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11300000", "sellingGeneralAndAdministrative": "30800000", "netIncomeFromContinuingOperations": "2000000" }, "balance": { "goodwill": "58300000", "inventory": "30400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "326600000", "longTermDebt": "294000000", "shortTermDebt": "24200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "39800000", "reportedCurrency": "USD", "retainedEarnings": "-512300000", "totalLiabilities": "404000000", "otherCurrentAssets": "39700000", "totalCurrentAssets": "135500000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191100000", "currentAccountsPayable": "26700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330500000", "totalShareholderEquity": "-77400000", "capitalLeaseObligations": "17500000", "otherCurrentLiabilities": "27400000", "totalCurrentLiabilities": "87700000", "otherNonCurrentLiabilities": "2800000", "totalNonCurrentLiabilities": "316300000", "cashAndShortTermInvestments": "23500000", "commonStockSharesOutstanding": "29046281", "intangibleAssetsExcludingGoodwill": "39800000", "cashAndCashEquivalentsAtCarryingValue": "23500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "-2400000", "capitalExpenditures": "5800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-9100000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11500000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 62300000, "cost_of_revenue": 20400000, "gross_profit": 41900000, "ebit": -1100000, "ebitda": 9800000, "pretax_income": -8500000, "tax_provision": -2100000, "net_income": -6400000, "net_income_to_common": -6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35300000, "total_current_assets": 144100000, "total_assets": 331100000, "short_term_debt": 24000000, "long_term_debt": 293300000, "total_debt": 317300000, "total_liabilities": 412300000, "total_equity": -81200000, "shares_outstanding": 28603734, "goodwill_and_intangibles": 93100000 }, "cash_flow": { "operating_cash_flow": 6000000, "capital_expenditure": 7700000, "free_cash_flow": 13700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97719, "ticker_id": 6643, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1100000", "ebitda": "9800000", "netIncome": "-6400000", "grossProfit": "41900000", "depreciation": "None", "totalRevenue": "62300000", "costOfRevenue": "20400000", "interestIncome": "None", "incomeBeforeTax": "-8500000", "interestExpense": "6500000", "operatingIncome": "-2100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2100000", "reportedCurrency": "USD", "netInterestIncome": "-6500000", "nonInterestIncome": "None", "operatingExpenses": "44000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10900000", "sellingGeneralAndAdministrative": "34400000", "netIncomeFromContinuingOperations": "-5700000" }, "balance": { "goodwill": "58300000", "inventory": "31700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "331100000", "longTermDebt": "293300000", "shortTermDebt": "24000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "34800000", "reportedCurrency": "USD", "retainedEarnings": "-514300000", "totalLiabilities": "412300000", "otherCurrentAssets": "39600000", "totalCurrentAssets": "144100000", "currentLongTermDebt": "18900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187000000", "currentAccountsPayable": "35200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330300000", "totalShareholderEquity": "-81200000", "capitalLeaseObligations": "18100000", "otherCurrentLiabilities": "26800000", "totalCurrentLiabilities": "94100000", "otherNonCurrentLiabilities": "3900000", "totalNonCurrentLiabilities": "318200000", "cashAndShortTermInvestments": "35300000", "commonStockSharesOutstanding": "28603734", "intangibleAssetsExcludingGoodwill": "34800000", "cashAndCashEquivalentsAtCarryingValue": "35300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "6000000", "capitalExpenditures": "7700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000", "cashflowFromInvestment": "-10100000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62300000, "cost_of_revenue": 20400000, "gross_profit": 41900000, "research_and_development": 27800000, "selling_general_admin": 34400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1100000, "depreciation_amortisation": 10900000, "ebitda": 9800000, "interest_expense": 6500000, "interest_income": null, "other_non_operating": null, "pretax_income": -8500000, "tax_provision": -2100000, "effective_tax_rate": null, "net_income": -6400000, "net_income_continuing_ops": -5700000, "net_income_to_common": -6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35300000, "short_term_investments": null, "net_receivables": 37500000, "inventory": 31700000, "other_current_assets": null, "total_current_assets": 144100000, "net_ppe": null, "goodwill": 58300000, "intangible_assets": 34800000, "goodwill_and_intangibles": 93100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187000000, "total_assets": 331100000, "short_term_debt": 24000000, "accounts_payable": 35200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94100000, "long_term_debt": 293300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318200000, "total_liabilities": 412300000, "total_debt": 317300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -514300000, "total_equity": -81200000, "shares_outstanding": 28603734, "operating_cash_flow": 6000000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200000, "free_cash_flow": 13700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1100000", "ebitda": "9800000", "netIncome": "-6400000", "grossProfit": "41900000", "depreciation": "None", "totalRevenue": "62300000", "costOfRevenue": "20400000", "interestIncome": "None", "incomeBeforeTax": "-8500000", "interestExpense": "6500000", "operatingIncome": "-2100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2100000", "reportedCurrency": "USD", "netInterestIncome": "-6500000", "nonInterestIncome": "None", "operatingExpenses": "44000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10900000", "sellingGeneralAndAdministrative": "34400000", "netIncomeFromContinuingOperations": "-5700000" }, "balance": { "goodwill": "58300000", "inventory": "31700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "331100000", "longTermDebt": "293300000", "shortTermDebt": "24000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "34800000", "reportedCurrency": "USD", "retainedEarnings": "-514300000", "totalLiabilities": "412300000", "otherCurrentAssets": "39600000", "totalCurrentAssets": "144100000", "currentLongTermDebt": "18900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187000000", "currentAccountsPayable": "35200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330300000", "totalShareholderEquity": "-81200000", "capitalLeaseObligations": "18100000", "otherCurrentLiabilities": "26800000", "totalCurrentLiabilities": "94100000", "otherNonCurrentLiabilities": "3900000", "totalNonCurrentLiabilities": "318200000", "cashAndShortTermInvestments": "35300000", "commonStockSharesOutstanding": "28603734", "intangibleAssetsExcludingGoodwill": "34800000", "cashAndCashEquivalentsAtCarryingValue": "35300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "6000000", "capitalExpenditures": "7700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000", "cashflowFromInvestment": "-10100000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10900000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 97500000, "cost_of_revenue": 48100000, "gross_profit": 49400000, "ebit": 13100000, "ebitda": 24300000, "pretax_income": 5400000, "tax_provision": 2000000, "net_income": 3400000, "net_income_to_common": 3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26400000, "total_current_assets": 133300000, "total_assets": 304700000, "short_term_debt": 4100000, "long_term_debt": 295600000, "total_debt": 299700000, "total_liabilities": 377200000, "total_equity": -72500000, "shares_outstanding": 29105267, "goodwill_and_intangibles": 91500000 }, "cash_flow": { "operating_cash_flow": 10500000, "capital_expenditure": 15700000, "free_cash_flow": 26200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97720, "ticker_id": 6643, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13100000", "ebitda": "24300000", "netIncome": "3400000", "grossProfit": "49400000", "depreciation": "None", "totalRevenue": "97500000", "costOfRevenue": "48100000", "interestIncome": "None", "incomeBeforeTax": "5400000", "interestExpense": "6900000", "operatingIncome": "12200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-7100000", "nonInterestIncome": "None", "operatingExpenses": "37200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11200000", "sellingGeneralAndAdministrative": "34400000", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "56300000", "inventory": "39900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "304700000", "longTermDebt": "295600000", "shortTermDebt": "4100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "35200000", "reportedCurrency": "USD", "retainedEarnings": "-508600000", "totalLiabilities": "377200000", "otherCurrentAssets": "37800000", "totalCurrentAssets": "133300000", "currentLongTermDebt": "19100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171400000", "currentAccountsPayable": "34400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "298900000", "totalShareholderEquity": "-72500000", "capitalLeaseObligations": "16800000", "otherCurrentLiabilities": "27000000", "totalCurrentLiabilities": "77800000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "299400000", "cashAndShortTermInvestments": "26400000", "commonStockSharesOutstanding": "29105267", "intangibleAssetsExcludingGoodwill": "35200000", "cashAndCashEquivalentsAtCarryingValue": "26400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "10500000", "capitalExpenditures": "15700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1800000", "cashflowFromInvestment": "-23400000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97500000, "cost_of_revenue": 48100000, "gross_profit": 49400000, "research_and_development": 15900000, "selling_general_admin": 34400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13100000, "depreciation_amortisation": 11200000, "ebitda": 24300000, "interest_expense": 6900000, "interest_income": null, "other_non_operating": null, "pretax_income": 5400000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 3400000, "net_income_continuing_ops": 0, "net_income_to_common": 3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26400000, "short_term_investments": null, "net_receivables": 29200000, "inventory": 39900000, "other_current_assets": null, "total_current_assets": 133300000, "net_ppe": null, "goodwill": 56300000, "intangible_assets": 35200000, "goodwill_and_intangibles": 91500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 171400000, "total_assets": 304700000, "short_term_debt": 4100000, "accounts_payable": 34400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77800000, "long_term_debt": 295600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 299400000, "total_liabilities": 377200000, "total_debt": 299700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -508600000, "total_equity": -72500000, "shares_outstanding": 29105267, "operating_cash_flow": 10500000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1800000, "free_cash_flow": 26200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13100000", "ebitda": "24300000", "netIncome": "3400000", "grossProfit": "49400000", "depreciation": "None", "totalRevenue": "97500000", "costOfRevenue": "48100000", "interestIncome": "None", "incomeBeforeTax": "5400000", "interestExpense": "6900000", "operatingIncome": "12200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-7100000", "nonInterestIncome": "None", "operatingExpenses": "37200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11200000", "sellingGeneralAndAdministrative": "34400000", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "56300000", "inventory": "39900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "304700000", "longTermDebt": "295600000", "shortTermDebt": "4100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "35200000", "reportedCurrency": "USD", "retainedEarnings": "-508600000", "totalLiabilities": "377200000", "otherCurrentAssets": "37800000", "totalCurrentAssets": "133300000", "currentLongTermDebt": "19100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171400000", "currentAccountsPayable": "34400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "298900000", "totalShareholderEquity": "-72500000", "capitalLeaseObligations": "16800000", "otherCurrentLiabilities": "27000000", "totalCurrentLiabilities": "77800000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "299400000", "cashAndShortTermInvestments": "26400000", "commonStockSharesOutstanding": "29105267", "intangibleAssetsExcludingGoodwill": "35200000", "cashAndCashEquivalentsAtCarryingValue": "26400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "10500000", "capitalExpenditures": "15700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1800000", "cashflowFromInvestment": "-23400000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11200000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 97500000, "cost_of_revenue": 48100000, "gross_profit": 49400000, "ebit": 12200000, "ebitda": null, "pretax_income": 5400000, "tax_provision": null, "net_income": 3400000, "net_income_to_common": 3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26400000, "total_current_assets": 133300000, "total_assets": 304700000, "short_term_debt": null, "long_term_debt": 282700000, "total_debt": 282700000, "total_liabilities": 377200000, "total_equity": -72500000, "shares_outstanding": 26214739, "goodwill_and_intangibles": 91500000 }, "cash_flow": { "operating_cash_flow": 10500000, "capital_expenditure": 15700000, "free_cash_flow": 26200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97722, "ticker_id": 6643, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "3400000", "grossProfit": "49400000", "depreciation": "None", "totalRevenue": "97500000", "costOfRevenue": "48100000", "interestIncome": "None", "incomeBeforeTax": "5400000", "interestExpense": "7700000", "operatingIncome": "12200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6800000", "nonInterestIncome": "None", "operatingExpenses": "85300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "26900000", "netIncomeFromContinuingOperations": "3400000" }, "balance": { "goodwill": "56300000", "inventory": "39900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "304700000", "longTermDebt": "282700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "35200000", "reportedCurrency": "USD", "retainedEarnings": "-508600000", "totalLiabilities": "377200000", "otherCurrentAssets": "37800000", "totalCurrentAssets": "133300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171400000", "currentAccountsPayable": "34400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-72500000", "capitalLeaseObligations": "16200000", "otherCurrentLiabilities": "3400000", "totalCurrentLiabilities": "77800000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "299400000", "cashAndShortTermInvestments": "26400000", "commonStockSharesOutstanding": "26214739", "intangibleAssetsExcludingGoodwill": "35200000", "cashAndCashEquivalentsAtCarryingValue": "26400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "10500000", "capitalExpenditures": "15700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1800000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97500000, "cost_of_revenue": 48100000, "gross_profit": 49400000, "research_and_development": null, "selling_general_admin": 26900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12200000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 7700000, "interest_income": null, "other_non_operating": null, "pretax_income": 5400000, "tax_provision": null, "effective_tax_rate": null, "net_income": 3400000, "net_income_continuing_ops": 3400000, "net_income_to_common": 3400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26400000, "short_term_investments": null, "net_receivables": 29200000, "inventory": 39900000, "other_current_assets": null, "total_current_assets": 133300000, "net_ppe": null, "goodwill": 56300000, "intangible_assets": 35200000, "goodwill_and_intangibles": 91500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 171400000, "total_assets": 304700000, "short_term_debt": null, "accounts_payable": 34400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77800000, "long_term_debt": 282700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 299400000, "total_liabilities": 377200000, "total_debt": 282700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -508600000, "total_equity": -72500000, "shares_outstanding": 26214739, "operating_cash_flow": 10500000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1800000, "free_cash_flow": 26200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "3400000", "grossProfit": "49400000", "depreciation": "None", "totalRevenue": "97500000", "costOfRevenue": "48100000", "interestIncome": "None", "incomeBeforeTax": "5400000", "interestExpense": "7700000", "operatingIncome": "12200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6800000", "nonInterestIncome": "None", "operatingExpenses": "85300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "26900000", "netIncomeFromContinuingOperations": "3400000" }, "balance": { "goodwill": "56300000", "inventory": "39900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "304700000", "longTermDebt": "282700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "35200000", "reportedCurrency": "USD", "retainedEarnings": "-508600000", "totalLiabilities": "377200000", "otherCurrentAssets": "37800000", "totalCurrentAssets": "133300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171400000", "currentAccountsPayable": "34400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-72500000", "capitalLeaseObligations": "16200000", "otherCurrentLiabilities": "3400000", "totalCurrentLiabilities": "77800000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "299400000", "cashAndShortTermInvestments": "26400000", "commonStockSharesOutstanding": "26214739", "intangibleAssetsExcludingGoodwill": "35200000", "cashAndCashEquivalentsAtCarryingValue": "26400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "10500000", "capitalExpenditures": "15700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1800000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11200000", "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": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "income_statement": { "revenue": 80400000, "cost_of_revenue": 23200000, "gross_profit": 57200000, "ebit": 12500000, "ebitda": 23600000, "pretax_income": 5200000, "tax_provision": 1100000, "net_income": 4100000, "net_income_to_common": 4100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42100000, "total_current_assets": 161800000, "total_assets": 353500000, "short_term_debt": 2900000, "long_term_debt": 294000000, "total_debt": 296900000, "total_liabilities": 403800000, "total_equity": -50300000, "shares_outstanding": 29073078, "goodwill_and_intangibles": 131900000 }, "cash_flow": { "operating_cash_flow": 22700000, "capital_expenditure": 9100000, "free_cash_flow": 31800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 97723, "ticker_id": 6643, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:29:41.272392+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12500000", "ebitda": "23600000", "netIncome": "4100000", "grossProfit": "57200000", "depreciation": "None", "totalRevenue": "80400000", "costOfRevenue": "23200000", "interestIncome": "None", "incomeBeforeTax": "5200000", "interestExpense": "7300000", "operatingIncome": "12400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-7200000", "nonInterestIncome": "None", "operatingExpenses": "44800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "100000", "costofGoodsAndServicesSold": "23200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11100000", "sellingGeneralAndAdministrative": "34400000", "netIncomeFromContinuingOperations": "4100000" }, "balance": { "goodwill": "78000000", "inventory": "48000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "353500000", "longTermDebt": "294000000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "53900000", "reportedCurrency": "USD", "retainedEarnings": "-479500000", "totalLiabilities": "403800000", "otherCurrentAssets": "32600000", "totalCurrentAssets": "161800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191700000", "currentAccountsPayable": "47500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48200000", "shortLongTermDebtTotal": "304100000", "totalShareholderEquity": "-50300000", "capitalLeaseObligations": "10100000", "otherCurrentLiabilities": "15900000", "totalCurrentLiabilities": "97400000", "otherNonCurrentLiabilities": "2400000", "totalNonCurrentLiabilities": "306400000", "cashAndShortTermInvestments": "42100000", "commonStockSharesOutstanding": "29073078", "intangibleAssetsExcludingGoodwill": "53900000", "cashAndCashEquivalentsAtCarryingValue": "42100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-10400000", "operatingCashflow": "22700000", "capitalExpenditures": "9100000", "changeInReceivables": "-5200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-9100000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80400000, "cost_of_revenue": 23200000, "gross_profit": 57200000, "research_and_development": null, "selling_general_admin": 34400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12500000, "depreciation_amortisation": 11100000, "ebitda": 23600000, "interest_expense": 7300000, "interest_income": null, "other_non_operating": null, "pretax_income": 5200000, "tax_provision": 1100000, "effective_tax_rate": null, "net_income": 4100000, "net_income_continuing_ops": 4100000, "net_income_to_common": 4100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42100000, "short_term_investments": null, "net_receivables": 39100000, "inventory": 48000000, "other_current_assets": null, "total_current_assets": 161800000, "net_ppe": null, "goodwill": 78000000, "intangible_assets": 53900000, "goodwill_and_intangibles": 131900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 191700000, "total_assets": 353500000, "short_term_debt": 2900000, "accounts_payable": 47500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97400000, "long_term_debt": 294000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 306400000, "total_liabilities": 403800000, "total_debt": 296900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -479500000, "total_equity": -50300000, "shares_outstanding": 29073078, "operating_cash_flow": 22700000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300000, "free_cash_flow": 31800000, "net_change_in_cash": 13300000 }, "raw_data": { "income": { "ebit": "12500000", "ebitda": "23600000", "netIncome": "4100000", "grossProfit": "57200000", "depreciation": "None", "totalRevenue": "80400000", "costOfRevenue": "23200000", "interestIncome": "None", "incomeBeforeTax": "5200000", "interestExpense": "7300000", "operatingIncome": "12400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1100000", "reportedCurrency": "USD", "netInterestIncome": "-7200000", "nonInterestIncome": "None", "operatingExpenses": "44800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "100000", "costofGoodsAndServicesSold": "23200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11100000", "sellingGeneralAndAdministrative": "34400000", "netIncomeFromContinuingOperations": "4100000" }, "balance": { "goodwill": "78000000", "inventory": "48000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "353500000", "longTermDebt": "294000000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "53900000", "reportedCurrency": "USD", "retainedEarnings": "-479500000", "totalLiabilities": "403800000", "otherCurrentAssets": "32600000", "totalCurrentAssets": "161800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191700000", "currentAccountsPayable": "47500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48200000", "shortLongTermDebtTotal": "304100000", "totalShareholderEquity": "-50300000", "capitalLeaseObligations": "10100000", "otherCurrentLiabilities": "15900000", "totalCurrentLiabilities": "97400000", "otherNonCurrentLiabilities": "2400000", "totalNonCurrentLiabilities": "306400000", "cashAndShortTermInvestments": "42100000", "commonStockSharesOutstanding": "29073078", "intangibleAssetsExcludingGoodwill": "53900000", "cashAndCashEquivalentsAtCarryingValue": "42100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-10400000", "operatingCashflow": "22700000", "capitalExpenditures": "9100000", "changeInReceivables": "-5200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-9100000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }