{ "ticker": { "uuid": "768d00b2-d8e8-4830-aaee-add773316127", "symbol": "BAND", "name": "Bandwidth Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/768d00b2-d8e8-4830-aaee-add773316127/", "api_url": "https://sharemaestro.com/factors/api/tickers/768d00b2-d8e8-4830-aaee-add773316127/" }, "ticker_metadata": { "id": 4969, "uuid": "768d00b2-d8e8-4830-aaee-add773316127", "symbol": "BAND", "name": "Bandwidth Inc", "asset_type": "equity", "market_cap": 1844677000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Bandwidth Inc. is a cloud-based software-based communications platform as a service (CPaaS) provider in the United States. The company is headquartered in Raleigh, North Carolina.", "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": "768d00b2-d8e8-4830-aaee-add773316127", "symbol": "BAND", "name": "Bandwidth Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/768d00b2-d8e8-4830-aaee-add773316127/", "api_url": "https://sharemaestro.com/factors/api/tickers/768d00b2-d8e8-4830-aaee-add773316127/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.21, "quality": 0.19, "momentum": 0.98, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 72.2, "market_cap": 2379567600, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0179, "shareholder_yield": 0, "roe": -0.0125, "piotroski_f_score": 4, "momentum_12_1": 2.3371, "volatility_252d": 1.0493 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:21.046042+00:00", "batch_id": "" }, "size": { "price_close": 72.2, "market_cap": 2379567600, "market_cap_usd": 2379567600, "enterprise_value": 2535613600, "shares_outstanding": 32958000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 5.8658, "ptbv_ratio": null, "ps_ratio": 3.0184, "pcf_ratio": 23.4748, "pfcf_ratio": 18.9134, "ev_ebitda": 55.8272, "ev_ebit": -159.8546, "ev_sales": 3.2163, "ev_fcf": 20.1537, "earnings_yield": null, "fcf_yield": 0.0496, "price_to_sales": 3.0184, "price_to_book": 5.8658, "price_to_cashflow": 23.4748, "ebitda_to_ev": 0.0179, "sales_yield": 0.3109 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3659, "operating_margin": -0.0201, "net_margin": -0.0064, "ebitda_margin": 0.0576, "fcf_margin": 0.1596, "roe": -0.0125, "roa": -0.0051, "roic": -0.0212, "roc_greenblatt": null, "asset_turnover": 0.801, "cash_conversion": -24.8939, "accruals_ratio": -0.1081, "sbc_to_revenue": 0.0656, "piotroski_f_score": 4, "altman_z_score": 3.0887, "earnings_stability_5y": 4.4689, "revenue_stability_5y": 0.3657, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2931, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4261, "net_debt_to_ebitda": 3.4357, "debt_to_assets": 0.2066, "interest_coverage": -7.1676, "current_ratio": 0.9417, "quick_ratio": 0.9417, "net_debt": 156046000, "local_beta": -0.0018, "volatility_252d": 1.0493, "volatility_60d": 2.631, "max_drawdown_12m": -0.2611, "risk_adjusted_momentum": 2.2272 }, "growth": { "revenue_growth_1y": 0.0488, "revenue_growth_3y_cagr": 0.0956, "revenue_growth_5y_cagr": 0.1705, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2073, "book_value_growth_1y": 0.1609, "revenue_growth": 0.0488, "earnings_growth": null }, "momentum": { "price_return_1m": 0.4472, "price_return_3m": 3.3625, "price_return_6m": 3.8587, "price_return_9m": 3.6046, "price_return_12m": 3.8294, "price_return_12m_ex1m": 2.3371, "momentum_6m": 3.8587, "momentum_12m": 3.8294, "momentum_12_1": 2.3371, "distance_from_52w_high": 0, "distance_from_52w_low": 4.571, "relative_strength": 3.6715 }, "raw_ttm": { "revenue_ttm": 788360000, "gross_profit_ttm": 288499000, "ebit_ttm": -15862000, "ebitda_ttm": 45419000, "net_income_ttm": -5054000, "eps_diluted_ttm": -0.1533, "operating_cash_flow_ttm": 101367000, "capital_expenditure_ttm": 24447000, "fcf_ttm": 125814000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2213000, "cash_and_equivalents": 47283000, "total_current_assets": 171884000, "total_current_liabilities": 182520000, "net_ppe": null, "total_assets": 984196000, "total_debt": 203329000, "total_equity": 405671000, "net_working_capital": -3289000, "book_value_per_share": 12.3087, "retained_earnings": -80208000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -71853000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 81, "rank_ptbv": 50, "rank_ps": 64, "rank_pcf": 81, "rank_ev_ebitda": 94, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 68, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 73, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 61, "rank_fcf_margin": 56, "rank_piotroski": 70, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 2 }, "composites": { "value_composite": 79, "quality_composite": 81, "momentum_composite": 2, "growth_composite": 70, "yield_composite": 74, "svqf_composite": 39, "vc1_composite": 91, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.1997, "os_score": 0.31, "value_percentile": 0.21, "quality_percentile": 0.19, "momentum_percentile": 0.98, "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": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 92, "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": 392, "ticker_id": 4969, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:21.046042+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.2, "market_cap": 2379567600, "market_cap_usd": 2379567600, "enterprise_value": 2535613600, "shares_outstanding": 32958000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.86575723, "ptbv_ratio": null, "ps_ratio": 3.01837688, "pcf_ratio": 23.47477581, "pfcf_ratio": 18.91337689, "ev_ebitda": 55.82715604, "ev_ebit": -159.85459589, "ev_sales": 3.21631437, "ev_fcf": 20.15366811, "earnings_yield": null, "fcf_yield": 0.04961876, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3659483, "operating_margin": -0.02012025, "net_margin": -0.00641078, "ebitda_margin": 0.057612, "fcf_margin": 0.15958953, "roe": -0.01245837, "roa": -0.00513516, "roic": -0.02117881, "roc_greenblatt": null, "asset_turnover": 0.80101931, "cash_conversion": -24.89394539, "accruals_ratio": -0.10812988, "sbc_to_revenue": 0.06563879, "debt_to_equity": 1.42609405, "net_debt_to_ebitda": 3.43569872, "debt_to_assets": 0.20659401, "interest_coverage": -7.16764573, "current_ratio": 0.94172693, "quick_ratio": 0.94172693, "net_debt": 156046000, "revenue_growth_1y": 0.04877643, "revenue_growth_3y_cagr": 0.09563367, "revenue_growth_5y_cagr": 0.17048473, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20730057, "book_value_growth_1y": 0.16087515, "piotroski_f_score": 4, "altman_z_score": 3.08866945, "earnings_stability_5y": 4.468893, "revenue_stability_5y": 0.365738, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.4471838, "price_return_3m": 3.36253776, "price_return_6m": 3.85868102, "price_return_9m": 3.60459184, "price_return_12m": 3.82943144, "price_return_12m_ex1m": 2.33712375, "distance_from_52w_high": 0, "distance_from_52w_low": 4.57098765, "relative_strength": 3.67149039, "local_beta": -0.0018, "volatility_252d": 1.049345, "volatility_60d": 2.630987, "max_drawdown_12m": -0.26111745, "revenue_ttm": 788360000, "gross_profit_ttm": 288499000, "ebit_ttm": -15862000, "ebitda_ttm": 45419000, "net_income_ttm": -5054000, "eps_diluted_ttm": -0.15334668, "operating_cash_flow_ttm": 101367000, "capital_expenditure_ttm": 24447000, "fcf_ttm": 125814000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2213000, "cash_and_equivalents": 47283000, "total_current_assets": 171884000, "total_current_liabilities": 182520000, "net_ppe": null, "total_assets": 984196000, "total_debt": 203329000, "total_equity": 405671000, "net_working_capital": -3289000, "book_value_per_share": 12.30872626, "retained_earnings": -80208000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -71853000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 81, "rank_ptbv": 50, "rank_ps": 64, "rank_pcf": 81, "rank_ev_ebitda": 94, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 68, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 73, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 61, "rank_fcf_margin": 56, "rank_piotroski": 70, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 2, "value_composite": 79, "quality_composite": 81, "momentum_composite": 2, "growth_composite": 70, "yield_composite": 74, "svqf_composite": 39, "vc1_composite": 91, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 92, "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": 72.2, "os": 0.31, "value": 0.21, "quality": 0.19, "momentum": 0.98, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0125, "momentum_12_1": 2.3371, "complete_fields": { "id": 392, "ticker_id": 4969, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:21.046042+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.2, "market_cap": 2379567600, "market_cap_usd": 2379567600, "enterprise_value": 2535613600, "shares_outstanding": 32958000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.86575723, "ptbv_ratio": null, "ps_ratio": 3.01837688, "pcf_ratio": 23.47477581, "pfcf_ratio": 18.91337689, "ev_ebitda": 55.82715604, "ev_ebit": -159.85459589, "ev_sales": 3.21631437, "ev_fcf": 20.15366811, "earnings_yield": null, "fcf_yield": 0.04961876, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3659483, "operating_margin": -0.02012025, "net_margin": -0.00641078, "ebitda_margin": 0.057612, "fcf_margin": 0.15958953, "roe": -0.01245837, "roa": -0.00513516, "roic": -0.02117881, "roc_greenblatt": null, "asset_turnover": 0.80101931, "cash_conversion": -24.89394539, "accruals_ratio": -0.10812988, "sbc_to_revenue": 0.06563879, "debt_to_equity": 1.42609405, "net_debt_to_ebitda": 3.43569872, "debt_to_assets": 0.20659401, "interest_coverage": -7.16764573, "current_ratio": 0.94172693, "quick_ratio": 0.94172693, "net_debt": 156046000, "revenue_growth_1y": 0.04877643, "revenue_growth_3y_cagr": 0.09563367, "revenue_growth_5y_cagr": 0.17048473, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20730057, "book_value_growth_1y": 0.16087515, "piotroski_f_score": 4, "altman_z_score": 3.08866945, "earnings_stability_5y": 4.468893, "revenue_stability_5y": 0.365738, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.4471838, "price_return_3m": 3.36253776, "price_return_6m": 3.85868102, "price_return_9m": 3.60459184, "price_return_12m": 3.82943144, "price_return_12m_ex1m": 2.33712375, "distance_from_52w_high": 0, "distance_from_52w_low": 4.57098765, "relative_strength": 3.67149039, "local_beta": -0.0018, "volatility_252d": 1.049345, "volatility_60d": 2.630987, "max_drawdown_12m": -0.26111745, "revenue_ttm": 788360000, "gross_profit_ttm": 288499000, "ebit_ttm": -15862000, "ebitda_ttm": 45419000, "net_income_ttm": -5054000, "eps_diluted_ttm": -0.15334668, "operating_cash_flow_ttm": 101367000, "capital_expenditure_ttm": 24447000, "fcf_ttm": 125814000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2213000, "cash_and_equivalents": 47283000, "total_current_assets": 171884000, "total_current_liabilities": 182520000, "net_ppe": null, "total_assets": 984196000, "total_debt": 203329000, "total_equity": 405671000, "net_working_capital": -3289000, "book_value_per_share": 12.30872626, "retained_earnings": -80208000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -71853000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 81, "rank_ptbv": 50, "rank_ps": 64, "rank_pcf": 81, "rank_ev_ebitda": 94, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 68, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 73, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 61, "rank_fcf_margin": 56, "rank_piotroski": 70, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 2, "value_composite": 79, "quality_composite": 81, "momentum_composite": 2, "growth_composite": 70, "yield_composite": 74, "svqf_composite": 39, "vc1_composite": 91, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 753817000, "cost_of_revenue": 483715000, "gross_profit": 270102000, "ebit": -14563000, "ebitda": 42587000, "pretax_income": -16591000, "tax_provision": -3679000, "net_income": -12912000, "net_income_to_common": -12912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103160000, "total_current_assets": 214230000, "total_assets": 1120127000, "short_term_debt": 11574000, "long_term_debt": 247562000, "total_debt": 259136000, "total_liabilities": 720154000, "total_equity": 399973000, "shares_outstanding": 29997000, "goodwill_and_intangibles": 495514000 }, "cash_flow": { "operating_cash_flow": 89491000, "capital_expenditure": 22261000, "free_cash_flow": 111752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25547, "ticker_id": 4969, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14563000", "ebitda": "42587000", "netIncome": "-12912000", "grossProfit": "270102000", "depreciation": "None", "totalRevenue": "753817000", "costOfRevenue": "483715000", "interestIncome": "None", "incomeBeforeTax": "-16591000", "interestExpense": "2028000", "operatingIncome": "-14369000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3679000", "reportedCurrency": "USD", "netInterestIncome": "-2028000", "nonInterestIncome": "None", "operatingExpenses": "284471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125274000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "483715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57150000", "sellingGeneralAndAdministrative": "75220000", "netIncomeFromContinuingOperations": "-12912000" }, "balance": { "goodwill": "356772000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "1120127000", "longTermDebt": "247562000", "shortTermDebt": "11574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "138742000", "reportedCurrency": "USD", "retainedEarnings": "-84326000", "totalLiabilities": "720154000", "otherCurrentAssets": "11185000", "totalCurrentAssets": "214230000", "currentLongTermDebt": "7627000", "longTermInvestments": "None", "shortTermInvestments": "8476000", "currentNetReceivables": "91409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905896999", "currentAccountsPayable": "42600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "701174000", "totalShareholderEquity": "399973000", "capitalLeaseObligations": "224966000", "otherCurrentLiabilities": "91151000", "totalCurrentLiabilities": "154067000", "otherNonCurrentLiabilities": "555000", "totalNonCurrentLiabilities": "566087000", "cashAndShortTermInvestments": "103160000", "commonStockSharesOutstanding": "29997000", "intangibleAssetsExcludingGoodwill": "138742000", "cashAndCashEquivalentsAtCarryingValue": "103160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89491000", "capitalExpenditures": "22261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29068000", "cashflowFromInvestment": "-39057000", "stockBasedCompensation": "52332000", "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": "57150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 753817000, "cost_of_revenue": 483715000, "gross_profit": 270102000, "research_and_development": 125274000, "selling_general_admin": 75220000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14563000, "depreciation_amortisation": 57150000, "ebitda": 42587000, "interest_expense": 2028000, "interest_income": null, "other_non_operating": null, "pretax_income": -16591000, "tax_provision": -3679000, "effective_tax_rate": null, "net_income": -12912000, "net_income_continuing_ops": -12912000, "net_income_to_common": -12912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103160000, "short_term_investments": 8476000, "net_receivables": 91409000, "inventory": null, "other_current_assets": null, "total_current_assets": 214230000, "net_ppe": null, "goodwill": 356772000, "intangible_assets": 138742000, "goodwill_and_intangibles": 495514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 905896999, "total_assets": 1120127000, "short_term_debt": 11574000, "accounts_payable": 42600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154067000, "long_term_debt": 247562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 566087000, "total_liabilities": 720154000, "total_debt": 259136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84326000, "total_equity": 399973000, "shares_outstanding": 29997000, "operating_cash_flow": 89491000, "stock_based_compensation": 52332000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39057000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29068000, "free_cash_flow": 111752000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14563000", "ebitda": "42587000", "netIncome": "-12912000", "grossProfit": "270102000", "depreciation": "None", "totalRevenue": "753817000", "costOfRevenue": "483715000", "interestIncome": "None", "incomeBeforeTax": "-16591000", "interestExpense": "2028000", "operatingIncome": "-14369000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3679000", "reportedCurrency": "USD", "netInterestIncome": "-2028000", "nonInterestIncome": "None", "operatingExpenses": "284471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125274000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "483715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57150000", "sellingGeneralAndAdministrative": "75220000", "netIncomeFromContinuingOperations": "-12912000" }, "balance": { "goodwill": "356772000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "1120127000", "longTermDebt": "247562000", "shortTermDebt": "11574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "138742000", "reportedCurrency": "USD", "retainedEarnings": "-84326000", "totalLiabilities": "720154000", "otherCurrentAssets": "11185000", "totalCurrentAssets": "214230000", "currentLongTermDebt": "7627000", "longTermInvestments": "None", "shortTermInvestments": "8476000", "currentNetReceivables": "91409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905896999", "currentAccountsPayable": "42600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "701174000", "totalShareholderEquity": "399973000", "capitalLeaseObligations": "224966000", "otherCurrentLiabilities": "91151000", "totalCurrentLiabilities": "154067000", "otherNonCurrentLiabilities": "555000", "totalNonCurrentLiabilities": "566087000", "cashAndShortTermInvestments": "103160000", "commonStockSharesOutstanding": "29997000", "intangibleAssetsExcludingGoodwill": "138742000", "cashAndCashEquivalentsAtCarryingValue": "103160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89491000", "capitalExpenditures": "22261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29068000", "cashflowFromInvestment": "-39057000", "stockBasedCompensation": "52332000", "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": "57150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 748487000, "cost_of_revenue": 468529000, "gross_profit": 279958000, "ebit": -7092000, "ebitda": 42150000, "pretax_income": -8953000, "tax_provision": -2429000, "net_income": -6524000, "net_income_to_common": -6524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81812000, "total_current_assets": 187812000, "total_assets": 989166000, "short_term_debt": 3111000, "long_term_debt": 281284000, "total_debt": 284395000, "total_liabilities": 676633000, "total_equity": 312533000, "shares_outstanding": 27210000, "goodwill_and_intangibles": 462598000 }, "cash_flow": { "operating_cash_flow": 83883000, "capital_expenditure": 13986000, "free_cash_flow": 97869000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25552, "ticker_id": 4969, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7092000", "ebitda": "42150000", "netIncome": "-6524000", "grossProfit": "279958000", "depreciation": "None", "totalRevenue": "748487000", "costOfRevenue": "468529000", "interestIncome": "None", "incomeBeforeTax": "-8953000", "interestExpense": "1861000", "operatingIncome": "-20059000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2429000", "reportedCurrency": "USD", "netInterestIncome": "-1861000", "nonInterestIncome": "None", "operatingExpenses": "300017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49242000", "sellingGeneralAndAdministrative": "71692000", "netIncomeFromContinuingOperations": "-6524000" }, "balance": { "goodwill": "317243000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "989166000", "longTermDebt": "281284000", "shortTermDebt": "3111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "145355000", "reportedCurrency": "USD", "retainedEarnings": "-71414000", "totalLiabilities": "676633000", "otherCurrentAssets": "17570000", "totalCurrentAssets": "187812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1975000", "currentNetReceivables": "86455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "801354000", "currentAccountsPayable": "28362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503586000", "totalShareholderEquity": "312533000", "capitalLeaseObligations": "222302000", "otherCurrentLiabilities": "90223000", "totalCurrentLiabilities": "140323000", "otherNonCurrentLiabilities": "576000", "totalNonCurrentLiabilities": "536310000", "cashAndShortTermInvestments": "81812000", "commonStockSharesOutstanding": "27210000", "intangibleAssetsExcludingGoodwill": "145355000", "cashAndCashEquivalentsAtCarryingValue": "81812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6524000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83883000", "capitalExpenditures": "13986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131273000", "cashflowFromInvestment": "-1442000", "stockBasedCompensation": "48362000", "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": "49242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 748487000, "cost_of_revenue": 468529000, "gross_profit": 279958000, "research_and_development": 118627000, "selling_general_admin": 71692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7092000, "depreciation_amortisation": 49242000, "ebitda": 42150000, "interest_expense": 1861000, "interest_income": null, "other_non_operating": null, "pretax_income": -8953000, "tax_provision": -2429000, "effective_tax_rate": null, "net_income": -6524000, "net_income_continuing_ops": -6524000, "net_income_to_common": -6524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81812000, "short_term_investments": 1975000, "net_receivables": 86455000, "inventory": null, "other_current_assets": null, "total_current_assets": 187812000, "net_ppe": null, "goodwill": 317243000, "intangible_assets": 145355000, "goodwill_and_intangibles": 462598000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 801354000, "total_assets": 989166000, "short_term_debt": 3111000, "accounts_payable": 28362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140323000, "long_term_debt": 281284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536310000, "total_liabilities": 676633000, "total_debt": 284395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71414000, "total_equity": 312533000, "shares_outstanding": 27210000, "operating_cash_flow": 83883000, "stock_based_compensation": 48362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1442000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131273000, "free_cash_flow": 97869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7092000", "ebitda": "42150000", "netIncome": "-6524000", "grossProfit": "279958000", "depreciation": "None", "totalRevenue": "748487000", "costOfRevenue": "468529000", "interestIncome": "None", "incomeBeforeTax": "-8953000", "interestExpense": "1861000", "operatingIncome": "-20059000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2429000", "reportedCurrency": "USD", "netInterestIncome": "-1861000", "nonInterestIncome": "None", "operatingExpenses": "300017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49242000", "sellingGeneralAndAdministrative": "71692000", "netIncomeFromContinuingOperations": "-6524000" }, "balance": { "goodwill": "317243000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "989166000", "longTermDebt": "281284000", "shortTermDebt": "3111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "145355000", "reportedCurrency": "USD", "retainedEarnings": "-71414000", "totalLiabilities": "676633000", "otherCurrentAssets": "17570000", "totalCurrentAssets": "187812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1975000", "currentNetReceivables": "86455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "801354000", "currentAccountsPayable": "28362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503586000", "totalShareholderEquity": "312533000", "capitalLeaseObligations": "222302000", "otherCurrentLiabilities": "90223000", "totalCurrentLiabilities": "140323000", "otherNonCurrentLiabilities": "576000", "totalNonCurrentLiabilities": "536310000", "cashAndShortTermInvestments": "81812000", "commonStockSharesOutstanding": "27210000", "intangibleAssetsExcludingGoodwill": "145355000", "cashAndCashEquivalentsAtCarryingValue": "81812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6524000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83883000", "capitalExpenditures": "13986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131273000", "cashflowFromInvestment": "-1442000", "stockBasedCompensation": "48362000", "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": "49242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 601117000, "cost_of_revenue": 364960000, "gross_profit": 236157000, "ebit": -18495000, "ebitda": 32545000, "pretax_income": -19303000, "tax_provision": -2960000, "net_income": -16343000, "net_income_to_common": -16343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131987000, "total_current_assets": 252775000, "total_assets": 1101048000, "short_term_debt": 5463000, "long_term_debt": 418526000, "total_debt": 423989000, "total_liabilities": 803658000, "total_equity": 297390000, "shares_outstanding": 25612724, "goodwill_and_intangibles": 502786000 }, "cash_flow": { "operating_cash_flow": 39001000, "capital_expenditure": 19899000, "free_cash_flow": 58900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25557, "ticker_id": 4969, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18495000", "ebitda": "32545000", "netIncome": "-16343000", "grossProfit": "236157000", "depreciation": "None", "totalRevenue": "601117000", "costOfRevenue": "364960000", "interestIncome": "None", "incomeBeforeTax": "-19303000", "interestExpense": "808000", "operatingIncome": "-35457000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2960000", "reportedCurrency": "USD", "netInterestIncome": "-1364000", "nonInterestIncome": "None", "operatingExpenses": "271614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104188000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51040000", "sellingGeneralAndAdministrative": "65363000", "netIncomeFromContinuingOperations": "28025000" }, "balance": { "goodwill": "335872000", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "1101048000", "longTermDebt": "418526000", "shortTermDebt": "5463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "166914000", "reportedCurrency": "USD", "retainedEarnings": "-64890000", "totalLiabilities": "803658000", "otherCurrentAssets": "21145000", "totalCurrentAssets": "252775000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21488000", "currentNetReceivables": "78155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "848273000", "currentAccountsPayable": "34208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "644537000", "totalShareholderEquity": "297390000", "capitalLeaseObligations": "226011000", "otherCurrentLiabilities": "60547000", "totalCurrentLiabilities": "122771000", "otherNonCurrentLiabilities": "386000", "totalNonCurrentLiabilities": "680887000", "cashAndShortTermInvestments": "131987000", "commonStockSharesOutstanding": "25612724", "intangibleAssetsExcludingGoodwill": "166914000", "cashAndCashEquivalentsAtCarryingValue": "131987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16343000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "39001000", "capitalExpenditures": "19899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52775000", "cashflowFromInvestment": "30849000", "stockBasedCompensation": "36992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1062000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 601117000, "cost_of_revenue": 364960000, "gross_profit": 236157000, "research_and_development": 104188000, "selling_general_admin": 65363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18495000, "depreciation_amortisation": 51040000, "ebitda": 32545000, "interest_expense": 808000, "interest_income": null, "other_non_operating": null, "pretax_income": -19303000, "tax_provision": -2960000, "effective_tax_rate": null, "net_income": -16343000, "net_income_continuing_ops": 28025000, "net_income_to_common": -16343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131987000, "short_term_investments": 21488000, "net_receivables": 78155000, "inventory": null, "other_current_assets": null, "total_current_assets": 252775000, "net_ppe": null, "goodwill": 335872000, "intangible_assets": 166914000, "goodwill_and_intangibles": 502786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 848273000, "total_assets": 1101048000, "short_term_debt": 5463000, "accounts_payable": 34208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122771000, "long_term_debt": 418526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 680887000, "total_liabilities": 803658000, "total_debt": 423989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64890000, "total_equity": 297390000, "shares_outstanding": 25612724, "operating_cash_flow": 39001000, "stock_based_compensation": 36992000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30849000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52775000, "free_cash_flow": 58900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18495000", "ebitda": "32545000", "netIncome": "-16343000", "grossProfit": "236157000", "depreciation": "None", "totalRevenue": "601117000", "costOfRevenue": "364960000", "interestIncome": "None", "incomeBeforeTax": "-19303000", "interestExpense": "808000", "operatingIncome": "-35457000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2960000", "reportedCurrency": "USD", "netInterestIncome": "-1364000", "nonInterestIncome": "None", "operatingExpenses": "271614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104188000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51040000", "sellingGeneralAndAdministrative": "65363000", "netIncomeFromContinuingOperations": "28025000" }, "balance": { "goodwill": "335872000", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "1101048000", "longTermDebt": "418526000", "shortTermDebt": "5463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "166914000", "reportedCurrency": "USD", "retainedEarnings": "-64890000", "totalLiabilities": "803658000", "otherCurrentAssets": "21145000", "totalCurrentAssets": "252775000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21488000", "currentNetReceivables": "78155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "848273000", "currentAccountsPayable": "34208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "644537000", "totalShareholderEquity": "297390000", "capitalLeaseObligations": "226011000", "otherCurrentLiabilities": "60547000", "totalCurrentLiabilities": "122771000", "otherNonCurrentLiabilities": "386000", "totalNonCurrentLiabilities": "680887000", "cashAndShortTermInvestments": "131987000", "commonStockSharesOutstanding": "25612724", "intangibleAssetsExcludingGoodwill": "166914000", "cashAndCashEquivalentsAtCarryingValue": "131987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16343000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "39001000", "capitalExpenditures": "19899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52775000", "cashflowFromInvestment": "30849000", "stockBasedCompensation": "36992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1062000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 573152000, "cost_of_revenue": 334799000, "gross_profit": 238353000, "ebit": 20354000, "ebitda": 62930000, "pretax_income": 17306000, "tax_provision": -2264000, "net_income": 19570000, "net_income_to_common": 19570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113641000, "total_current_assets": 279608000, "total_assets": 929318000, "short_term_debt": 7450000, "long_term_debt": 480546000, "total_debt": 487996000, "total_liabilities": 657141000, "total_equity": 272177000, "shares_outstanding": 30907869, "goodwill_and_intangibles": 503775000 }, "cash_flow": { "operating_cash_flow": 34906000, "capital_expenditure": 64090000, "free_cash_flow": 98996000, "dividends_paid": 1976000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25562, "ticker_id": 4969, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20354000", "ebitda": "62930000", "netIncome": "19570000", "grossProfit": "238353000", "depreciation": "None", "totalRevenue": "573152000", "costOfRevenue": "334799000", "interestIncome": "None", "incomeBeforeTax": "17306000", "interestExpense": "3048000", "operatingIncome": "-24324000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2264000", "reportedCurrency": "USD", "netInterestIncome": "-3048000", "nonInterestIncome": "None", "operatingExpenses": "262677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "97990000", "otherNonOperatingIncome": "44678000", "costofGoodsAndServicesSold": "334799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42576000", "sellingGeneralAndAdministrative": "68029000", "netIncomeFromContinuingOperations": "19570000" }, "balance": { "goodwill": "326405000", "inventory": "4547000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "929318000", "longTermDebt": "480546000", "shortTermDebt": "7450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "177370000", "reportedCurrency": "USD", "retainedEarnings": "-48547000", "totalLiabilities": "657141000", "otherCurrentAssets": "20271000", "totalCurrentAssets": "279608000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "71231000", "currentNetReceivables": "74465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "649710000", "currentAccountsPayable": "26750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109746000", "shortLongTermDebtTotal": "492636000", "totalShareholderEquity": "272177000", "capitalLeaseObligations": "12233000", "otherCurrentLiabilities": "52543000", "totalCurrentLiabilities": "114007000", "otherNonCurrentLiabilities": "11176000", "totalNonCurrentLiabilities": "543134000", "cashAndShortTermInvestments": "113641000", "commonStockSharesOutstanding": "30907869", "intangibleAssetsExcludingGoodwill": "177370000", "cashAndCashEquivalentsAtCarryingValue": "113641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19570000", "profitLoss": "None", "dividendPayout": "1976000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34906000", "capitalExpenditures": "64090000", "changeInReceivables": "-13341000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120005000", "cashflowFromInvestment": "-133449000", "stockBasedCompensation": "20655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1976000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-218548000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35599000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 573152000, "cost_of_revenue": 334799000, "gross_profit": 238353000, "research_and_development": 97990000, "selling_general_admin": 68029000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20354000, "depreciation_amortisation": 42576000, "ebitda": 62930000, "interest_expense": 3048000, "interest_income": null, "other_non_operating": null, "pretax_income": 17306000, "tax_provision": -2264000, "effective_tax_rate": null, "net_income": 19570000, "net_income_continuing_ops": 19570000, "net_income_to_common": 19570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113641000, "short_term_investments": 71231000, "net_receivables": 74465000, "inventory": 4547000, "other_current_assets": null, "total_current_assets": 279608000, "net_ppe": null, "goodwill": 326405000, "intangible_assets": 177370000, "goodwill_and_intangibles": 503775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 649710000, "total_assets": 929318000, "short_term_debt": 7450000, "accounts_payable": 26750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114007000, "long_term_debt": 480546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 543134000, "total_liabilities": 657141000, "total_debt": 487996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48547000, "total_equity": 272177000, "shares_outstanding": 30907869, "operating_cash_flow": 34906000, "stock_based_compensation": 20655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64090000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133449000, "dividends_paid": 1976000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120005000, "free_cash_flow": 98996000, "net_change_in_cash": -218548000 }, "raw_data": { "income": { "ebit": "20354000", "ebitda": "62930000", "netIncome": "19570000", "grossProfit": "238353000", "depreciation": "None", "totalRevenue": "573152000", "costOfRevenue": "334799000", "interestIncome": "None", "incomeBeforeTax": "17306000", "interestExpense": "3048000", "operatingIncome": "-24324000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2264000", "reportedCurrency": "USD", "netInterestIncome": "-3048000", "nonInterestIncome": "None", "operatingExpenses": "262677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "97990000", "otherNonOperatingIncome": "44678000", "costofGoodsAndServicesSold": "334799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42576000", "sellingGeneralAndAdministrative": "68029000", "netIncomeFromContinuingOperations": "19570000" }, "balance": { "goodwill": "326405000", "inventory": "4547000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "929318000", "longTermDebt": "480546000", "shortTermDebt": "7450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "177370000", "reportedCurrency": "USD", "retainedEarnings": "-48547000", "totalLiabilities": "657141000", "otherCurrentAssets": "20271000", "totalCurrentAssets": "279608000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "71231000", "currentNetReceivables": "74465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "649710000", "currentAccountsPayable": "26750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109746000", "shortLongTermDebtTotal": "492636000", "totalShareholderEquity": "272177000", "capitalLeaseObligations": "12233000", "otherCurrentLiabilities": "52543000", "totalCurrentLiabilities": "114007000", "otherNonCurrentLiabilities": "11176000", "totalNonCurrentLiabilities": "543134000", "cashAndShortTermInvestments": "113641000", "commonStockSharesOutstanding": "30907869", "intangibleAssetsExcludingGoodwill": "177370000", "cashAndCashEquivalentsAtCarryingValue": "113641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19570000", "profitLoss": "None", "dividendPayout": "1976000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34906000", "capitalExpenditures": "64090000", "changeInReceivables": "-13341000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120005000", "cashflowFromInvestment": "-133449000", "stockBasedCompensation": "20655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1976000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-218548000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35599000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 490907000, "cost_of_revenue": 272384000, "gross_profit": 218523000, "ebit": -2534000, "ebitda": 39830000, "pretax_income": -31195000, "tax_provision": -3833000, "net_income": -27362000, "net_income_to_common": -27362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331453000, "total_current_assets": 412885000, "total_assets": 1065539000, "short_term_debt": 5984000, "long_term_debt": 486440000, "total_debt": 492424000, "total_liabilities": 652944000, "total_equity": 412595000, "shares_outstanding": 25090916, "goodwill_and_intangibles": 555640000 }, "cash_flow": { "operating_cash_flow": 40803000, "capital_expenditure": 54629000, "free_cash_flow": 95432000, "dividends_paid": 24574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25567, "ticker_id": 4969, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2534000", "ebitda": "39830000", "netIncome": "-27362000", "grossProfit": "218523000", "depreciation": "None", "totalRevenue": "490907000", "costOfRevenue": "272384000", "interestIncome": "None", "incomeBeforeTax": "-31195000", "interestExpense": "28784000", "operatingIncome": "-2237000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3833000", "reportedCurrency": "USD", "netInterestIncome": "-28784000", "nonInterestIncome": "None", "operatingExpenses": "220760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55173000", "otherNonOperatingIncome": "-28958000", "costofGoodsAndServicesSold": "272384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42364000", "sellingGeneralAndAdministrative": "113770000", "netIncomeFromContinuingOperations": "-27362000" }, "balance": { "goodwill": "344423000", "inventory": "None", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "1065539000", "longTermDebt": "486440000", "shortTermDebt": "5984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "211217000", "reportedCurrency": "USD", "retainedEarnings": "-76867000", "totalLiabilities": "652944000", "otherCurrentAssets": "19860000", "totalCurrentAssets": "412885000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "40000000", "currentNetReceivables": "61572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "652654000", "currentAccountsPayable": "9142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83665000", "shortLongTermDebtTotal": "503205000", "totalShareholderEquity": "412595000", "capitalLeaseObligations": "16765000", "otherCurrentLiabilities": "54698000", "totalCurrentLiabilities": "93498000", "otherNonCurrentLiabilities": "6018000", "totalNonCurrentLiabilities": "559446000", "cashAndShortTermInvestments": "331453000", "commonStockSharesOutstanding": "25090916", "intangibleAssetsExcludingGoodwill": "211217000", "cashAndCashEquivalentsAtCarryingValue": "331453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27362000", "profitLoss": "None", "dividendPayout": "24574000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40803000", "capitalExpenditures": "54629000", "changeInReceivables": "-6711000", "changeInExchangeRate": "None", "cashflowFromFinancing": "207027000", "cashflowFromInvestment": "2833000", "stockBasedCompensation": "14537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "250663000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490907000, "cost_of_revenue": 272384000, "gross_profit": 218523000, "research_and_development": 55173000, "selling_general_admin": 113770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2534000, "depreciation_amortisation": 42364000, "ebitda": 39830000, "interest_expense": 28784000, "interest_income": null, "other_non_operating": null, "pretax_income": -31195000, "tax_provision": -3833000, "effective_tax_rate": null, "net_income": -27362000, "net_income_continuing_ops": -27362000, "net_income_to_common": -27362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331453000, "short_term_investments": 40000000, "net_receivables": 61572000, "inventory": null, "other_current_assets": null, "total_current_assets": 412885000, "net_ppe": null, "goodwill": 344423000, "intangible_assets": 211217000, "goodwill_and_intangibles": 555640000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 652654000, "total_assets": 1065539000, "short_term_debt": 5984000, "accounts_payable": 9142000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93498000, "long_term_debt": 486440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 559446000, "total_liabilities": 652944000, "total_debt": 492424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76867000, "total_equity": 412595000, "shares_outstanding": 25090916, "operating_cash_flow": 40803000, "stock_based_compensation": 14537000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2833000, "dividends_paid": 24574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 207027000, "free_cash_flow": 95432000, "net_change_in_cash": 250663000 }, "raw_data": { "income": { "ebit": "-2534000", "ebitda": "39830000", "netIncome": "-27362000", "grossProfit": "218523000", "depreciation": "None", "totalRevenue": "490907000", "costOfRevenue": "272384000", "interestIncome": "None", "incomeBeforeTax": "-31195000", "interestExpense": "28784000", "operatingIncome": "-2237000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3833000", "reportedCurrency": "USD", "netInterestIncome": "-28784000", "nonInterestIncome": "None", "operatingExpenses": "220760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55173000", "otherNonOperatingIncome": "-28958000", "costofGoodsAndServicesSold": "272384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42364000", "sellingGeneralAndAdministrative": "113770000", "netIncomeFromContinuingOperations": "-27362000" }, "balance": { "goodwill": "344423000", "inventory": "None", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "1065539000", "longTermDebt": "486440000", "shortTermDebt": "5984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "211217000", "reportedCurrency": "USD", "retainedEarnings": "-76867000", "totalLiabilities": "652944000", "otherCurrentAssets": "19860000", "totalCurrentAssets": "412885000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "40000000", "currentNetReceivables": "61572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "652654000", "currentAccountsPayable": "9142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83665000", "shortLongTermDebtTotal": "503205000", "totalShareholderEquity": "412595000", "capitalLeaseObligations": "16765000", "otherCurrentLiabilities": "54698000", "totalCurrentLiabilities": "93498000", "otherNonCurrentLiabilities": "6018000", "totalNonCurrentLiabilities": "559446000", "cashAndShortTermInvestments": "331453000", "commonStockSharesOutstanding": "25090916", "intangibleAssetsExcludingGoodwill": "211217000", "cashAndCashEquivalentsAtCarryingValue": "331453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27362000", "profitLoss": "None", "dividendPayout": "24574000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40803000", "capitalExpenditures": "54629000", "changeInReceivables": "-6711000", "changeInExchangeRate": "None", "cashflowFromFinancing": "207027000", "cashflowFromInvestment": "2833000", "stockBasedCompensation": "14537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "250663000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 343113000, "cost_of_revenue": 185252000, "gross_profit": 157861000, "ebit": -13505000, "ebitda": 8110000, "pretax_income": -28972000, "tax_provision": 15005000, "net_income": -43977000, "net_income_to_common": -43977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72163000, "total_current_assets": 193599000, "total_assets": 890608000, "short_term_debt": 5698000, "long_term_debt": 282196000, "total_debt": 287894000, "total_liabilities": 460685000, "total_equity": 429923000, "shares_outstanding": 24092574, "goodwill_and_intangibles": 620294000 }, "cash_flow": { "operating_cash_flow": 4518000, "capital_expenditure": 14592000, "free_cash_flow": 19110000, "dividends_paid": 39247000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25572, "ticker_id": 4969, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13505000", "ebitda": "8110000", "netIncome": "-43977000", "grossProfit": "157861000", "depreciation": "None", "totalRevenue": "343113000", "costOfRevenue": "185252000", "interestIncome": "None", "incomeBeforeTax": "-28972000", "interestExpense": "16406000", "operatingIncome": "-13505000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "15005000", "reportedCurrency": "USD", "netInterestIncome": "-13672000", "nonInterestIncome": "None", "operatingExpenses": "171366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42059000", "otherNonOperatingIncome": "-15467000", "costofGoodsAndServicesSold": "185252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21615000", "sellingGeneralAndAdministrative": "88755000", "netIncomeFromContinuingOperations": "-43977000" }, "balance": { "goodwill": "372239000", "inventory": "-40000000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "890608000", "longTermDebt": "282196000", "shortTermDebt": "5698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "248055000", "reportedCurrency": "USD", "retainedEarnings": "-49505000", "totalLiabilities": "460685000", "otherCurrentAssets": "26193000", "totalCurrentAssets": "193599000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "40000000", "currentNetReceivables": "55243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "697009000", "currentAccountsPayable": "11665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71136000", "shortLongTermDebtTotal": "304913000", "totalShareholderEquity": "429923000", "capitalLeaseObligations": "22717000", "otherCurrentLiabilities": "53740000", "totalCurrentLiabilities": "92189000", "otherNonCurrentLiabilities": "25295000", "totalNonCurrentLiabilities": "368496000", "cashAndShortTermInvestments": "72163000", "commonStockSharesOutstanding": "24092574", "intangibleAssetsExcludingGoodwill": "248055000", "cashAndCashEquivalentsAtCarryingValue": "72163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43977000", "profitLoss": "None", "dividendPayout": "39247000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3989000", "operatingCashflow": "4518000", "capitalExpenditures": "14592000", "changeInReceivables": "-18832000", "changeInExchangeRate": "None", "cashflowFromFinancing": "346891000", "cashflowFromInvestment": "-455085000", "stockBasedCompensation": "9881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39247000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-103676000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343113000, "cost_of_revenue": 185252000, "gross_profit": 157861000, "research_and_development": 42059000, "selling_general_admin": 88755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13505000, "depreciation_amortisation": 21615000, "ebitda": 8110000, "interest_expense": 16406000, "interest_income": null, "other_non_operating": null, "pretax_income": -28972000, "tax_provision": 15005000, "effective_tax_rate": null, "net_income": -43977000, "net_income_continuing_ops": -43977000, "net_income_to_common": -43977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72163000, "short_term_investments": 40000000, "net_receivables": 55243000, "inventory": -40000000, "other_current_assets": null, "total_current_assets": 193599000, "net_ppe": null, "goodwill": 372239000, "intangible_assets": 248055000, "goodwill_and_intangibles": 620294000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 697009000, "total_assets": 890608000, "short_term_debt": 5698000, "accounts_payable": 11665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92189000, "long_term_debt": 282196000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368496000, "total_liabilities": 460685000, "total_debt": 287894000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49505000, "total_equity": 429923000, "shares_outstanding": 24092574, "operating_cash_flow": 4518000, "stock_based_compensation": 9881000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -455085000, "dividends_paid": 39247000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 346891000, "free_cash_flow": 19110000, "net_change_in_cash": -103676000 }, "raw_data": { "income": { "ebit": "-13505000", "ebitda": "8110000", "netIncome": "-43977000", "grossProfit": "157861000", "depreciation": "None", "totalRevenue": "343113000", "costOfRevenue": "185252000", "interestIncome": "None", "incomeBeforeTax": "-28972000", "interestExpense": "16406000", "operatingIncome": "-13505000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "15005000", "reportedCurrency": "USD", "netInterestIncome": "-13672000", "nonInterestIncome": "None", "operatingExpenses": "171366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42059000", "otherNonOperatingIncome": "-15467000", "costofGoodsAndServicesSold": "185252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21615000", "sellingGeneralAndAdministrative": "88755000", "netIncomeFromContinuingOperations": "-43977000" }, "balance": { "goodwill": "372239000", "inventory": "-40000000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "890608000", "longTermDebt": "282196000", "shortTermDebt": "5698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "248055000", "reportedCurrency": "USD", "retainedEarnings": "-49505000", "totalLiabilities": "460685000", "otherCurrentAssets": "26193000", "totalCurrentAssets": "193599000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "40000000", "currentNetReceivables": "55243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "697009000", "currentAccountsPayable": "11665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71136000", "shortLongTermDebtTotal": "304913000", "totalShareholderEquity": "429923000", "capitalLeaseObligations": "22717000", "otherCurrentLiabilities": "53740000", "totalCurrentLiabilities": "92189000", "otherNonCurrentLiabilities": "25295000", "totalNonCurrentLiabilities": "368496000", "cashAndShortTermInvestments": "72163000", "commonStockSharesOutstanding": "24092574", "intangibleAssetsExcludingGoodwill": "248055000", "cashAndCashEquivalentsAtCarryingValue": "72163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43977000", "profitLoss": "None", "dividendPayout": "39247000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3989000", "operatingCashflow": "4518000", "capitalExpenditures": "14592000", "changeInReceivables": "-18832000", "changeInExchangeRate": "None", "cashflowFromFinancing": "346891000", "cashflowFromInvestment": "-455085000", "stockBasedCompensation": "9881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39247000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-103676000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 232594000, "cost_of_revenue": 124959000, "gross_profit": 107635000, "ebit": -17693000, "ebitda": -3886000, "pretax_income": -15224000, "tax_provision": -17718000, "net_income": 2494000, "net_income_to_common": 2494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185004000, "total_current_assets": 224381000, "total_assets": 353496000, "short_term_debt": 4876000, "long_term_debt": null, "total_debt": 4876000, "total_liabilities": 83406000, "total_equity": 270090000, "shares_outstanding": 23923777, "goodwill_and_intangibles": 13436000 }, "cash_flow": { "operating_cash_flow": -1253000, "capital_expenditure": 25759000, "free_cash_flow": 24506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25577, "ticker_id": 4969, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17693000", "ebitda": "-3886000", "netIncome": "2494000", "grossProfit": "107635000", "depreciation": "None", "totalRevenue": "232594000", "costOfRevenue": "124959000", "interestIncome": "2446000", "incomeBeforeTax": "-15224000", "interestExpense": "2469000", "operatingIncome": "-17693000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-17718000", "reportedCurrency": "USD", "netInterestIncome": "2446000", "nonInterestIncome": "None", "operatingExpenses": "125328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31461000", "otherNonOperatingIncome": "2469000", "costofGoodsAndServicesSold": "124959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13807000", "sellingGeneralAndAdministrative": "58847000", "netIncomeFromContinuingOperations": "2494000" }, "balance": { "goodwill": "6867000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "353496000", "longTermDebt": "None", "shortTermDebt": "4876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6569000", "reportedCurrency": "USD", "retainedEarnings": "-5528000", "totalLiabilities": "83406000", "otherCurrentAssets": "9190000", "totalCurrentAssets": "224381000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "30187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "129114999", "currentAccountsPayable": "4190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62685000", "shortLongTermDebtTotal": "24744000", "totalShareholderEquity": "270090000", "capitalLeaseObligations": "24744000", "otherCurrentLiabilities": "27328000", "totalCurrentLiabilities": "45738000", "otherNonCurrentLiabilities": "25588000", "totalNonCurrentLiabilities": "37668000", "cashAndShortTermInvestments": "185004000", "commonStockSharesOutstanding": "23923777", "intangibleAssetsExcludingGoodwill": "6569000", "cashAndCashEquivalentsAtCarryingValue": "185004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2059000", "operatingCashflow": "-1253000", "capitalExpenditures": "25759000", "changeInReceivables": "-6178000", "changeInExchangeRate": "None", "cashflowFromFinancing": "152418000", "cashflowFromInvestment": "-7653000", "stockBasedCompensation": "6626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "143512000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 232594000, "cost_of_revenue": 124959000, "gross_profit": 107635000, "research_and_development": 31461000, "selling_general_admin": 58847000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17693000, "depreciation_amortisation": 13807000, "ebitda": -3886000, "interest_expense": 2469000, "interest_income": null, "other_non_operating": null, "pretax_income": -15224000, "tax_provision": -17718000, "effective_tax_rate": null, "net_income": 2494000, "net_income_continuing_ops": 2494000, "net_income_to_common": 2494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185004000, "short_term_investments": 0, "net_receivables": 30187000, "inventory": null, "other_current_assets": null, "total_current_assets": 224381000, "net_ppe": null, "goodwill": 6867000, "intangible_assets": 6569000, "goodwill_and_intangibles": 13436000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 129114999, "total_assets": 353496000, "short_term_debt": 4876000, "accounts_payable": 4190000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45738000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37668000, "total_liabilities": 83406000, "total_debt": 4876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5528000, "total_equity": 270090000, "shares_outstanding": 23923777, "operating_cash_flow": -1253000, "stock_based_compensation": 6626000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25759000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152418000, "free_cash_flow": 24506000, "net_change_in_cash": 143512000 }, "raw_data": { "income": { "ebit": "-17693000", "ebitda": "-3886000", "netIncome": "2494000", "grossProfit": "107635000", "depreciation": "None", "totalRevenue": "232594000", "costOfRevenue": "124959000", "interestIncome": "2446000", "incomeBeforeTax": "-15224000", "interestExpense": "2469000", "operatingIncome": "-17693000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-17718000", "reportedCurrency": "USD", "netInterestIncome": "2446000", "nonInterestIncome": "None", "operatingExpenses": "125328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31461000", "otherNonOperatingIncome": "2469000", "costofGoodsAndServicesSold": "124959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13807000", "sellingGeneralAndAdministrative": "58847000", "netIncomeFromContinuingOperations": "2494000" }, "balance": { "goodwill": "6867000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "353496000", "longTermDebt": "None", "shortTermDebt": "4876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6569000", "reportedCurrency": "USD", "retainedEarnings": "-5528000", "totalLiabilities": "83406000", "otherCurrentAssets": "9190000", "totalCurrentAssets": "224381000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "30187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "129114999", "currentAccountsPayable": "4190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62685000", "shortLongTermDebtTotal": "24744000", "totalShareholderEquity": "270090000", "capitalLeaseObligations": "24744000", "otherCurrentLiabilities": "27328000", "totalCurrentLiabilities": "45738000", "otherNonCurrentLiabilities": "25588000", "totalNonCurrentLiabilities": "37668000", "cashAndShortTermInvestments": "185004000", "commonStockSharesOutstanding": "23923777", "intangibleAssetsExcludingGoodwill": "6569000", "cashAndCashEquivalentsAtCarryingValue": "185004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2059000", "operatingCashflow": "-1253000", "capitalExpenditures": "25759000", "changeInReceivables": "-6178000", "changeInExchangeRate": "None", "cashflowFromFinancing": "152418000", "cashflowFromInvestment": "-7653000", "stockBasedCompensation": "6626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "143512000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 204113000, "cost_of_revenue": 108145000, "gross_profit": 95968000, "ebit": 6752000, "ebitda": 12576000, "pretax_income": 7053000, "tax_provision": -10870000, "net_income": 17923000, "net_income_to_common": 17923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41261000, "total_current_assets": 91414000, "total_assets": 150420000, "short_term_debt": 4742000, "long_term_debt": null, "total_debt": 4742000, "total_liabilities": 41650000, "total_equity": 108770000, "shares_outstanding": 21140382, "goodwill_and_intangibles": 13956000 }, "cash_flow": { "operating_cash_flow": 24633000, "capital_expenditure": 14447000, "free_cash_flow": 39080000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25582, "ticker_id": 4969, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6752000", "ebitda": "12576000", "netIncome": "17923000", "grossProfit": "95968000", "depreciation": "None", "totalRevenue": "204113000", "costOfRevenue": "108145000", "interestIncome": "None", "incomeBeforeTax": "7053000", "interestExpense": "301000", "operatingIncome": "6752000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-10870000", "reportedCurrency": "USD", "netInterestIncome": "301000", "nonInterestIncome": "None", "operatingExpenses": "89216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20897000", "otherNonOperatingIncome": "301000", "costofGoodsAndServicesSold": "108145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5824000", "sellingGeneralAndAdministrative": "47588000", "netIncomeFromContinuingOperations": "17923000" }, "balance": { "goodwill": "6867000", "inventory": "1", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "150420000", "longTermDebt": "None", "shortTermDebt": "4742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "7089000", "reportedCurrency": "USD", "retainedEarnings": "-7848000", "totalLiabilities": "41650000", "otherCurrentAssets": "8984000", "totalCurrentAssets": "91414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17400000", "currentNetReceivables": "24009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59006000", "currentAccountsPayable": "3418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25136000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "108770000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16651000", "totalCurrentLiabilities": "32723000", "otherNonCurrentLiabilities": "6424000", "totalNonCurrentLiabilities": "8927000", "cashAndShortTermInvestments": "41261000", "commonStockSharesOutstanding": "21140382", "intangibleAssetsExcludingGoodwill": "7089000", "cashAndCashEquivalentsAtCarryingValue": "41261000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17923000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2900000", "operatingCashflow": "24633000", "capitalExpenditures": "14447000", "changeInReceivables": "-2784000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10681000", "cashflowFromInvestment": "-31683000", "stockBasedCompensation": "3339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3631000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10761000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204113000, "cost_of_revenue": 108145000, "gross_profit": 95968000, "research_and_development": 20897000, "selling_general_admin": 47588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6752000, "depreciation_amortisation": 5824000, "ebitda": 12576000, "interest_expense": 301000, "interest_income": null, "other_non_operating": null, "pretax_income": 7053000, "tax_provision": -10870000, "effective_tax_rate": null, "net_income": 17923000, "net_income_continuing_ops": 17923000, "net_income_to_common": 17923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41261000, "short_term_investments": 17400000, "net_receivables": 24009000, "inventory": 1, "other_current_assets": null, "total_current_assets": 91414000, "net_ppe": null, "goodwill": 6867000, "intangible_assets": 7089000, "goodwill_and_intangibles": 13956000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59006000, "total_assets": 150420000, "short_term_debt": 4742000, "accounts_payable": 3418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32723000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8927000, "total_liabilities": 41650000, "total_debt": 4742000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7848000, "total_equity": 108770000, "shares_outstanding": 21140382, "operating_cash_flow": 24633000, "stock_based_compensation": 3339000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31683000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10681000, "free_cash_flow": 39080000, "net_change_in_cash": 3631000 }, "raw_data": { "income": { "ebit": "6752000", "ebitda": "12576000", "netIncome": "17923000", "grossProfit": "95968000", "depreciation": "None", "totalRevenue": "204113000", "costOfRevenue": "108145000", "interestIncome": "None", "incomeBeforeTax": "7053000", "interestExpense": "301000", "operatingIncome": "6752000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-10870000", "reportedCurrency": "USD", "netInterestIncome": "301000", "nonInterestIncome": "None", "operatingExpenses": "89216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20897000", "otherNonOperatingIncome": "301000", "costofGoodsAndServicesSold": "108145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5824000", "sellingGeneralAndAdministrative": "47588000", "netIncomeFromContinuingOperations": "17923000" }, "balance": { "goodwill": "6867000", "inventory": "1", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "150420000", "longTermDebt": "None", "shortTermDebt": "4742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "7089000", "reportedCurrency": "USD", "retainedEarnings": "-7848000", "totalLiabilities": "41650000", "otherCurrentAssets": "8984000", "totalCurrentAssets": "91414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17400000", "currentNetReceivables": "24009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59006000", "currentAccountsPayable": "3418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25136000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "108770000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16651000", "totalCurrentLiabilities": "32723000", "otherNonCurrentLiabilities": "6424000", "totalNonCurrentLiabilities": "8927000", "cashAndShortTermInvestments": "41261000", "commonStockSharesOutstanding": "21140382", "intangibleAssetsExcludingGoodwill": "7089000", "cashAndCashEquivalentsAtCarryingValue": "41261000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17923000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2900000", "operatingCashflow": "24633000", "capitalExpenditures": "14447000", "changeInReceivables": "-2784000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10681000", "cashflowFromInvestment": "-31683000", "stockBasedCompensation": "3339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3631000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10761000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 208784000, "cost_of_revenue": 137357000, "gross_profit": 71427000, "ebit": -4621000, "ebitda": 12766000, "pretax_income": 2592000, "tax_provision": -1526000, "net_income": 4118000, "net_income_to_common": 4118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47283000, "total_current_assets": 171884000, "total_assets": 984196000, "short_term_debt": 54630000, "long_term_debt": 148699000, "total_debt": 203329000, "total_liabilities": 578525000, "total_equity": 405671000, "shares_outstanding": 32958000, "goodwill_and_intangibles": 477524000 }, "cash_flow": { "operating_cash_flow": 8768000, "capital_expenditure": 7092000, "free_cash_flow": 15860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25545, "ticker_id": 4969, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4621000", "ebitda": "12766000", "netIncome": "4118000", "grossProfit": "71427000", "depreciation": "None", "totalRevenue": "208784000", "costOfRevenue": "137357000", "interestIncome": "None", "incomeBeforeTax": "2592000", "interestExpense": "673000", "operatingIncome": "-4621000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1526000", "reportedCurrency": "USD", "netInterestIncome": "-673000", "nonInterestIncome": "None", "operatingExpenses": "76048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36520000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17387000", "sellingGeneralAndAdministrative": "19442000000", "netIncomeFromContinuingOperations": "4118000" }, "balance": { "goodwill": "348694000", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "984196000", "longTermDebt": "148699000", "shortTermDebt": "54630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "128830000", "reportedCurrency": "USD", "retainedEarnings": "-80208000", "totalLiabilities": "578525000", "otherCurrentAssets": "20441000", "totalCurrentAssets": "171884000", "currentLongTermDebt": "50500000", "longTermInvestments": "None", "shortTermInvestments": "2990000", "currentNetReceivables": "101170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "816870000", "currentAccountsPayable": "31694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "423221000", "totalShareholderEquity": "405671000", "capitalLeaseObligations": "224022000", "otherCurrentLiabilities": "87381000", "totalCurrentLiabilities": "182520000", "otherNonCurrentLiabilities": "1625000", "totalNonCurrentLiabilities": "396005000", "cashAndShortTermInvestments": "47283000", "commonStockSharesOutstanding": "32958000", "intangibleAssetsExcludingGoodwill": "128830000", "cashAndCashEquivalentsAtCarryingValue": "47283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4118000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8768000", "capitalExpenditures": "7092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59757000", "cashflowFromInvestment": "-3862000", "stockBasedCompensation": "12990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208784000, "cost_of_revenue": 137357000, "gross_profit": 71427000, "research_and_development": 36520000, "selling_general_admin": 19442000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4621000, "depreciation_amortisation": 17387000, "ebitda": 12766000, "interest_expense": 673000, "interest_income": null, "other_non_operating": null, "pretax_income": 2592000, "tax_provision": -1526000, "effective_tax_rate": null, "net_income": 4118000, "net_income_continuing_ops": 4118000, "net_income_to_common": 4118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47283000, "short_term_investments": 2990000, "net_receivables": 101170000, "inventory": null, "other_current_assets": null, "total_current_assets": 171884000, "net_ppe": null, "goodwill": 348694000, "intangible_assets": 128830000, "goodwill_and_intangibles": 477524000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 816870000, "total_assets": 984196000, "short_term_debt": 54630000, "accounts_payable": 31694000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182520000, "long_term_debt": 148699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 396005000, "total_liabilities": 578525000, "total_debt": 203329000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80208000, "total_equity": 405671000, "shares_outstanding": 32958000, "operating_cash_flow": 8768000, "stock_based_compensation": 12990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3862000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59757000, "free_cash_flow": 15860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4621000", "ebitda": "12766000", "netIncome": "4118000", "grossProfit": "71427000", "depreciation": "None", "totalRevenue": "208784000", "costOfRevenue": "137357000", "interestIncome": "None", "incomeBeforeTax": "2592000", "interestExpense": "673000", "operatingIncome": "-4621000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1526000", "reportedCurrency": "USD", "netInterestIncome": "-673000", "nonInterestIncome": "None", "operatingExpenses": "76048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36520000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17387000", "sellingGeneralAndAdministrative": "19442000000", "netIncomeFromContinuingOperations": "4118000" }, "balance": { "goodwill": "348694000", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "984196000", "longTermDebt": "148699000", "shortTermDebt": "54630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "128830000", "reportedCurrency": "USD", "retainedEarnings": "-80208000", "totalLiabilities": "578525000", "otherCurrentAssets": "20441000", "totalCurrentAssets": "171884000", "currentLongTermDebt": "50500000", "longTermInvestments": "None", "shortTermInvestments": "2990000", "currentNetReceivables": "101170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "816870000", "currentAccountsPayable": "31694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "423221000", "totalShareholderEquity": "405671000", "capitalLeaseObligations": "224022000", "otherCurrentLiabilities": "87381000", "totalCurrentLiabilities": "182520000", "otherNonCurrentLiabilities": "1625000", "totalNonCurrentLiabilities": "396005000", "cashAndShortTermInvestments": "47283000", "commonStockSharesOutstanding": "32958000", "intangibleAssetsExcludingGoodwill": "128830000", "cashAndCashEquivalentsAtCarryingValue": "47283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4118000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8768000", "capitalExpenditures": "7092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59757000", "cashflowFromInvestment": "-3862000", "stockBasedCompensation": "12990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 207668000, "cost_of_revenue": 136058000, "gross_profit": 71610000, "ebit": -3969000, "ebitda": 11051000, "pretax_income": -4464000, "tax_provision": -1464000, "net_income": -3000000, "net_income_to_common": -3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103160000, "total_current_assets": 214230000, "total_assets": 1120127000, "short_term_debt": 11574000, "long_term_debt": 247562000, "total_debt": 259136000, "total_liabilities": 720154000, "total_equity": 399973000, "shares_outstanding": 30814000, "goodwill_and_intangibles": 495514000 }, "cash_flow": { "operating_cash_flow": 38639000, "capital_expenditure": 7535000, "free_cash_flow": 46174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25546, "ticker_id": 4969, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3969000", "ebitda": "11051000", "netIncome": "-3000000", "grossProfit": "71610000", "depreciation": "None", "totalRevenue": "207668000", "costOfRevenue": "136058000", "interestIncome": "None", "incomeBeforeTax": "-4464000", "interestExpense": "495000", "operatingIncome": "-3926000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1464000", "reportedCurrency": "USD", "netInterestIncome": "-495000", "nonInterestIncome": "None", "operatingExpenses": "75536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35215000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15020000", "sellingGeneralAndAdministrative": "19168000", "netIncomeFromContinuingOperations": "-3000000" }, "balance": { "goodwill": "356772000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "1120127000", "longTermDebt": "247562000", "shortTermDebt": "11574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "138742000", "reportedCurrency": "USD", "retainedEarnings": "-84326000", "totalLiabilities": "720154000", "otherCurrentAssets": "11185000", "totalCurrentAssets": "214230000", "currentLongTermDebt": "7627000", "longTermInvestments": "None", "shortTermInvestments": "8476000", "currentNetReceivables": "91409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905896999", "currentAccountsPayable": "42600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "701174000", "totalShareholderEquity": "399973000", "capitalLeaseObligations": "224966000", "otherCurrentLiabilities": "91151000", "totalCurrentLiabilities": "154067000", "otherNonCurrentLiabilities": "555000", "totalNonCurrentLiabilities": "566087000", "cashAndShortTermInvestments": "103160000", "commonStockSharesOutstanding": "30814000", "intangibleAssetsExcludingGoodwill": "138742000", "cashAndCashEquivalentsAtCarryingValue": "103160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38639000", "capitalExpenditures": "7535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17000", "cashflowFromInvestment": "-9004000", "stockBasedCompensation": "13884000", "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": "15020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207668000, "cost_of_revenue": 136058000, "gross_profit": 71610000, "research_and_development": 35215000, "selling_general_admin": 19168000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3969000, "depreciation_amortisation": 15020000, "ebitda": 11051000, "interest_expense": 495000, "interest_income": null, "other_non_operating": null, "pretax_income": -4464000, "tax_provision": -1464000, "effective_tax_rate": null, "net_income": -3000000, "net_income_continuing_ops": -3000000, "net_income_to_common": -3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103160000, "short_term_investments": 8476000, "net_receivables": 91409000, "inventory": null, "other_current_assets": null, "total_current_assets": 214230000, "net_ppe": null, "goodwill": 356772000, "intangible_assets": 138742000, "goodwill_and_intangibles": 495514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 905896999, "total_assets": 1120127000, "short_term_debt": 11574000, "accounts_payable": 42600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154067000, "long_term_debt": 247562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 566087000, "total_liabilities": 720154000, "total_debt": 259136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84326000, "total_equity": 399973000, "shares_outstanding": 30814000, "operating_cash_flow": 38639000, "stock_based_compensation": 13884000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9004000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17000, "free_cash_flow": 46174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3969000", "ebitda": "11051000", "netIncome": "-3000000", "grossProfit": "71610000", "depreciation": "None", "totalRevenue": "207668000", "costOfRevenue": "136058000", "interestIncome": "None", "incomeBeforeTax": "-4464000", "interestExpense": "495000", "operatingIncome": "-3926000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1464000", "reportedCurrency": "USD", "netInterestIncome": "-495000", "nonInterestIncome": "None", "operatingExpenses": "75536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35215000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15020000", "sellingGeneralAndAdministrative": "19168000", "netIncomeFromContinuingOperations": "-3000000" }, "balance": { "goodwill": "356772000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "1120127000", "longTermDebt": "247562000", "shortTermDebt": "11574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "138742000", "reportedCurrency": "USD", "retainedEarnings": "-84326000", "totalLiabilities": "720154000", "otherCurrentAssets": "11185000", "totalCurrentAssets": "214230000", "currentLongTermDebt": "7627000", "longTermInvestments": "None", "shortTermInvestments": "8476000", "currentNetReceivables": "91409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905896999", "currentAccountsPayable": "42600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "701174000", "totalShareholderEquity": "399973000", "capitalLeaseObligations": "224966000", "otherCurrentLiabilities": "91151000", "totalCurrentLiabilities": "154067000", "otherNonCurrentLiabilities": "555000", "totalNonCurrentLiabilities": "566087000", "cashAndShortTermInvestments": "103160000", "commonStockSharesOutstanding": "30814000", "intangibleAssetsExcludingGoodwill": "138742000", "cashAndCashEquivalentsAtCarryingValue": "103160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38639000", "capitalExpenditures": "7535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17000", "cashflowFromInvestment": "-9004000", "stockBasedCompensation": "13884000", "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": "15020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 191895000, "cost_of_revenue": 118097000, "gross_profit": 73798000, "ebit": -3024000, "ebitda": 11668000, "pretax_income": -3522000, "tax_provision": -2281000, "net_income": -1241000, "net_income_to_common": -1241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73373000, "total_current_assets": 193010000, "total_assets": 1033335000, "short_term_debt": 11272000, "long_term_debt": 247293000, "total_debt": 258565000, "total_liabilities": 640591000, "total_equity": 392744000, "shares_outstanding": 30278516, "goodwill_and_intangibles": 500510000 }, "cash_flow": { "operating_cash_flow": 22239000, "capital_expenditure": 6250000, "free_cash_flow": 28489000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25548, "ticker_id": 4969, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3024000", "ebitda": "11668000", "netIncome": "-1241000", "grossProfit": "73798000", "depreciation": "None", "totalRevenue": "191895000", "costOfRevenue": "118097000", "interestIncome": "None", "incomeBeforeTax": "-3522000", "interestExpense": "498000", "operatingIncome": "-2008000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2281000", "reportedCurrency": "USD", "netInterestIncome": "-498000", "nonInterestIncome": "None", "operatingExpenses": "75806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33008000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14692000", "sellingGeneralAndAdministrative": "18096000", "netIncomeFromContinuingOperations": "-1241000" }, "balance": { "goodwill": "357043000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "1033335000", "longTermDebt": "247293000", "shortTermDebt": "11272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "143467000", "reportedCurrency": "USD", "retainedEarnings": "-81326000", "totalLiabilities": "640591000", "otherCurrentAssets": "19248000", "totalCurrentAssets": "193010000", "currentLongTermDebt": "7617000", "longTermInvestments": "None", "shortTermInvestments": "6999000", "currentNetReceivables": "93390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "840325000", "currentAccountsPayable": "34380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479624000", "totalShareholderEquity": "392744000", "capitalLeaseObligations": "224714000", "otherCurrentLiabilities": "85221000", "totalCurrentLiabilities": "139259000", "otherNonCurrentLiabilities": "610000", "totalNonCurrentLiabilities": "502479000", "cashAndShortTermInvestments": "73373000", "commonStockSharesOutstanding": "30278516", "intangibleAssetsExcludingGoodwill": "143467000", "cashAndCashEquivalentsAtCarryingValue": "73373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22239000", "capitalExpenditures": "6250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000", "cashflowFromInvestment": "-7986000", "stockBasedCompensation": "12328000", "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": "13840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 191895000, "cost_of_revenue": 118097000, "gross_profit": 73798000, "research_and_development": 33008000, "selling_general_admin": 18096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3024000, "depreciation_amortisation": 14692000, "ebitda": 11668000, "interest_expense": 498000, "interest_income": null, "other_non_operating": null, "pretax_income": -3522000, "tax_provision": -2281000, "effective_tax_rate": null, "net_income": -1241000, "net_income_continuing_ops": -1241000, "net_income_to_common": -1241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73373000, "short_term_investments": 6999000, "net_receivables": 93390000, "inventory": null, "other_current_assets": null, "total_current_assets": 193010000, "net_ppe": null, "goodwill": 357043000, "intangible_assets": 143467000, "goodwill_and_intangibles": 500510000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 840325000, "total_assets": 1033335000, "short_term_debt": 11272000, "accounts_payable": 34380000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139259000, "long_term_debt": 247293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 502479000, "total_liabilities": 640591000, "total_debt": 258565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -81326000, "total_equity": 392744000, "shares_outstanding": 30278516, "operating_cash_flow": 22239000, "stock_based_compensation": 12328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7986000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9000, "free_cash_flow": 28489000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3024000", "ebitda": "11668000", "netIncome": "-1241000", "grossProfit": "73798000", "depreciation": "None", "totalRevenue": "191895000", "costOfRevenue": "118097000", "interestIncome": "None", "incomeBeforeTax": "-3522000", "interestExpense": "498000", "operatingIncome": "-2008000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2281000", "reportedCurrency": "USD", "netInterestIncome": "-498000", "nonInterestIncome": "None", "operatingExpenses": "75806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33008000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14692000", "sellingGeneralAndAdministrative": "18096000", "netIncomeFromContinuingOperations": "-1241000" }, "balance": { "goodwill": "357043000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "1033335000", "longTermDebt": "247293000", "shortTermDebt": "11272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "143467000", "reportedCurrency": "USD", "retainedEarnings": "-81326000", "totalLiabilities": "640591000", "otherCurrentAssets": "19248000", "totalCurrentAssets": "193010000", "currentLongTermDebt": "7617000", "longTermInvestments": "None", "shortTermInvestments": "6999000", "currentNetReceivables": "93390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "840325000", "currentAccountsPayable": "34380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479624000", "totalShareholderEquity": "392744000", "capitalLeaseObligations": "224714000", "otherCurrentLiabilities": "85221000", "totalCurrentLiabilities": "139259000", "otherNonCurrentLiabilities": "610000", "totalNonCurrentLiabilities": "502479000", "cashAndShortTermInvestments": "73373000", "commonStockSharesOutstanding": "30278516", "intangibleAssetsExcludingGoodwill": "143467000", "cashAndCashEquivalentsAtCarryingValue": "73373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22239000", "capitalExpenditures": "6250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000", "cashflowFromInvestment": "-7986000", "stockBasedCompensation": "12328000", "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": "13840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 180013000, "cost_of_revenue": 108349000, "gross_profit": 71664000, "ebit": -4248000, "ebitda": 9934000, "pretax_income": -4795000, "tax_provision": 136000, "net_income": -4931000, "net_income_to_common": -4931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60136000, "total_current_assets": 176413000, "total_assets": 1022482000, "short_term_debt": 11235000, "long_term_debt": 247025000, "total_debt": 258260000, "total_liabilities": 637944000, "total_equity": 384538000, "shares_outstanding": 29889000, "goodwill_and_intangibles": 505915000 }, "cash_flow": { "operating_cash_flow": 31721000, "capital_expenditure": 3570000, "free_cash_flow": 35291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25549, "ticker_id": 4969, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4248000", "ebitda": "9934000", "netIncome": "-4931000", "grossProfit": "71664000", "depreciation": "None", "totalRevenue": "180013000", "costOfRevenue": "108349000", "interestIncome": "None", "incomeBeforeTax": "-4795000", "interestExpense": "547000", "operatingIncome": "-3748000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "136000", "reportedCurrency": "USD", "netInterestIncome": "-547000", "nonInterestIncome": "None", "operatingExpenses": "75412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31749000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14182000", "sellingGeneralAndAdministrative": "18845000", "netIncomeFromContinuingOperations": "-4931000" }, "balance": { "goodwill": "356185000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "1022482000", "longTermDebt": "247025000", "shortTermDebt": "11235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "149730000", "reportedCurrency": "USD", "retainedEarnings": "-80085000", "totalLiabilities": "637944000", "otherCurrentAssets": "19119000", "totalCurrentAssets": "176413000", "currentLongTermDebt": "7607000", "longTermInvestments": "None", "shortTermInvestments": "8000000", "currentNetReceivables": "89158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "846069000", "currentAccountsPayable": "21292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480130000", "totalShareholderEquity": "384538000", "capitalLeaseObligations": "225498000", "otherCurrentLiabilities": "90132000", "totalCurrentLiabilities": "134892000", "otherNonCurrentLiabilities": "584000", "totalNonCurrentLiabilities": "503340000", "cashAndShortTermInvestments": "60136000", "commonStockSharesOutstanding": "29889000", "intangibleAssetsExcludingGoodwill": "149730000", "cashAndCashEquivalentsAtCarryingValue": "60136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31721000", "capitalExpenditures": "3570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34000", "cashflowFromInvestment": "-8228000", "stockBasedCompensation": "12545000", "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": "13315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180013000, "cost_of_revenue": 108349000, "gross_profit": 71664000, "research_and_development": 31749000, "selling_general_admin": 18845000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4248000, "depreciation_amortisation": 14182000, "ebitda": 9934000, "interest_expense": 547000, "interest_income": null, "other_non_operating": null, "pretax_income": -4795000, "tax_provision": 136000, "effective_tax_rate": null, "net_income": -4931000, "net_income_continuing_ops": -4931000, "net_income_to_common": -4931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60136000, "short_term_investments": 8000000, "net_receivables": 89158000, "inventory": null, "other_current_assets": null, "total_current_assets": 176413000, "net_ppe": null, "goodwill": 356185000, "intangible_assets": 149730000, "goodwill_and_intangibles": 505915000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 846069000, "total_assets": 1022482000, "short_term_debt": 11235000, "accounts_payable": 21292000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134892000, "long_term_debt": 247025000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 503340000, "total_liabilities": 637944000, "total_debt": 258260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80085000, "total_equity": 384538000, "shares_outstanding": 29889000, "operating_cash_flow": 31721000, "stock_based_compensation": 12545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3570000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8228000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34000, "free_cash_flow": 35291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4248000", "ebitda": "9934000", "netIncome": "-4931000", "grossProfit": "71664000", "depreciation": "None", "totalRevenue": "180013000", "costOfRevenue": "108349000", "interestIncome": "None", "incomeBeforeTax": "-4795000", "interestExpense": "547000", "operatingIncome": "-3748000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "136000", "reportedCurrency": "USD", "netInterestIncome": "-547000", "nonInterestIncome": "None", "operatingExpenses": "75412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31749000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14182000", "sellingGeneralAndAdministrative": "18845000", "netIncomeFromContinuingOperations": "-4931000" }, "balance": { "goodwill": "356185000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "1022482000", "longTermDebt": "247025000", "shortTermDebt": "11235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "149730000", "reportedCurrency": "USD", "retainedEarnings": "-80085000", "totalLiabilities": "637944000", "otherCurrentAssets": "19119000", "totalCurrentAssets": "176413000", "currentLongTermDebt": "7607000", "longTermInvestments": "None", "shortTermInvestments": "8000000", "currentNetReceivables": "89158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "846069000", "currentAccountsPayable": "21292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480130000", "totalShareholderEquity": "384538000", "capitalLeaseObligations": "225498000", "otherCurrentLiabilities": "90132000", "totalCurrentLiabilities": "134892000", "otherNonCurrentLiabilities": "584000", "totalNonCurrentLiabilities": "503340000", "cashAndShortTermInvestments": "60136000", "commonStockSharesOutstanding": "29889000", "intangibleAssetsExcludingGoodwill": "149730000", "cashAndCashEquivalentsAtCarryingValue": "60136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31721000", "capitalExpenditures": "3570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34000", "cashflowFromInvestment": "-8228000", "stockBasedCompensation": "12545000", "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": "13315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 174241000, "cost_of_revenue": 102729000, "gross_profit": 71512000, "ebit": -4687000, "ebitda": 6516000, "pretax_income": -3810000, "tax_provision": -70000, "net_income": -3740000, "net_income_to_common": -3740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35933000, "total_current_assets": 151412000, "total_assets": 964374000, "short_term_debt": 10853000, "long_term_debt": 246756000, "total_debt": 257609000, "total_liabilities": 618968000, "total_equity": 345406000, "shares_outstanding": 28982000, "goodwill_and_intangibles": 474639000 }, "cash_flow": { "operating_cash_flow": -3083000, "capital_expenditure": 7368000, "free_cash_flow": 4285000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25550, "ticker_id": 4969, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4687000", "ebitda": "6516000", "netIncome": "-3740000", "grossProfit": "71512000", "depreciation": "None", "totalRevenue": "174241000", "costOfRevenue": "102729000", "interestIncome": "None", "incomeBeforeTax": "-3810000", "interestExpense": "488000", "operatingIncome": "-4687000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-70000", "reportedCurrency": "USD", "netInterestIncome": "-488000", "nonInterestIncome": "None", "operatingExpenses": "76199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30632000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11203000", "sellingGeneralAndAdministrative": "19111000", "netIncomeFromContinuingOperations": "-3740000" }, "balance": { "goodwill": "329264000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "964374000", "longTermDebt": "246756000", "shortTermDebt": "10853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "145375000", "reportedCurrency": "USD", "retainedEarnings": "-75154000", "totalLiabilities": "618968000", "otherCurrentAssets": "22730000", "totalCurrentAssets": "151412000", "currentLongTermDebt": "7598000", "longTermInvestments": "None", "shortTermInvestments": "5758000", "currentNetReceivables": "86991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "812962000", "currentAccountsPayable": "16566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479186000", "totalShareholderEquity": "345406000", "capitalLeaseObligations": "224832000", "otherCurrentLiabilities": "69737000", "totalCurrentLiabilities": "115739000", "otherNonCurrentLiabilities": "575000", "totalNonCurrentLiabilities": "503229000", "cashAndShortTermInvestments": "35933000", "commonStockSharesOutstanding": "28982000", "intangibleAssetsExcludingGoodwill": "145375000", "cashAndCashEquivalentsAtCarryingValue": "35933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3740000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3083000", "capitalExpenditures": "7368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29033000", "cashflowFromInvestment": "-13839000", "stockBasedCompensation": "13575000", "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": "12503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174241000, "cost_of_revenue": 102729000, "gross_profit": 71512000, "research_and_development": 30632000, "selling_general_admin": 19111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4687000, "depreciation_amortisation": 11203000, "ebitda": 6516000, "interest_expense": 488000, "interest_income": null, "other_non_operating": null, "pretax_income": -3810000, "tax_provision": -70000, "effective_tax_rate": null, "net_income": -3740000, "net_income_continuing_ops": -3740000, "net_income_to_common": -3740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35933000, "short_term_investments": 5758000, "net_receivables": 86991000, "inventory": null, "other_current_assets": null, "total_current_assets": 151412000, "net_ppe": null, "goodwill": 329264000, "intangible_assets": 145375000, "goodwill_and_intangibles": 474639000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 812962000, "total_assets": 964374000, "short_term_debt": 10853000, "accounts_payable": 16566000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115739000, "long_term_debt": 246756000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 503229000, "total_liabilities": 618968000, "total_debt": 257609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75154000, "total_equity": 345406000, "shares_outstanding": 28982000, "operating_cash_flow": -3083000, "stock_based_compensation": 13575000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29033000, "free_cash_flow": 4285000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4687000", "ebitda": "6516000", "netIncome": "-3740000", "grossProfit": "71512000", "depreciation": "None", "totalRevenue": "174241000", "costOfRevenue": "102729000", "interestIncome": "None", "incomeBeforeTax": "-3810000", "interestExpense": "488000", "operatingIncome": "-4687000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-70000", "reportedCurrency": "USD", "netInterestIncome": "-488000", "nonInterestIncome": "None", "operatingExpenses": "76199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30632000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11203000", "sellingGeneralAndAdministrative": "19111000", "netIncomeFromContinuingOperations": "-3740000" }, "balance": { "goodwill": "329264000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "964374000", "longTermDebt": "246756000", "shortTermDebt": "10853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "145375000", "reportedCurrency": "USD", "retainedEarnings": "-75154000", "totalLiabilities": "618968000", "otherCurrentAssets": "22730000", "totalCurrentAssets": "151412000", "currentLongTermDebt": "7598000", "longTermInvestments": "None", "shortTermInvestments": "5758000", "currentNetReceivables": "86991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "812962000", "currentAccountsPayable": "16566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479186000", "totalShareholderEquity": "345406000", "capitalLeaseObligations": "224832000", "otherCurrentLiabilities": "69737000", "totalCurrentLiabilities": "115739000", "otherNonCurrentLiabilities": "575000", "totalNonCurrentLiabilities": "503229000", "cashAndShortTermInvestments": "35933000", "commonStockSharesOutstanding": "28982000", "intangibleAssetsExcludingGoodwill": "145375000", "cashAndCashEquivalentsAtCarryingValue": "35933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3740000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3083000", "capitalExpenditures": "7368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29033000", "cashflowFromInvestment": "-13839000", "stockBasedCompensation": "13575000", "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": "12503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 209969000, "cost_of_revenue": 133458000, "gross_profit": 76511000, "ebit": 10298000, "ebitda": 22400000, "pretax_income": -2923000, "tax_provision": -1164000, "net_income": -1759000, "net_income_to_common": -1759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81812000, "total_current_assets": 187812000, "total_assets": 989166000, "short_term_debt": 3111000, "long_term_debt": 281284000, "total_debt": 284395000, "total_liabilities": 676633000, "total_equity": 312533000, "shares_outstanding": 27882000, "goodwill_and_intangibles": 462598000 }, "cash_flow": { "operating_cash_flow": 36518000, "capital_expenditure": 6173000, "free_cash_flow": 42691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25551, "ticker_id": 4969, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10298000", "ebitda": "22400000", "netIncome": "-1759000", "grossProfit": "76511000", "depreciation": "None", "totalRevenue": "209969000", "costOfRevenue": "133458000", "interestIncome": "None", "incomeBeforeTax": "-2923000", "interestExpense": "390000", "operatingIncome": "-2671000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1164000", "reportedCurrency": "USD", "netInterestIncome": "-771000", "nonInterestIncome": "None", "operatingExpenses": "79182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31412000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12102000", "sellingGeneralAndAdministrative": "19562000", "netIncomeFromContinuingOperations": "-1759000" }, "balance": { "goodwill": "317243000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "989166000", "longTermDebt": "281284000", "shortTermDebt": "3111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "145355000", "reportedCurrency": "USD", "retainedEarnings": "-71414000", "totalLiabilities": "676633000", "otherCurrentAssets": "17570000", "totalCurrentAssets": "187812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1975000", "currentNetReceivables": "86455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "801354000", "currentAccountsPayable": "28362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503586000", "totalShareholderEquity": "312533000", "capitalLeaseObligations": "222302000", "otherCurrentLiabilities": "90223000", "totalCurrentLiabilities": "140323000", "otherNonCurrentLiabilities": "576000", "totalNonCurrentLiabilities": "536310000", "cashAndShortTermInvestments": "81812000", "commonStockSharesOutstanding": "27882000", "intangibleAssetsExcludingGoodwill": "145355000", "cashAndCashEquivalentsAtCarryingValue": "81812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36518000", "capitalExpenditures": "6173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25129000", "cashflowFromInvestment": "-3134000", "stockBasedCompensation": "13214000", "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": "12104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209969000, "cost_of_revenue": 133458000, "gross_profit": 76511000, "research_and_development": 31412000, "selling_general_admin": 19562000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10298000, "depreciation_amortisation": 12102000, "ebitda": 22400000, "interest_expense": 390000, "interest_income": null, "other_non_operating": null, "pretax_income": -2923000, "tax_provision": -1164000, "effective_tax_rate": null, "net_income": -1759000, "net_income_continuing_ops": -1759000, "net_income_to_common": -1759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81812000, "short_term_investments": 1975000, "net_receivables": 86455000, "inventory": null, "other_current_assets": null, "total_current_assets": 187812000, "net_ppe": null, "goodwill": 317243000, "intangible_assets": 145355000, "goodwill_and_intangibles": 462598000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 801354000, "total_assets": 989166000, "short_term_debt": 3111000, "accounts_payable": 28362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140323000, "long_term_debt": 281284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536310000, "total_liabilities": 676633000, "total_debt": 284395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71414000, "total_equity": 312533000, "shares_outstanding": 27882000, "operating_cash_flow": 36518000, "stock_based_compensation": 13214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3134000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25129000, "free_cash_flow": 42691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10298000", "ebitda": "22400000", "netIncome": "-1759000", "grossProfit": "76511000", "depreciation": "None", "totalRevenue": "209969000", "costOfRevenue": "133458000", "interestIncome": "None", "incomeBeforeTax": "-2923000", "interestExpense": "390000", "operatingIncome": "-2671000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1164000", "reportedCurrency": "USD", "netInterestIncome": "-771000", "nonInterestIncome": "None", "operatingExpenses": "79182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31412000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12102000", "sellingGeneralAndAdministrative": "19562000", "netIncomeFromContinuingOperations": "-1759000" }, "balance": { "goodwill": "317243000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "989166000", "longTermDebt": "281284000", "shortTermDebt": "3111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "145355000", "reportedCurrency": "USD", "retainedEarnings": "-71414000", "totalLiabilities": "676633000", "otherCurrentAssets": "17570000", "totalCurrentAssets": "187812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1975000", "currentNetReceivables": "86455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "801354000", "currentAccountsPayable": "28362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503586000", "totalShareholderEquity": "312533000", "capitalLeaseObligations": "222302000", "otherCurrentLiabilities": "90223000", "totalCurrentLiabilities": "140323000", "otherNonCurrentLiabilities": "576000", "totalNonCurrentLiabilities": "536310000", "cashAndShortTermInvestments": "81812000", "commonStockSharesOutstanding": "27882000", "intangibleAssetsExcludingGoodwill": "145355000", "cashAndCashEquivalentsAtCarryingValue": "81812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36518000", "capitalExpenditures": "6173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25129000", "cashflowFromInvestment": "-3134000", "stockBasedCompensation": "13214000", "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": "12104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 193883000, "cost_of_revenue": 120749000, "gross_profit": 73134000, "ebit": -898000, "ebitda": 11526000, "pretax_income": -321000, "tax_provision": -734000, "net_income": 413000, "net_income_to_common": 413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74940000, "total_current_assets": 198662000, "total_assets": 1029748000, "short_term_debt": 28360000, "long_term_debt": 280972000, "total_debt": 309332000, "total_liabilities": 693173000, "total_equity": 336575000, "shares_outstanding": 28615520, "goodwill_and_intangibles": 499641000 }, "cash_flow": { "operating_cash_flow": 20464000, "capital_expenditure": 6219000, "free_cash_flow": 26683000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25553, "ticker_id": 4969, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-898000", "ebitda": "11526000", "netIncome": "413000", "grossProfit": "73134000", "depreciation": "None", "totalRevenue": "193883000", "costOfRevenue": "120749000", "interestIncome": "None", "incomeBeforeTax": "-321000", "interestExpense": "646000", "operatingIncome": "-898000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-734000", "reportedCurrency": "USD", "netInterestIncome": "-1025000", "nonInterestIncome": "None", "operatingExpenses": "74032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30171000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12424000", "sellingGeneralAndAdministrative": "17576000", "netIncomeFromContinuingOperations": "413000" }, "balance": { "goodwill": "340387000", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "1029748000", "longTermDebt": "280972000", "shortTermDebt": "28360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "159254000", "reportedCurrency": "USD", "retainedEarnings": "-69655000", "totalLiabilities": "693173000", "otherCurrentAssets": "19139000", "totalCurrentAssets": "198662000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "4967000", "currentNetReceivables": "99616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "831086000", "currentAccountsPayable": "20557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "529037000", "totalShareholderEquity": "336575000", "capitalLeaseObligations": "223065000", "otherCurrentLiabilities": "86327000", "totalCurrentLiabilities": "153655000", "otherNonCurrentLiabilities": "360000", "totalNonCurrentLiabilities": "539518000", "cashAndShortTermInvestments": "74940000", "commonStockSharesOutstanding": "28615520", "intangibleAssetsExcludingGoodwill": "159254000", "cashAndCashEquivalentsAtCarryingValue": "74940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20464000", "capitalExpenditures": "6219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15124000", "cashflowFromInvestment": "6995000", "stockBasedCompensation": "11449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193883000, "cost_of_revenue": 120749000, "gross_profit": 73134000, "research_and_development": 30171000, "selling_general_admin": 17576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -898000, "depreciation_amortisation": 12424000, "ebitda": 11526000, "interest_expense": 646000, "interest_income": null, "other_non_operating": null, "pretax_income": -321000, "tax_provision": -734000, "effective_tax_rate": null, "net_income": 413000, "net_income_continuing_ops": 413000, "net_income_to_common": 413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74940000, "short_term_investments": 4967000, "net_receivables": 99616000, "inventory": null, "other_current_assets": null, "total_current_assets": 198662000, "net_ppe": null, "goodwill": 340387000, "intangible_assets": 159254000, "goodwill_and_intangibles": 499641000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 831086000, "total_assets": 1029748000, "short_term_debt": 28360000, "accounts_payable": 20557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153655000, "long_term_debt": 280972000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 539518000, "total_liabilities": 693173000, "total_debt": 309332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69655000, "total_equity": 336575000, "shares_outstanding": 28615520, "operating_cash_flow": 20464000, "stock_based_compensation": 11449000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6219000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6995000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15124000, "free_cash_flow": 26683000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-898000", "ebitda": "11526000", "netIncome": "413000", "grossProfit": "73134000", "depreciation": "None", "totalRevenue": "193883000", "costOfRevenue": "120749000", "interestIncome": "None", "incomeBeforeTax": "-321000", "interestExpense": "646000", "operatingIncome": "-898000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-734000", "reportedCurrency": "USD", "netInterestIncome": "-1025000", "nonInterestIncome": "None", "operatingExpenses": "74032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30171000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12424000", "sellingGeneralAndAdministrative": "17576000", "netIncomeFromContinuingOperations": "413000" }, "balance": { "goodwill": "340387000", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "1029748000", "longTermDebt": "280972000", "shortTermDebt": "28360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "159254000", "reportedCurrency": "USD", "retainedEarnings": "-69655000", "totalLiabilities": "693173000", "otherCurrentAssets": "19139000", "totalCurrentAssets": "198662000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "4967000", "currentNetReceivables": "99616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "831086000", "currentAccountsPayable": "20557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "529037000", "totalShareholderEquity": "336575000", "capitalLeaseObligations": "223065000", "otherCurrentLiabilities": "86327000", "totalCurrentLiabilities": "153655000", "otherNonCurrentLiabilities": "360000", "totalNonCurrentLiabilities": "539518000", "cashAndShortTermInvestments": "74940000", "commonStockSharesOutstanding": "28615520", "intangibleAssetsExcludingGoodwill": "159254000", "cashAndCashEquivalentsAtCarryingValue": "74940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20464000", "capitalExpenditures": "6219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15124000", "cashflowFromInvestment": "6995000", "stockBasedCompensation": "11449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 173602000, "cost_of_revenue": 108773000, "gross_profit": 64829000, "ebit": 4422000, "ebitda": 16722000, "pretax_income": 3724000, "tax_provision": -331000, "net_income": 4055000, "net_income_to_common": 4055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62277000, "total_current_assets": 181382000, "total_assets": 1002103000, "short_term_debt": 43478000, "long_term_debt": 280660000, "total_debt": 324138000, "total_liabilities": 694656000, "total_equity": 307447000, "shares_outstanding": 29500598, "goodwill_and_intangibles": 482186000 }, "cash_flow": { "operating_cash_flow": 24436000, "capital_expenditure": 6116000, "free_cash_flow": 30552000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25554, "ticker_id": 4969, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4422000", "ebitda": "16722000", "netIncome": "4055000", "grossProfit": "64829000", "depreciation": "None", "totalRevenue": "173602000", "costOfRevenue": "108773000", "interestIncome": "None", "incomeBeforeTax": "3724000", "interestExpense": "785000", "operatingIncome": "-6074000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-331000", "reportedCurrency": "USD", "netInterestIncome": "-698000", "nonInterestIncome": "None", "operatingExpenses": "70903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28132000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12300000", "sellingGeneralAndAdministrative": "16705000", "netIncomeFromContinuingOperations": "4055000" }, "balance": { "goodwill": "326220000", "inventory": "None", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "1002103000", "longTermDebt": "280660000", "shortTermDebt": "43478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "155966000", "reportedCurrency": "USD", "retainedEarnings": "-70068000", "totalLiabilities": "694656000", "otherCurrentAssets": "19130000", "totalCurrentAssets": "181382000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "14399000", "currentNetReceivables": "85576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "824592000", "currentAccountsPayable": "31933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "544635000", "totalShareholderEquity": "307447000", "capitalLeaseObligations": "223975000", "otherCurrentLiabilities": "60353000", "totalCurrentLiabilities": "156463000", "otherNonCurrentLiabilities": "354000", "totalNonCurrentLiabilities": "538193000", "cashAndShortTermInvestments": "62277000", "commonStockSharesOutstanding": "29500598", "intangibleAssetsExcludingGoodwill": "155966000", "cashAndCashEquivalentsAtCarryingValue": "62277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4055000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24436000", "capitalExpenditures": "6116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89213000", "cashflowFromInvestment": "21703000", "stockBasedCompensation": "11360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 173602000, "cost_of_revenue": 108773000, "gross_profit": 64829000, "research_and_development": 28132000, "selling_general_admin": 16705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4422000, "depreciation_amortisation": 12300000, "ebitda": 16722000, "interest_expense": 785000, "interest_income": null, "other_non_operating": null, "pretax_income": 3724000, "tax_provision": -331000, "effective_tax_rate": null, "net_income": 4055000, "net_income_continuing_ops": 4055000, "net_income_to_common": 4055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62277000, "short_term_investments": 14399000, "net_receivables": 85576000, "inventory": null, "other_current_assets": null, "total_current_assets": 181382000, "net_ppe": null, "goodwill": 326220000, "intangible_assets": 155966000, "goodwill_and_intangibles": 482186000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 824592000, "total_assets": 1002103000, "short_term_debt": 43478000, "accounts_payable": 31933000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156463000, "long_term_debt": 280660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 538193000, "total_liabilities": 694656000, "total_debt": 324138000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70068000, "total_equity": 307447000, "shares_outstanding": 29500598, "operating_cash_flow": 24436000, "stock_based_compensation": 11360000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21703000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89213000, "free_cash_flow": 30552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4422000", "ebitda": "16722000", "netIncome": "4055000", "grossProfit": "64829000", "depreciation": "None", "totalRevenue": "173602000", "costOfRevenue": "108773000", "interestIncome": "None", "incomeBeforeTax": "3724000", "interestExpense": "785000", "operatingIncome": "-6074000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-331000", "reportedCurrency": "USD", "netInterestIncome": "-698000", "nonInterestIncome": "None", "operatingExpenses": "70903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28132000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12300000", "sellingGeneralAndAdministrative": "16705000", "netIncomeFromContinuingOperations": "4055000" }, "balance": { "goodwill": "326220000", "inventory": "None", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "1002103000", "longTermDebt": "280660000", "shortTermDebt": "43478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "155966000", "reportedCurrency": "USD", "retainedEarnings": "-70068000", "totalLiabilities": "694656000", "otherCurrentAssets": "19130000", "totalCurrentAssets": "181382000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "14399000", "currentNetReceivables": "85576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "824592000", "currentAccountsPayable": "31933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "544635000", "totalShareholderEquity": "307447000", "capitalLeaseObligations": "223975000", "otherCurrentLiabilities": "60353000", "totalCurrentLiabilities": "156463000", "otherNonCurrentLiabilities": "354000", "totalNonCurrentLiabilities": "538193000", "cashAndShortTermInvestments": "62277000", "commonStockSharesOutstanding": "29500598", "intangibleAssetsExcludingGoodwill": "155966000", "cashAndCashEquivalentsAtCarryingValue": "62277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4055000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24436000", "capitalExpenditures": "6116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89213000", "cashflowFromInvestment": "21703000", "stockBasedCompensation": "11360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 171033000, "cost_of_revenue": 105549000, "gross_profit": 65484000, "ebit": -10416000, "ebitda": 3139000, "pretax_income": -9433000, "tax_provision": -200000, "net_income": -9233000, "net_income_to_common": -9233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105390000, "total_current_assets": 257027000, "total_assets": 1085531000, "short_term_debt": 5089000, "long_term_debt": 419011000, "total_debt": 424100000, "total_liabilities": 787332000, "total_equity": 298199000, "shares_outstanding": 26493802, "goodwill_and_intangibles": 489083000 }, "cash_flow": { "operating_cash_flow": 2465000, "capital_expenditure": 6872000, "free_cash_flow": 9337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25555, "ticker_id": 4969, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10416000", "ebitda": "3139000", "netIncome": "-9233000", "grossProfit": "65484000", "depreciation": "None", "totalRevenue": "171033000", "costOfRevenue": "105549000", "interestIncome": "None", "incomeBeforeTax": "-9433000", "interestExpense": "907000", "operatingIncome": "-10416000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "633000", "nonInterestIncome": "None", "operatingExpenses": "75900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28912000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13555000", "sellingGeneralAndAdministrative": "17849000", "netIncomeFromContinuingOperations": "-9233000" }, "balance": { "goodwill": "328572000", "inventory": "None", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "1085531000", "longTermDebt": "419011000", "shortTermDebt": "5089000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "160511000", "reportedCurrency": "USD", "retainedEarnings": "-74123000", "totalLiabilities": "787332000", "otherCurrentAssets": "20346000", "totalCurrentAssets": "257027000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41839000", "currentNetReceivables": "89452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "828504000", "currentAccountsPayable": "23407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "643828000", "totalShareholderEquity": "298199000", "capitalLeaseObligations": "224817000", "otherCurrentLiabilities": "59411000", "totalCurrentLiabilities": "108700000", "otherNonCurrentLiabilities": "371000", "totalNonCurrentLiabilities": "678632000", "cashAndShortTermInvestments": "105390000", "commonStockSharesOutstanding": "26493802", "intangibleAssetsExcludingGoodwill": "160511000", "cashAndCashEquivalentsAtCarryingValue": "105390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9233000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2465000", "capitalExpenditures": "6872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1807000", "cashflowFromInvestment": "-27006000", "stockBasedCompensation": "12339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1893000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171033000, "cost_of_revenue": 105549000, "gross_profit": 65484000, "research_and_development": 28912000, "selling_general_admin": 17849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10416000, "depreciation_amortisation": 13555000, "ebitda": 3139000, "interest_expense": 907000, "interest_income": null, "other_non_operating": null, "pretax_income": -9433000, "tax_provision": -200000, "effective_tax_rate": null, "net_income": -9233000, "net_income_continuing_ops": -9233000, "net_income_to_common": -9233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105390000, "short_term_investments": 41839000, "net_receivables": 89452000, "inventory": null, "other_current_assets": null, "total_current_assets": 257027000, "net_ppe": null, "goodwill": 328572000, "intangible_assets": 160511000, "goodwill_and_intangibles": 489083000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 828504000, "total_assets": 1085531000, "short_term_debt": 5089000, "accounts_payable": 23407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108700000, "long_term_debt": 419011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 678632000, "total_liabilities": 787332000, "total_debt": 424100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74123000, "total_equity": 298199000, "shares_outstanding": 26493802, "operating_cash_flow": 2465000, "stock_based_compensation": 12339000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6872000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27006000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1807000, "free_cash_flow": 9337000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10416000", "ebitda": "3139000", "netIncome": "-9233000", "grossProfit": "65484000", "depreciation": "None", "totalRevenue": "171033000", "costOfRevenue": "105549000", "interestIncome": "None", "incomeBeforeTax": "-9433000", "interestExpense": "907000", "operatingIncome": "-10416000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "633000", "nonInterestIncome": "None", "operatingExpenses": "75900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28912000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13555000", "sellingGeneralAndAdministrative": "17849000", "netIncomeFromContinuingOperations": "-9233000" }, "balance": { "goodwill": "328572000", "inventory": "None", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "1085531000", "longTermDebt": "419011000", "shortTermDebt": "5089000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "160511000", "reportedCurrency": "USD", "retainedEarnings": "-74123000", "totalLiabilities": "787332000", "otherCurrentAssets": "20346000", "totalCurrentAssets": "257027000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "41839000", "currentNetReceivables": "89452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "828504000", "currentAccountsPayable": "23407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "643828000", "totalShareholderEquity": "298199000", "capitalLeaseObligations": "224817000", "otherCurrentLiabilities": "59411000", "totalCurrentLiabilities": "108700000", "otherNonCurrentLiabilities": "371000", "totalNonCurrentLiabilities": "678632000", "cashAndShortTermInvestments": "105390000", "commonStockSharesOutstanding": "26493802", "intangibleAssetsExcludingGoodwill": "160511000", "cashAndCashEquivalentsAtCarryingValue": "105390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9233000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2465000", "capitalExpenditures": "6872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1807000", "cashflowFromInvestment": "-27006000", "stockBasedCompensation": "12339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1893000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 165386000, "cost_of_revenue": 103336000, "gross_profit": 62050000, "ebit": -11069000, "ebitda": 5057000, "pretax_income": -10700000, "tax_provision": 234000, "net_income": -10934000, "net_income_to_common": -10934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131987000, "total_current_assets": 252775000, "total_assets": 1101048000, "short_term_debt": 5463000, "long_term_debt": 418526000, "total_debt": 423989000, "total_liabilities": 803658000, "total_equity": 297390000, "shares_outstanding": 25829587, "goodwill_and_intangibles": 502786000 }, "cash_flow": { "operating_cash_flow": 19254000, "capital_expenditure": 6228000, "free_cash_flow": 25482000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25556, "ticker_id": 4969, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11069000", "ebitda": "5057000", "netIncome": "-10934000", "grossProfit": "62050000", "depreciation": "None", "totalRevenue": "165386000", "costOfRevenue": "103336000", "interestIncome": "None", "incomeBeforeTax": "-10700000", "interestExpense": "231000", "operatingIncome": "-10035000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "234000", "reportedCurrency": "USD", "netInterestIncome": "369000", "nonInterestIncome": "None", "operatingExpenses": "72085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28883000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16126000", "sellingGeneralAndAdministrative": "16933000", "netIncomeFromContinuingOperations": "-10934000" }, "balance": { "goodwill": "335872000", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "1101048000", "longTermDebt": "418526000", "shortTermDebt": "5463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "166914000", "reportedCurrency": "USD", "retainedEarnings": "-64890000", "totalLiabilities": "803658000", "otherCurrentAssets": "21145000", "totalCurrentAssets": "252775000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21488000", "currentNetReceivables": "78155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "848273000", "currentAccountsPayable": "34208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "644537000", "totalShareholderEquity": "297390000", "capitalLeaseObligations": "226011000", "otherCurrentLiabilities": "60547000", "totalCurrentLiabilities": "122771000", "otherNonCurrentLiabilities": "386000", "totalNonCurrentLiabilities": "680887000", "cashAndShortTermInvestments": "131987000", "commonStockSharesOutstanding": "25829587", "intangibleAssetsExcludingGoodwill": "166914000", "cashAndCashEquivalentsAtCarryingValue": "131987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10934000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19254000", "capitalExpenditures": "6228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39000", "cashflowFromInvestment": "3966000", "stockBasedCompensation": "14667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165386000, "cost_of_revenue": 103336000, "gross_profit": 62050000, "research_and_development": 28883000, "selling_general_admin": 16933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11069000, "depreciation_amortisation": 16126000, "ebitda": 5057000, "interest_expense": 231000, "interest_income": null, "other_non_operating": null, "pretax_income": -10700000, "tax_provision": 234000, "effective_tax_rate": null, "net_income": -10934000, "net_income_continuing_ops": -10934000, "net_income_to_common": -10934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131987000, "short_term_investments": 21488000, "net_receivables": 78155000, "inventory": null, "other_current_assets": null, "total_current_assets": 252775000, "net_ppe": null, "goodwill": 335872000, "intangible_assets": 166914000, "goodwill_and_intangibles": 502786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 848273000, "total_assets": 1101048000, "short_term_debt": 5463000, "accounts_payable": 34208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122771000, "long_term_debt": 418526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 680887000, "total_liabilities": 803658000, "total_debt": 423989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64890000, "total_equity": 297390000, "shares_outstanding": 25829587, "operating_cash_flow": 19254000, "stock_based_compensation": 14667000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39000, "free_cash_flow": 25482000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11069000", "ebitda": "5057000", "netIncome": "-10934000", "grossProfit": "62050000", "depreciation": "None", "totalRevenue": "165386000", "costOfRevenue": "103336000", "interestIncome": "None", "incomeBeforeTax": "-10700000", "interestExpense": "231000", "operatingIncome": "-10035000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "234000", "reportedCurrency": "USD", "netInterestIncome": "369000", "nonInterestIncome": "None", "operatingExpenses": "72085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28883000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16126000", "sellingGeneralAndAdministrative": "16933000", "netIncomeFromContinuingOperations": "-10934000" }, "balance": { "goodwill": "335872000", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "1101048000", "longTermDebt": "418526000", "shortTermDebt": "5463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "166914000", "reportedCurrency": "USD", "retainedEarnings": "-64890000", "totalLiabilities": "803658000", "otherCurrentAssets": "21145000", "totalCurrentAssets": "252775000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21488000", "currentNetReceivables": "78155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "848273000", "currentAccountsPayable": "34208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "644537000", "totalShareholderEquity": "297390000", "capitalLeaseObligations": "226011000", "otherCurrentLiabilities": "60547000", "totalCurrentLiabilities": "122771000", "otherNonCurrentLiabilities": "386000", "totalNonCurrentLiabilities": "680887000", "cashAndShortTermInvestments": "131987000", "commonStockSharesOutstanding": "25829587", "intangibleAssetsExcludingGoodwill": "166914000", "cashAndCashEquivalentsAtCarryingValue": "131987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10934000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19254000", "capitalExpenditures": "6228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39000", "cashflowFromInvestment": "3966000", "stockBasedCompensation": "14667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 152013000, "cost_of_revenue": 92514000, "gross_profit": 59499000, "ebit": -6147000, "ebitda": 4048000, "pretax_income": -5349000, "tax_provision": -219000, "net_income": -5130000, "net_income_to_common": -5130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107629000, "total_current_assets": 230201000, "total_assets": 1070082000, "short_term_debt": 4766000, "long_term_debt": 418042000, "total_debt": 422808000, "total_liabilities": 790095000, "total_equity": 279987000, "shares_outstanding": 25613441, "goodwill_and_intangibles": 486691000 }, "cash_flow": { "operating_cash_flow": 23001000, "capital_expenditure": 4811000, "free_cash_flow": 27812000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25558, "ticker_id": 4969, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6147000", "ebitda": "4048000", "netIncome": "-5130000", "grossProfit": "59499000", "depreciation": "None", "totalRevenue": "152013000", "costOfRevenue": "92514000", "interestIncome": "None", "incomeBeforeTax": "-5349000", "interestExpense": "None", "operatingIncome": "-6147000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-219000", "reportedCurrency": "USD", "netInterestIncome": "59000", "nonInterestIncome": "None", "operatingExpenses": "65646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25592000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10195000", "sellingGeneralAndAdministrative": "15843000", "netIncomeFromContinuingOperations": "-5130000" }, "balance": { "goodwill": "322003000", "inventory": "4185000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "1070082000", "longTermDebt": "418042000", "shortTermDebt": "4766000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "164688000", "reportedCurrency": "USD", "retainedEarnings": "-53956000", "totalLiabilities": "790095000", "otherCurrentAssets": "15781000", "totalCurrentAssets": "230201000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "31745000", "currentNetReceivables": "75046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "839881000", "currentAccountsPayable": "31211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "645522000", "totalShareholderEquity": "279987000", "capitalLeaseObligations": "227480000", "otherCurrentLiabilities": "60452000", "totalCurrentLiabilities": "108603000", "otherNonCurrentLiabilities": "620000", "totalNonCurrentLiabilities": "681492000", "cashAndShortTermInvestments": "107629000", "commonStockSharesOutstanding": "25613441", "intangibleAssetsExcludingGoodwill": "164688000", "cashAndCashEquivalentsAtCarryingValue": "107629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23001000", "capitalExpenditures": "4811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-786000", "cashflowFromInvestment": "-5700000", "stockBasedCompensation": "6942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152013000, "cost_of_revenue": 92514000, "gross_profit": 59499000, "research_and_development": 25592000, "selling_general_admin": 15843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6147000, "depreciation_amortisation": 10195000, "ebitda": 4048000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5349000, "tax_provision": -219000, "effective_tax_rate": null, "net_income": -5130000, "net_income_continuing_ops": -5130000, "net_income_to_common": -5130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107629000, "short_term_investments": 31745000, "net_receivables": 75046000, "inventory": 4185000, "other_current_assets": null, "total_current_assets": 230201000, "net_ppe": null, "goodwill": 322003000, "intangible_assets": 164688000, "goodwill_and_intangibles": 486691000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 839881000, "total_assets": 1070082000, "short_term_debt": 4766000, "accounts_payable": 31211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108603000, "long_term_debt": 418042000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 681492000, "total_liabilities": 790095000, "total_debt": 422808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53956000, "total_equity": 279987000, "shares_outstanding": 25613441, "operating_cash_flow": 23001000, "stock_based_compensation": 6942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -786000, "free_cash_flow": 27812000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6147000", "ebitda": "4048000", "netIncome": "-5130000", "grossProfit": "59499000", "depreciation": "None", "totalRevenue": "152013000", "costOfRevenue": "92514000", "interestIncome": "None", "incomeBeforeTax": "-5349000", "interestExpense": "None", "operatingIncome": "-6147000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-219000", "reportedCurrency": "USD", "netInterestIncome": "59000", "nonInterestIncome": "None", "operatingExpenses": "65646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25592000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10195000", "sellingGeneralAndAdministrative": "15843000", "netIncomeFromContinuingOperations": "-5130000" }, "balance": { "goodwill": "322003000", "inventory": "4185000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "1070082000", "longTermDebt": "418042000", "shortTermDebt": "4766000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "164688000", "reportedCurrency": "USD", "retainedEarnings": "-53956000", "totalLiabilities": "790095000", "otherCurrentAssets": "15781000", "totalCurrentAssets": "230201000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "31745000", "currentNetReceivables": "75046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "839881000", "currentAccountsPayable": "31211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "645522000", "totalShareholderEquity": "279987000", "capitalLeaseObligations": "227480000", "otherCurrentLiabilities": "60452000", "totalCurrentLiabilities": "108603000", "otherNonCurrentLiabilities": "620000", "totalNonCurrentLiabilities": "681492000", "cashAndShortTermInvestments": "107629000", "commonStockSharesOutstanding": "25613441", "intangibleAssetsExcludingGoodwill": "164688000", "cashAndCashEquivalentsAtCarryingValue": "107629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23001000", "capitalExpenditures": "4811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-786000", "cashflowFromInvestment": "-5700000", "stockBasedCompensation": "6942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "income_statement": { "revenue": 145874000, "cost_of_revenue": 86919000, "gross_profit": 58955000, "ebit": -3415000, "ebitda": 8024000, "pretax_income": -3737000, "tax_provision": 153000, "net_income": -3890000, "net_income_to_common": -3890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91824000, "total_current_assets": 220343000, "total_assets": 917280000, "short_term_debt": 5202000, "long_term_debt": 417559000, "total_debt": 422761000, "total_liabilities": 625378000, "total_equity": 291902000, "shares_outstanding": 25555219, "goodwill_and_intangibles": 504055000 }, "cash_flow": { "operating_cash_flow": 3086000, "capital_expenditure": 970000, "free_cash_flow": 4056000, "dividends_paid": 274000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25559, "ticker_id": 4969, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:28.879008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3415000", "ebitda": "8024000", "netIncome": "-3890000", "grossProfit": "58955000", "depreciation": "None", "totalRevenue": "145874000", "costOfRevenue": "86919000", "interestIncome": "None", "incomeBeforeTax": "-3737000", "interestExpense": "322000", "operatingIncome": "-7519000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "153000", "reportedCurrency": "USD", "netInterestIncome": "-322000", "nonInterestIncome": "None", "operatingExpenses": "66474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24852000", "otherNonOperatingIncome": "3782000", "costofGoodsAndServicesSold": "86919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11439000", "sellingGeneralAndAdministrative": "15868000", "netIncomeFromContinuingOperations": "-3890000" }, "balance": { "goodwill": "330144000", "inventory": "4585000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "917280000", "longTermDebt": "417559000", "shortTermDebt": "5202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "173911000", "reportedCurrency": "USD", "retainedEarnings": "-48826000", "totalLiabilities": "625378000", "otherCurrentAssets": "22905000", "totalCurrentAssets": "220343000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30750000", "currentNetReceivables": "74864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "696937000", "currentAccountsPayable": "20626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "426218000", "totalShareholderEquity": "291902000", "capitalLeaseObligations": "8659000", "otherCurrentLiabilities": "48420000", "totalCurrentLiabilities": "97845000", "otherNonCurrentLiabilities": "75978000", "totalNonCurrentLiabilities": "527533000", "cashAndShortTermInvestments": "91824000", "commonStockSharesOutstanding": "25555219", "intangibleAssetsExcludingGoodwill": "173911000", "cashAndCashEquivalentsAtCarryingValue": "91824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3890000", "profitLoss": "None", "dividendPayout": "274000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3086000", "capitalExpenditures": "970000", "changeInReceivables": "-7623000", "changeInExchangeRate": "None", "cashflowFromFinancing": "126000", "cashflowFromInvestment": "3622000", "stockBasedCompensation": "8005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "274000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6834000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145874000, "cost_of_revenue": 86919000, "gross_profit": 58955000, "research_and_development": 24852000, "selling_general_admin": 15868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3415000, "depreciation_amortisation": 11439000, "ebitda": 8024000, "interest_expense": 322000, "interest_income": null, "other_non_operating": null, "pretax_income": -3737000, "tax_provision": 153000, "effective_tax_rate": null, "net_income": -3890000, "net_income_continuing_ops": -3890000, "net_income_to_common": -3890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91824000, "short_term_investments": 30750000, "net_receivables": 74864000, "inventory": 4585000, "other_current_assets": null, "total_current_assets": 220343000, "net_ppe": null, "goodwill": 330144000, "intangible_assets": 173911000, "goodwill_and_intangibles": 504055000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 696937000, "total_assets": 917280000, "short_term_debt": 5202000, "accounts_payable": 20626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97845000, "long_term_debt": 417559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 527533000, "total_liabilities": 625378000, "total_debt": 422761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48826000, "total_equity": 291902000, "shares_outstanding": 25555219, "operating_cash_flow": 3086000, "stock_based_compensation": 8005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 970000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3622000, "dividends_paid": 274000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126000, "free_cash_flow": 4056000, "net_change_in_cash": 6834000 }, "raw_data": { "income": { "ebit": "-3415000", "ebitda": "8024000", "netIncome": "-3890000", "grossProfit": "58955000", "depreciation": "None", "totalRevenue": "145874000", "costOfRevenue": "86919000", "interestIncome": "None", "incomeBeforeTax": "-3737000", "interestExpense": "322000", "operatingIncome": "-7519000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "153000", "reportedCurrency": "USD", "netInterestIncome": "-322000", "nonInterestIncome": "None", "operatingExpenses": "66474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24852000", "otherNonOperatingIncome": "3782000", "costofGoodsAndServicesSold": "86919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11439000", "sellingGeneralAndAdministrative": "15868000", "netIncomeFromContinuingOperations": "-3890000" }, "balance": { "goodwill": "330144000", "inventory": "4585000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "917280000", "longTermDebt": "417559000", "shortTermDebt": "5202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "173911000", "reportedCurrency": "USD", "retainedEarnings": "-48826000", "totalLiabilities": "625378000", "otherCurrentAssets": "22905000", "totalCurrentAssets": "220343000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30750000", "currentNetReceivables": "74864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "696937000", "currentAccountsPayable": "20626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "426218000", "totalShareholderEquity": "291902000", "capitalLeaseObligations": "8659000", "otherCurrentLiabilities": "48420000", "totalCurrentLiabilities": "97845000", "otherNonCurrentLiabilities": "75978000", "totalNonCurrentLiabilities": "527533000", "cashAndShortTermInvestments": "91824000", "commonStockSharesOutstanding": "25555219", "intangibleAssetsExcludingGoodwill": "173911000", "cashAndCashEquivalentsAtCarryingValue": "91824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3890000", "profitLoss": "None", "dividendPayout": "274000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3086000", "capitalExpenditures": "970000", "changeInReceivables": "-7623000", "changeInExchangeRate": "None", "cashflowFromFinancing": "126000", "cashflowFromInvestment": "3622000", "stockBasedCompensation": "8005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "274000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6834000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11439000", "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" } ], "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" ] } } }