{ "ticker": { "uuid": "76b6db6c-2449-40ea-b143-f05d2b032b0f", "symbol": "PRPL", "name": "Purple Innovation Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/76b6db6c-2449-40ea-b143-f05d2b032b0f/", "api_url": "https://sharemaestro.com/factors/api/tickers/76b6db6c-2449-40ea-b143-f05d2b032b0f/" }, "ticker_metadata": { "id": 7777, "uuid": "76b6db6c-2449-40ea-b143-f05d2b032b0f", "symbol": "PRPL", "name": "Purple Innovation Inc", "asset_type": "equity", "market_cap": 43671700, "stock_exchange_id": 2, "industry": "Furnishings, Fixtures & Appliances", "sector": "Consumer Cyclical", "description": "Purple Innovation, Inc. designs and manufactures mattresses, pillows, and cushions. The company is headquartered in Lehi, Utah.", "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": "76b6db6c-2449-40ea-b143-f05d2b032b0f", "symbol": "PRPL", "name": "Purple Innovation Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/76b6db6c-2449-40ea-b143-f05d2b032b0f/", "api_url": "https://sharemaestro.com/factors/api/tickers/76b6db6c-2449-40ea-b143-f05d2b032b0f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.34, "value": 0.42, "quality": 0.41, "momentum": 0.41, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 0.39, "market_cap": 42671568.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 1.0448, "piotroski_f_score": 4, "momentum_12_1": -0.3515, "volatility_252d": 0.6541 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:04.171667+00:00", "batch_id": "" }, "size": { "price_close": 0.3937, "market_cap": 42671568.2, "market_cap_usd": 42671568.2, "enterprise_value": 153817568.2, "shares_outstanding": 108386000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0927, "pcf_ratio": null, "pfcf_ratio": -132.9332, "ev_ebitda": null, "ev_ebit": -5.0453, "ev_sales": 0.3342, "ev_fcf": -479.1825, "earnings_yield": null, "fcf_yield": -0.0021, "price_to_sales": 0.0927, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 2.9924 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3969, "operating_margin": -0.0662, "net_margin": -0.1365, "ebitda_margin": -0.0153, "fcf_margin": -0.0007, "roe": 1.0448, "roa": -0.231, "roic": -0.4481, "roc_greenblatt": null, "asset_turnover": 1.6923, "cash_conversion": 0.0051, "accruals_ratio": -0.2024, "sbc_to_revenue": 0.0033, "piotroski_f_score": 4, "altman_z_score": -1.8775, "earnings_stability_5y": 0.8272, "revenue_stability_5y": 0.194, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6718, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -5.5241, "net_debt_to_ebitda": -15.7743, "debt_to_assets": 0.5004, "interest_coverage": -0.9462, "current_ratio": 1.2399, "quick_ratio": 0.6167, "net_debt": 111146000, "local_beta": 0.0005, "volatility_252d": 0.6541, "volatility_60d": 1.0344, "max_drawdown_12m": -0.6606, "risk_adjusted_momentum": -0.5373 }, "growth": { "revenue_growth_1y": -0.0249, "revenue_growth_3y_cagr": -0.0649, "revenue_growth_5y_cagr": -0.0629, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -2.4573, "revenue_growth": -0.0249, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2143, "price_return_3m": -0.4441, "price_return_6m": -0.474, "price_return_9m": -0.6516, "price_return_12m": -0.4905, "price_return_12m_ex1m": -0.3515, "momentum_6m": -0.474, "momentum_12m": -0.4905, "momentum_12_1": -0.3515, "distance_from_52w_high": -0.6606, "distance_from_52w_low": 0, "relative_strength": -0.6484 }, "raw_ttm": { "revenue_ttm": 460284000, "gross_profit_ttm": 182708000, "ebit_ttm": -30487001, "ebitda_ttm": -7046001, "net_income_ttm": -62818000, "eps_diluted_ttm": -0.5796, "operating_cash_flow_ttm": -7771000, "capital_expenditure_ttm": 7450000, "fcf_ttm": -321000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32220999, "cash_and_equivalents": 24955000, "total_current_assets": 115577000, "total_current_liabilities": 93213000, "net_ppe": null, "total_assets": 271987000, "total_debt": 136101000, "total_equity": -60123000, "net_working_capital": 14311000, "book_value_per_share": -0.5547, "retained_earnings": -655821000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -66275000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 58, "svqf_composite": 64, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.415, "os_score": 0.34, "value_percentile": 0.42, "quality_percentile": 0.41, "momentum_percentile": 0.41, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 74, "all_cap_buyback_rank": 82, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2456, "ticker_id": 7777, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:04.171667+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.3937, "market_cap": 42671568.2, "market_cap_usd": 42671568.2, "enterprise_value": 153817568.2, "shares_outstanding": 108386000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.09270704, "pcf_ratio": null, "pfcf_ratio": -132.93323427, "ev_ebitda": null, "ev_ebit": -5.04534927, "ev_sales": 0.3341797, "ev_fcf": -479.18245545, "earnings_yield": null, "fcf_yield": -0.00208689, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39694623, "operating_margin": -0.0662352, "net_margin": -0.13647661, "ebitda_margin": -0.01530794, "fcf_margin": -0.0006974, "roe": 1.04482478, "roa": -0.23095957, "roic": -0.44813615, "roc_greenblatt": null, "asset_turnover": 1.69230147, "cash_conversion": 0.00511, "accruals_ratio": -0.20238835, "sbc_to_revenue": 0.00329579, "debt_to_equity": -5.52412554, "net_debt_to_ebitda": -15.77433781, "debt_to_assets": 0.50039524, "interest_coverage": -0.94618423, "current_ratio": 1.23992362, "quick_ratio": 0.61674874, "net_debt": 111146000, "revenue_growth_1y": -0.02485302, "revenue_growth_3y_cagr": -0.06487344, "revenue_growth_5y_cagr": -0.06285776, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -2.45729324, "piotroski_f_score": 4, "altman_z_score": -1.87754864, "earnings_stability_5y": 0.827154, "revenue_stability_5y": 0.19404, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21432848, "price_return_3m": -0.44408359, "price_return_6m": -0.4740147, "price_return_9m": -0.65159292, "price_return_12m": -0.4904879, "price_return_12m_ex1m": -0.35149476, "distance_from_52w_high": -0.66060345, "distance_from_52w_low": 0, "relative_strength": -0.64842895, "local_beta": 0.0005, "volatility_252d": 0.654146, "volatility_60d": 1.034448, "max_drawdown_12m": -0.66060345, "revenue_ttm": 460284000, "gross_profit_ttm": 182708000, "ebit_ttm": -30487001, "ebitda_ttm": -7046001, "net_income_ttm": -62818000, "eps_diluted_ttm": -0.5795767, "operating_cash_flow_ttm": -7771000, "capital_expenditure_ttm": 7450000, "fcf_ttm": -321000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32220999, "cash_and_equivalents": 24955000, "total_current_assets": 115577000, "total_current_liabilities": 93213000, "net_ppe": null, "total_assets": 271987000, "total_debt": 136101000, "total_equity": -60123000, "net_working_capital": 14311000, "book_value_per_share": -0.55471186, "retained_earnings": -655821000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -66275000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 58, "svqf_composite": 64, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 74, "all_cap_buyback_rank": 82, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.39, "os": 0.34, "value": 0.42, "quality": 0.41, "momentum": 0.41, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.0448, "momentum_12_1": -0.3515, "complete_fields": { "id": 2456, "ticker_id": 7777, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:04.171667+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.3937, "market_cap": 42671568.2, "market_cap_usd": 42671568.2, "enterprise_value": 153817568.2, "shares_outstanding": 108386000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.09270704, "pcf_ratio": null, "pfcf_ratio": -132.93323427, "ev_ebitda": null, "ev_ebit": -5.04534927, "ev_sales": 0.3341797, "ev_fcf": -479.18245545, "earnings_yield": null, "fcf_yield": -0.00208689, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39694623, "operating_margin": -0.0662352, "net_margin": -0.13647661, "ebitda_margin": -0.01530794, "fcf_margin": -0.0006974, "roe": 1.04482478, "roa": -0.23095957, "roic": -0.44813615, "roc_greenblatt": null, "asset_turnover": 1.69230147, "cash_conversion": 0.00511, "accruals_ratio": -0.20238835, "sbc_to_revenue": 0.00329579, "debt_to_equity": -5.52412554, "net_debt_to_ebitda": -15.77433781, "debt_to_assets": 0.50039524, "interest_coverage": -0.94618423, "current_ratio": 1.23992362, "quick_ratio": 0.61674874, "net_debt": 111146000, "revenue_growth_1y": -0.02485302, "revenue_growth_3y_cagr": -0.06487344, "revenue_growth_5y_cagr": -0.06285776, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -2.45729324, "piotroski_f_score": 4, "altman_z_score": -1.87754864, "earnings_stability_5y": 0.827154, "revenue_stability_5y": 0.19404, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21432848, "price_return_3m": -0.44408359, "price_return_6m": -0.4740147, "price_return_9m": -0.65159292, "price_return_12m": -0.4904879, "price_return_12m_ex1m": -0.35149476, "distance_from_52w_high": -0.66060345, "distance_from_52w_low": 0, "relative_strength": -0.64842895, "local_beta": 0.0005, "volatility_252d": 0.654146, "volatility_60d": 1.034448, "max_drawdown_12m": -0.66060345, "revenue_ttm": 460284000, "gross_profit_ttm": 182708000, "ebit_ttm": -30487001, "ebitda_ttm": -7046001, "net_income_ttm": -62818000, "eps_diluted_ttm": -0.5795767, "operating_cash_flow_ttm": -7771000, "capital_expenditure_ttm": 7450000, "fcf_ttm": -321000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32220999, "cash_and_equivalents": 24955000, "total_current_assets": 115577000, "total_current_liabilities": 93213000, "net_ppe": null, "total_assets": 271987000, "total_debt": 136101000, "total_equity": -60123000, "net_working_capital": 14311000, "book_value_per_share": -0.55471186, "retained_earnings": -655821000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -66275000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 58, "svqf_composite": 64, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 74, "all_cap_buyback_rank": 82, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 468725000, "cost_of_revenue": 280166000, "gross_profit": 188559000, "ebit": -22538000, "ebitda": 1526000, "pretax_income": -51304000, "tax_provision": 207000, "net_income": -51414000, "net_income_to_common": -51414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24345000, "total_current_assets": 136720000, "total_assets": 296259000, "short_term_debt": 17366000, "long_term_debt": 111305000, "total_debt": 128671000, "total_liabilities": 325928000, "total_equity": -29687000, "shares_outstanding": 108245000, "goodwill_and_intangibles": 6346000 }, "cash_flow": { "operating_cash_flow": -33830000, "capital_expenditure": 8079000, "free_cash_flow": -25751000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151309, "ticker_id": 7777, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22538000", "ebitda": "1526000", "netIncome": "-51414000", "grossProfit": "188559000", "depreciation": "None", "totalRevenue": "468725000", "costOfRevenue": "280166000", "interestIncome": "None", "incomeBeforeTax": "-51304000", "interestExpense": "28766000", "operatingIncome": "-31642000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "207000", "reportedCurrency": "USD", "netInterestIncome": "-28766000", "nonInterestIncome": "None", "operatingExpenses": "220201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9604000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24064000", "sellingGeneralAndAdministrative": "63557000", "netIncomeFromContinuingOperations": "-51511000" }, "balance": { "goodwill": "None", "inventory": "59725000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "296259000", "longTermDebt": "111305000", "shortTermDebt": "17366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6346000", "reportedCurrency": "USD", "retainedEarnings": "-625280000", "totalLiabilities": "325928000", "otherCurrentAssets": "11378000", "totalCurrentAssets": "136720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159539000", "currentAccountsPayable": "40312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "204287000", "totalShareholderEquity": "-29687000", "capitalLeaseObligations": "92982000", "otherCurrentLiabilities": "38569000", "totalCurrentLiabilities": "101523000", "otherNonCurrentLiabilities": "604000", "totalNonCurrentLiabilities": "224405000", "cashAndShortTermInvestments": "24345000", "commonStockSharesOutstanding": "108245000", "intangibleAssetsExcludingGoodwill": "6346000", "cashAndCashEquivalentsAtCarryingValue": "24345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2862000", "operatingCashflow": "-33830000", "capitalExpenditures": "8079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37443000", "cashflowFromInvestment": "-8279000", "stockBasedCompensation": "1729000", "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": "24064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468725000, "cost_of_revenue": 280166000, "gross_profit": 188559000, "research_and_development": 9604000, "selling_general_admin": 63557000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22538000, "depreciation_amortisation": 24064000, "ebitda": 1526000, "interest_expense": 28766000, "interest_income": null, "other_non_operating": null, "pretax_income": -51304000, "tax_provision": 207000, "effective_tax_rate": null, "net_income": -51414000, "net_income_continuing_ops": -51511000, "net_income_to_common": -51414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24345000, "short_term_investments": null, "net_receivables": 41272000, "inventory": 59725000, "other_current_assets": null, "total_current_assets": 136720000, "net_ppe": null, "goodwill": null, "intangible_assets": 6346000, "goodwill_and_intangibles": 6346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 159539000, "total_assets": 296259000, "short_term_debt": 17366000, "accounts_payable": 40312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101523000, "long_term_debt": 111305000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 224405000, "total_liabilities": 325928000, "total_debt": 128671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -625280000, "total_equity": -29687000, "shares_outstanding": 108245000, "operating_cash_flow": -33830000, "stock_based_compensation": 1729000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8279000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37443000, "free_cash_flow": -25751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22538000", "ebitda": "1526000", "netIncome": "-51414000", "grossProfit": "188559000", "depreciation": "None", "totalRevenue": "468725000", "costOfRevenue": "280166000", "interestIncome": "None", "incomeBeforeTax": "-51304000", "interestExpense": "28766000", "operatingIncome": "-31642000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "207000", "reportedCurrency": "USD", "netInterestIncome": "-28766000", "nonInterestIncome": "None", "operatingExpenses": "220201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9604000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24064000", "sellingGeneralAndAdministrative": "63557000", "netIncomeFromContinuingOperations": "-51511000" }, "balance": { "goodwill": "None", "inventory": "59725000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "296259000", "longTermDebt": "111305000", "shortTermDebt": "17366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6346000", "reportedCurrency": "USD", "retainedEarnings": "-625280000", "totalLiabilities": "325928000", "otherCurrentAssets": "11378000", "totalCurrentAssets": "136720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159539000", "currentAccountsPayable": "40312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "204287000", "totalShareholderEquity": "-29687000", "capitalLeaseObligations": "92982000", "otherCurrentLiabilities": "38569000", "totalCurrentLiabilities": "101523000", "otherNonCurrentLiabilities": "604000", "totalNonCurrentLiabilities": "224405000", "cashAndShortTermInvestments": "24345000", "commonStockSharesOutstanding": "108245000", "intangibleAssetsExcludingGoodwill": "6346000", "cashAndCashEquivalentsAtCarryingValue": "24345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2862000", "operatingCashflow": "-33830000", "capitalExpenditures": "8079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37443000", "cashflowFromInvestment": "-8279000", "stockBasedCompensation": "1729000", "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": "24064000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 487877000, "cost_of_revenue": 306745000, "gross_profit": 181132000, "ebit": -80525000, "ebitda": -45170000, "pretax_income": -98035000, "tax_provision": 63000, "net_income": -97897000, "net_income_to_common": -97897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29011000, "total_current_assets": 126368000, "total_assets": 307845000, "short_term_debt": 15661000, "long_term_debt": 55394000, "total_debt": 71055000, "total_liabilities": 287636000, "total_equity": 20198000, "shares_outstanding": 107324000, "goodwill_and_intangibles": 8890000 }, "cash_flow": { "operating_cash_flow": -17850000, "capital_expenditure": 7244000, "free_cash_flow": -10606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151314, "ticker_id": 7777, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-80525000", "ebitda": "-45170000", "netIncome": "-97897000", "grossProfit": "181132000", "depreciation": "None", "totalRevenue": "487877000", "costOfRevenue": "306745000", "interestIncome": "None", "incomeBeforeTax": "-98035000", "interestExpense": "17510000", "operatingIncome": "-92183000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "63000", "reportedCurrency": "USD", "netInterestIncome": "-17510000", "nonInterestIncome": "None", "operatingExpenses": "273315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12962000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35355000", "sellingGeneralAndAdministrative": "69117000", "netIncomeFromContinuingOperations": "-98098000" }, "balance": { "goodwill": "None", "inventory": "56863000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "307845000", "longTermDebt": "55394000", "shortTermDebt": "15661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8890000", "reportedCurrency": "USD", "retainedEarnings": "-573866000", "totalLiabilities": "287636000", "otherCurrentAssets": "7437000", "totalCurrentAssets": "126368000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181477000", "currentAccountsPayable": "40639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158127000", "totalShareholderEquity": "20198000", "capitalLeaseObligations": "102733000", "otherCurrentLiabilities": "35298000", "totalCurrentLiabilities": "101003000", "otherNonCurrentLiabilities": "911000", "totalNonCurrentLiabilities": "186633000", "cashAndShortTermInvestments": "29011000", "commonStockSharesOutstanding": "107324000", "intangibleAssetsExcludingGoodwill": "8890000", "cashAndCashEquivalentsAtCarryingValue": "29011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5989000", "operatingCashflow": "-17850000", "capitalExpenditures": "7244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27534000", "cashflowFromInvestment": "-7530000", "stockBasedCompensation": "2815000", "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": "35355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 487877000, "cost_of_revenue": 306745000, "gross_profit": 181132000, "research_and_development": 12962000, "selling_general_admin": 69117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -80525000, "depreciation_amortisation": 35355000, "ebitda": -45170000, "interest_expense": 17510000, "interest_income": null, "other_non_operating": null, "pretax_income": -98035000, "tax_provision": 63000, "effective_tax_rate": null, "net_income": -97897000, "net_income_continuing_ops": -98098000, "net_income_to_common": -97897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29011000, "short_term_investments": null, "net_receivables": 33057000, "inventory": 56863000, "other_current_assets": null, "total_current_assets": 126368000, "net_ppe": null, "goodwill": null, "intangible_assets": 8890000, "goodwill_and_intangibles": 8890000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181477000, "total_assets": 307845000, "short_term_debt": 15661000, "accounts_payable": 40639000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101003000, "long_term_debt": 55394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 186633000, "total_liabilities": 287636000, "total_debt": 71055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -573866000, "total_equity": 20198000, "shares_outstanding": 107324000, "operating_cash_flow": -17850000, "stock_based_compensation": 2815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7530000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27534000, "free_cash_flow": -10606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-80525000", "ebitda": "-45170000", "netIncome": "-97897000", "grossProfit": "181132000", "depreciation": "None", "totalRevenue": "487877000", "costOfRevenue": "306745000", "interestIncome": "None", "incomeBeforeTax": "-98035000", "interestExpense": "17510000", "operatingIncome": "-92183000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "63000", "reportedCurrency": "USD", "netInterestIncome": "-17510000", "nonInterestIncome": "None", "operatingExpenses": "273315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12962000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35355000", "sellingGeneralAndAdministrative": "69117000", "netIncomeFromContinuingOperations": "-98098000" }, "balance": { "goodwill": "None", "inventory": "56863000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "307845000", "longTermDebt": "55394000", "shortTermDebt": "15661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8890000", "reportedCurrency": "USD", "retainedEarnings": "-573866000", "totalLiabilities": "287636000", "otherCurrentAssets": "7437000", "totalCurrentAssets": "126368000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181477000", "currentAccountsPayable": "40639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158127000", "totalShareholderEquity": "20198000", "capitalLeaseObligations": "102733000", "otherCurrentLiabilities": "35298000", "totalCurrentLiabilities": "101003000", "otherNonCurrentLiabilities": "911000", "totalNonCurrentLiabilities": "186633000", "cashAndShortTermInvestments": "29011000", "commonStockSharesOutstanding": "107324000", "intangibleAssetsExcludingGoodwill": "8890000", "cashAndCashEquivalentsAtCarryingValue": "29011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5989000", "operatingCashflow": "-17850000", "capitalExpenditures": "7244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27534000", "cashflowFromInvestment": "-7530000", "stockBasedCompensation": "2815000", "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": "35355000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 510541000, "cost_of_revenue": 338716000, "gross_profit": 171825000, "ebit": -119240000, "ebitda": -94134000, "pretax_income": -121207000, "tax_provision": 8000, "net_income": -120757000, "net_income_to_common": -120757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26857000, "total_current_assets": 141810000, "total_assets": 390625000, "short_term_debt": 16972000, "long_term_debt": 26909000, "total_debt": 43881000, "total_liabilities": 275018000, "total_equity": 115422000, "shares_outstanding": 103936000, "goodwill_and_intangibles": 22196000 }, "cash_flow": { "operating_cash_flow": -54662000, "capital_expenditure": 15235000, "free_cash_flow": -39427000, "dividends_paid": 10688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151319, "ticker_id": 7777, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-119240000", "ebitda": "-94134000", "netIncome": "-120757000", "grossProfit": "171825000", "depreciation": "None", "totalRevenue": "510541000", "costOfRevenue": "338716000", "interestIncome": "None", "incomeBeforeTax": "-121207000", "interestExpense": "1967000", "operatingIncome": "-113711000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "-2237000", "nonInterestIncome": "None", "operatingExpenses": "285536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25106000", "sellingGeneralAndAdministrative": "84446000", "netIncomeFromContinuingOperations": "-171755000" }, "balance": { "goodwill": "0", "inventory": "66878000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "390625000", "longTermDebt": "26909000", "shortTermDebt": "16972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22196000", "reportedCurrency": "USD", "retainedEarnings": "-475969000", "totalLiabilities": "275018000", "otherCurrentAssets": "10273000", "totalCurrentAssets": "141810000", "currentLongTermDebt": "2129000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248815000", "currentAccountsPayable": "49831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152975000", "totalShareholderEquity": "115422000", "capitalLeaseObligations": "123937000", "otherCurrentLiabilities": "36512000", "totalCurrentLiabilities": "110982000", "otherNonCurrentLiabilities": "5000", "totalNonCurrentLiabilities": "164036000", "cashAndShortTermInvestments": "26857000", "commonStockSharesOutstanding": "103936000", "intangibleAssetsExcludingGoodwill": "22196000", "cashAndCashEquivalentsAtCarryingValue": "26857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121215000", "profitLoss": "None", "dividendPayout": "10688000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5903000", "operatingCashflow": "-54662000", "capitalExpenditures": "15235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55826000", "cashflowFromInvestment": "-16061000", "stockBasedCompensation": "4875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 510541000, "cost_of_revenue": 338716000, "gross_profit": 171825000, "research_and_development": 11898000, "selling_general_admin": 84446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -119240000, "depreciation_amortisation": 25106000, "ebitda": -94134000, "interest_expense": 1967000, "interest_income": null, "other_non_operating": null, "pretax_income": -121207000, "tax_provision": 8000, "effective_tax_rate": null, "net_income": -120757000, "net_income_continuing_ops": -171755000, "net_income_to_common": -120757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26857000, "short_term_investments": null, "net_receivables": 37802000, "inventory": 66878000, "other_current_assets": null, "total_current_assets": 141810000, "net_ppe": null, "goodwill": 0, "intangible_assets": 22196000, "goodwill_and_intangibles": 22196000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 248815000, "total_assets": 390625000, "short_term_debt": 16972000, "accounts_payable": 49831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110982000, "long_term_debt": 26909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164036000, "total_liabilities": 275018000, "total_debt": 43881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -475969000, "total_equity": 115422000, "shares_outstanding": 103936000, "operating_cash_flow": -54662000, "stock_based_compensation": 4875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16061000, "dividends_paid": 10688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55826000, "free_cash_flow": -39427000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-119240000", "ebitda": "-94134000", "netIncome": "-120757000", "grossProfit": "171825000", "depreciation": "None", "totalRevenue": "510541000", "costOfRevenue": "338716000", "interestIncome": "None", "incomeBeforeTax": "-121207000", "interestExpense": "1967000", "operatingIncome": "-113711000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "-2237000", "nonInterestIncome": "None", "operatingExpenses": "285536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25106000", "sellingGeneralAndAdministrative": "84446000", "netIncomeFromContinuingOperations": "-171755000" }, "balance": { "goodwill": "0", "inventory": "66878000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "390625000", "longTermDebt": "26909000", "shortTermDebt": "16972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22196000", "reportedCurrency": "USD", "retainedEarnings": "-475969000", "totalLiabilities": "275018000", "otherCurrentAssets": "10273000", "totalCurrentAssets": "141810000", "currentLongTermDebt": "2129000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248815000", "currentAccountsPayable": "49831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152975000", "totalShareholderEquity": "115422000", "capitalLeaseObligations": "123937000", "otherCurrentLiabilities": "36512000", "totalCurrentLiabilities": "110982000", "otherNonCurrentLiabilities": "5000", "totalNonCurrentLiabilities": "164036000", "cashAndShortTermInvestments": "26857000", "commonStockSharesOutstanding": "103936000", "intangibleAssetsExcludingGoodwill": "22196000", "cashAndCashEquivalentsAtCarryingValue": "26857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121215000", "profitLoss": "None", "dividendPayout": "10688000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5903000", "operatingCashflow": "-54662000", "capitalExpenditures": "15235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55826000", "cashflowFromInvestment": "-16061000", "stockBasedCompensation": "4875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25106000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 573201000, "cost_of_revenue": 365110000, "gross_profit": 208091000, "ebit": 123982000, "ebitda": 141469000, "pretax_income": 120446000, "tax_provision": 213169000, "net_income": -92470000, "net_income_to_common": -92470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40054000, "total_current_assets": 161455000, "total_assets": 433333000, "short_term_debt": 13708000, "long_term_debt": 23657000, "total_debt": 37365000, "total_liabilities": 258162000, "total_equity": 174263000, "shares_outstanding": 81779000, "goodwill_and_intangibles": 31118000 }, "cash_flow": { "operating_cash_flow": -28773000, "capital_expenditure": 38161000, "free_cash_flow": 9388000, "dividends_paid": 218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151324, "ticker_id": 7777, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123982000", "ebitda": "141469000", "netIncome": "-92470000", "grossProfit": "208091000", "depreciation": "None", "totalRevenue": "573201000", "costOfRevenue": "365110000", "interestIncome": "None", "incomeBeforeTax": "120446000", "interestExpense": "3536000", "operatingIncome": "-42754000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "213169000", "reportedCurrency": "USD", "netInterestIncome": "-3536000", "nonInterestIncome": "None", "operatingExpenses": "250845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8755000", "otherNonOperatingIncome": "163200000", "costofGoodsAndServicesSold": "365110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17487000", "sellingGeneralAndAdministrative": "76702000", "netIncomeFromContinuingOperations": "-89927000" }, "balance": { "goodwill": "4897000", "inventory": "73197000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "433333000", "longTermDebt": "23657000", "shortTermDebt": "13708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "26221000", "reportedCurrency": "USD", "retainedEarnings": "-355212000", "totalLiabilities": "258162000", "otherCurrentAssets": "13638000", "totalCurrentAssets": "161455000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271878000", "currentAccountsPayable": "46441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "136673000", "shortLongTermDebtTotal": "152964000", "totalShareholderEquity": "174263000", "capitalLeaseObligations": "129307000", "otherCurrentLiabilities": "29797000", "totalCurrentLiabilities": "98129000", "otherNonCurrentLiabilities": "157132000", "totalNonCurrentLiabilities": "160033000", "cashAndShortTermInvestments": "40054000", "commonStockSharesOutstanding": "81779000", "intangibleAssetsExcludingGoodwill": "26221000", "cashAndCashEquivalentsAtCarryingValue": "40054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92723000", "profitLoss": "None", "dividendPayout": "218000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "28956000", "operatingCashflow": "-28773000", "capitalExpenditures": "38161000", "changeInReceivables": "-4112000", "changeInExchangeRate": "None", "cashflowFromFinancing": "13412000", "cashflowFromInvestment": "-34501000", "stockBasedCompensation": "3366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-49862000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "93032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 573201000, "cost_of_revenue": 365110000, "gross_profit": 208091000, "research_and_development": 8755000, "selling_general_admin": 76702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123982000, "depreciation_amortisation": 17487000, "ebitda": 141469000, "interest_expense": 3536000, "interest_income": null, "other_non_operating": null, "pretax_income": 120446000, "tax_provision": 213169000, "effective_tax_rate": null, "net_income": -92470000, "net_income_continuing_ops": -89927000, "net_income_to_common": -92470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40054000, "short_term_investments": null, "net_receivables": 34566000, "inventory": 73197000, "other_current_assets": null, "total_current_assets": 161455000, "net_ppe": null, "goodwill": 4897000, "intangible_assets": 26221000, "goodwill_and_intangibles": 31118000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 271878000, "total_assets": 433333000, "short_term_debt": 13708000, "accounts_payable": 46441000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98129000, "long_term_debt": 23657000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 160033000, "total_liabilities": 258162000, "total_debt": 37365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355212000, "total_equity": 174263000, "shares_outstanding": 81779000, "operating_cash_flow": -28773000, "stock_based_compensation": 3366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34501000, "dividends_paid": 218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13412000, "free_cash_flow": 9388000, "net_change_in_cash": -49862000 }, "raw_data": { "income": { "ebit": "123982000", "ebitda": "141469000", "netIncome": "-92470000", "grossProfit": "208091000", "depreciation": "None", "totalRevenue": "573201000", "costOfRevenue": "365110000", "interestIncome": "None", "incomeBeforeTax": "120446000", "interestExpense": "3536000", "operatingIncome": "-42754000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "213169000", "reportedCurrency": "USD", "netInterestIncome": "-3536000", "nonInterestIncome": "None", "operatingExpenses": "250845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8755000", "otherNonOperatingIncome": "163200000", "costofGoodsAndServicesSold": "365110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17487000", "sellingGeneralAndAdministrative": "76702000", "netIncomeFromContinuingOperations": "-89927000" }, "balance": { "goodwill": "4897000", "inventory": "73197000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "433333000", "longTermDebt": "23657000", "shortTermDebt": "13708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "26221000", "reportedCurrency": "USD", "retainedEarnings": "-355212000", "totalLiabilities": "258162000", "otherCurrentAssets": "13638000", "totalCurrentAssets": "161455000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271878000", "currentAccountsPayable": "46441000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "136673000", "shortLongTermDebtTotal": "152964000", "totalShareholderEquity": "174263000", "capitalLeaseObligations": "129307000", "otherCurrentLiabilities": "29797000", "totalCurrentLiabilities": "98129000", "otherNonCurrentLiabilities": "157132000", "totalNonCurrentLiabilities": "160033000", "cashAndShortTermInvestments": "40054000", "commonStockSharesOutstanding": "81779000", "intangibleAssetsExcludingGoodwill": "26221000", "cashAndCashEquivalentsAtCarryingValue": "40054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92723000", "profitLoss": "None", "dividendPayout": "218000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "28956000", "operatingCashflow": "-28773000", "capitalExpenditures": "38161000", "changeInReceivables": "-4112000", "changeInExchangeRate": "None", "cashflowFromFinancing": "13412000", "cashflowFromInvestment": "-34501000", "stockBasedCompensation": "3366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-49862000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "93032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17487000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 726227000, "cost_of_revenue": 431253000, "gross_profit": 294974000, "ebit": 4526000, "ebitda": 18937000, "pretax_income": 2654000, "tax_provision": -1217000, "net_income": 4030999, "net_income_to_common": 4030999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91616000, "total_current_assets": 229502000, "total_assets": 642470000, "short_term_debt": 9350000, "long_term_debt": 94113000, "total_debt": 103463000, "total_liabilities": 495929000, "total_equity": 145773000, "shares_outstanding": 67302000, "goodwill_and_intangibles": 13204000 }, "cash_flow": { "operating_cash_flow": -30903000, "capital_expenditure": 57059000, "free_cash_flow": 26156000, "dividends_paid": 1175000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151329, "ticker_id": 7777, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4526000", "ebitda": "18937000", "netIncome": "4030999", "grossProfit": "294974000", "depreciation": "None", "totalRevenue": "726227000", "costOfRevenue": "431253000", "interestIncome": "None", "incomeBeforeTax": "2654000", "interestExpense": "1872000", "operatingIncome": "-23350000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1217000", "reportedCurrency": "USD", "netInterestIncome": "-1872000", "nonInterestIncome": "None", "operatingExpenses": "318324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6939000", "otherNonOperatingIncome": "26004000", "costofGoodsAndServicesSold": "431253000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14411000", "sellingGeneralAndAdministrative": "72095000", "netIncomeFromContinuingOperations": "3871000" }, "balance": { "goodwill": "0", "inventory": "98690000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "642470000", "longTermDebt": "94113000", "shortTermDebt": "9350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13204000", "reportedCurrency": "USD", "retainedEarnings": "-261825000", "totalLiabilities": "495929000", "otherCurrentAssets": "13766000", "totalCurrentAssets": "229502000", "currentLongTermDebt": "2297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "412968000", "currentAccountsPayable": "79752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180651000", "shortLongTermDebtTotal": "184622000", "totalShareholderEquity": "145773000", "capitalLeaseObligations": "88212000", "otherCurrentLiabilities": "37386000", "totalCurrentLiabilities": "142014000", "otherNonCurrentLiabilities": "353915000", "totalNonCurrentLiabilities": "353915000", "cashAndShortTermInvestments": "91616000", "commonStockSharesOutstanding": "67302000", "intangibleAssetsExcludingGoodwill": "13204000", "cashAndCashEquivalentsAtCarryingValue": "91616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3871000", "profitLoss": "None", "dividendPayout": "1175000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-32964000", "operatingCashflow": "-30903000", "capitalExpenditures": "57059000", "changeInReceivables": "3681000", "changeInExchangeRate": "None", "cashflowFromFinancing": "56623000", "cashflowFromInvestment": "-57059000", "stockBasedCompensation": "3366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1175000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31339000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 726227000, "cost_of_revenue": 431253000, "gross_profit": 294974000, "research_and_development": 6939000, "selling_general_admin": 72095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4526000, "depreciation_amortisation": 14411000, "ebitda": 18937000, "interest_expense": 1872000, "interest_income": null, "other_non_operating": null, "pretax_income": 2654000, "tax_provision": -1217000, "effective_tax_rate": null, "net_income": 4030999, "net_income_continuing_ops": 3871000, "net_income_to_common": 4030999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91616000, "short_term_investments": null, "net_receivables": 25430000, "inventory": 98690000, "other_current_assets": null, "total_current_assets": 229502000, "net_ppe": null, "goodwill": 0, "intangible_assets": 13204000, "goodwill_and_intangibles": 13204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 412968000, "total_assets": 642470000, "short_term_debt": 9350000, "accounts_payable": 79752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142014000, "long_term_debt": 94113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 353915000, "total_liabilities": 495929000, "total_debt": 103463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -261825000, "total_equity": 145773000, "shares_outstanding": 67302000, "operating_cash_flow": -30903000, "stock_based_compensation": 3366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57059000, "dividends_paid": 1175000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56623000, "free_cash_flow": 26156000, "net_change_in_cash": -31339000 }, "raw_data": { "income": { "ebit": "4526000", "ebitda": "18937000", "netIncome": "4030999", "grossProfit": "294974000", "depreciation": "None", "totalRevenue": "726227000", "costOfRevenue": "431253000", "interestIncome": "None", "incomeBeforeTax": "2654000", "interestExpense": "1872000", "operatingIncome": "-23350000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1217000", "reportedCurrency": "USD", "netInterestIncome": "-1872000", "nonInterestIncome": "None", "operatingExpenses": "318324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6939000", "otherNonOperatingIncome": "26004000", "costofGoodsAndServicesSold": "431253000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14411000", "sellingGeneralAndAdministrative": "72095000", "netIncomeFromContinuingOperations": "3871000" }, "balance": { "goodwill": "0", "inventory": "98690000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "642470000", "longTermDebt": "94113000", "shortTermDebt": "9350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13204000", "reportedCurrency": "USD", "retainedEarnings": "-261825000", "totalLiabilities": "495929000", "otherCurrentAssets": "13766000", "totalCurrentAssets": "229502000", "currentLongTermDebt": "2297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "412968000", "currentAccountsPayable": "79752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180651000", "shortLongTermDebtTotal": "184622000", "totalShareholderEquity": "145773000", "capitalLeaseObligations": "88212000", "otherCurrentLiabilities": "37386000", "totalCurrentLiabilities": "142014000", "otherNonCurrentLiabilities": "353915000", "totalNonCurrentLiabilities": "353915000", "cashAndShortTermInvestments": "91616000", "commonStockSharesOutstanding": "67302000", "intangibleAssetsExcludingGoodwill": "13204000", "cashAndCashEquivalentsAtCarryingValue": "91616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3871000", "profitLoss": "None", "dividendPayout": "1175000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-32964000", "operatingCashflow": "-30903000", "capitalExpenditures": "57059000", "changeInReceivables": "3681000", "changeInExchangeRate": "None", "cashflowFromFinancing": "56623000", "cashflowFromInvestment": "-57059000", "stockBasedCompensation": "3366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1175000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31339000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9473000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 648471000, "cost_of_revenue": 343374000, "gross_profit": 305097000, "ebit": -268875000, "ebitda": -260976000, "pretax_income": -273529000, "tax_provision": -43749000, "net_income": -236867000, "net_income_to_common": -236867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122955000, "total_current_assets": 229071000, "total_assets": 554732000, "short_term_debt": 5239000, "long_term_debt": 41410000, "total_debt": 46649000, "total_liabilities": 487191000, "total_equity": 67197000, "shares_outstanding": 39219000, "goodwill_and_intangibles": 9945000 }, "cash_flow": { "operating_cash_flow": 81257000, "capital_expenditure": 39139000, "free_cash_flow": 120396000, "dividends_paid": 5487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151334, "ticker_id": 7777, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-268875000", "ebitda": "-260976000", "netIncome": "-236867000", "grossProfit": "305097000", "depreciation": "None", "totalRevenue": "648471000", "costOfRevenue": "343374000", "interestIncome": "None", "incomeBeforeTax": "-273529000", "interestExpense": "4654000", "operatingIncome": "71226000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-43749000", "reportedCurrency": "USD", "netInterestIncome": "-4654000", "nonInterestIncome": "None", "operatingExpenses": "233871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5955000", "otherNonOperatingIncome": "-104100000", "costofGoodsAndServicesSold": "343374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7899000", "sellingGeneralAndAdministrative": "39925000", "netIncomeFromContinuingOperations": "10875000" }, "balance": { "goodwill": "None", "inventory": "65726000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "554732000", "longTermDebt": "41410000", "shortTermDebt": "5239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "9945000", "reportedCurrency": "USD", "retainedEarnings": "-265856000", "totalLiabilities": "487191000", "otherCurrentAssets": "11279000", "totalCurrentAssets": "229071000", "currentLongTermDebt": "2004000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325661000", "currentAccountsPayable": "69594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "61486000", "shortLongTermDebtTotal": "95585000", "totalShareholderEquity": "67197000", "capitalLeaseObligations": "52171000", "otherCurrentLiabilities": "45107000", "totalCurrentLiabilities": "132208000", "otherNonCurrentLiabilities": "262275000", "totalNonCurrentLiabilities": "354983000", "cashAndShortTermInvestments": "122955000", "commonStockSharesOutstanding": "39219000", "intangibleAssetsExcludingGoodwill": "9945000", "cashAndCashEquivalentsAtCarryingValue": "122955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10875000", "profitLoss": "None", "dividendPayout": "5487000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18098000", "operatingCashflow": "81257000", "capitalExpenditures": "39139000", "changeInReceivables": "-419000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47359000", "cashflowFromInvestment": "-39139000", "stockBasedCompensation": "2185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89477000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "46359000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 648471000, "cost_of_revenue": 343374000, "gross_profit": 305097000, "research_and_development": 5955000, "selling_general_admin": 39925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -268875000, "depreciation_amortisation": 7899000, "ebitda": -260976000, "interest_expense": 4654000, "interest_income": null, "other_non_operating": null, "pretax_income": -273529000, "tax_provision": -43749000, "effective_tax_rate": null, "net_income": -236867000, "net_income_continuing_ops": 10875000, "net_income_to_common": -236867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122955000, "short_term_investments": null, "net_receivables": 29111000, "inventory": 65726000, "other_current_assets": null, "total_current_assets": 229071000, "net_ppe": null, "goodwill": null, "intangible_assets": 9945000, "goodwill_and_intangibles": 9945000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 325661000, "total_assets": 554732000, "short_term_debt": 5239000, "accounts_payable": 69594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132208000, "long_term_debt": 41410000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 354983000, "total_liabilities": 487191000, "total_debt": 46649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265856000, "total_equity": 67197000, "shares_outstanding": 39219000, "operating_cash_flow": 81257000, "stock_based_compensation": 2185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39139000, "dividends_paid": 5487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47359000, "free_cash_flow": 120396000, "net_change_in_cash": 89477000 }, "raw_data": { "income": { "ebit": "-268875000", "ebitda": "-260976000", "netIncome": "-236867000", "grossProfit": "305097000", "depreciation": "None", "totalRevenue": "648471000", "costOfRevenue": "343374000", "interestIncome": "None", "incomeBeforeTax": "-273529000", "interestExpense": "4654000", "operatingIncome": "71226000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-43749000", "reportedCurrency": "USD", "netInterestIncome": "-4654000", "nonInterestIncome": "None", "operatingExpenses": "233871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5955000", "otherNonOperatingIncome": "-104100000", "costofGoodsAndServicesSold": "343374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7899000", "sellingGeneralAndAdministrative": "39925000", "netIncomeFromContinuingOperations": "10875000" }, "balance": { "goodwill": "None", "inventory": "65726000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "554732000", "longTermDebt": "41410000", "shortTermDebt": "5239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "9945000", "reportedCurrency": "USD", "retainedEarnings": "-265856000", "totalLiabilities": "487191000", "otherCurrentAssets": "11279000", "totalCurrentAssets": "229071000", "currentLongTermDebt": "2004000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325661000", "currentAccountsPayable": "69594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "61486000", "shortLongTermDebtTotal": "95585000", "totalShareholderEquity": "67197000", "capitalLeaseObligations": "52171000", "otherCurrentLiabilities": "45107000", "totalCurrentLiabilities": "132208000", "otherNonCurrentLiabilities": "262275000", "totalNonCurrentLiabilities": "354983000", "cashAndShortTermInvestments": "122955000", "commonStockSharesOutstanding": "39219000", "intangibleAssetsExcludingGoodwill": "9945000", "cashAndCashEquivalentsAtCarryingValue": "122955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10875000", "profitLoss": "None", "dividendPayout": "5487000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18098000", "operatingCashflow": "81257000", "capitalExpenditures": "39139000", "changeInReceivables": "-419000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47359000", "cashflowFromInvestment": "-39139000", "stockBasedCompensation": "2185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89477000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "46359000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7899000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 428358000, "cost_of_revenue": 239387000, "gross_profit": 188971000, "ebit": -25345000, "ebitda": -21037000, "pretax_income": -30525000, "tax_provision": 400000, "net_income": -22573000, "net_income_to_common": -22573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33478000, "total_current_assets": 114119000, "total_assets": 147724000, "short_term_debt": 87000, "long_term_debt": 35399000, "total_debt": 35486000, "total_liabilities": 152456000, "total_equity": -4732000, "shares_outstanding": 10006000, "goodwill_and_intangibles": 1101000 }, "cash_flow": { "operating_cash_flow": 22880000, "capital_expenditure": 10779000, "free_cash_flow": 33659000, "dividends_paid": 5487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151339, "ticker_id": 7777, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25345000", "ebitda": "-21037000", "netIncome": "-22573000", "grossProfit": "188971000", "depreciation": "None", "totalRevenue": "428358000", "costOfRevenue": "239387000", "interestIncome": "5180000", "incomeBeforeTax": "-30525000", "interestExpense": "5180000", "operatingIncome": "16214000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-5180000", "nonInterestIncome": "None", "operatingExpenses": "172757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3864000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4308000", "sellingGeneralAndAdministrative": "26918000", "netIncomeFromContinuingOperations": "-12379000" }, "balance": { "goodwill": "None", "inventory": "47628000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "147724000", "longTermDebt": "35399000", "shortTermDebt": "87000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1101000", "reportedCurrency": "USD", "retainedEarnings": "-8349000", "totalLiabilities": "152456000", "otherCurrentAssets": "3442000", "totalCurrentAssets": "114119000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33605000", "currentAccountsPayable": "50240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31979000", "shortLongTermDebtTotal": "35486000", "totalShareholderEquity": "-4732000", "capitalLeaseObligations": "87000", "otherCurrentLiabilities": "30280000", "totalCurrentLiabilities": "86865000", "otherNonCurrentLiabilities": "8570000", "totalNonCurrentLiabilities": "65591000", "cashAndShortTermInvestments": "33478000", "commonStockSharesOutstanding": "10006000", "intangibleAssetsExcludingGoodwill": "1101000", "cashAndCashEquivalentsAtCarryingValue": "33478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30925000", "profitLoss": "None", "dividendPayout": "5487000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-24688000", "operatingCashflow": "22880000", "capitalExpenditures": "10779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9145000", "cashflowFromInvestment": "-10779000", "stockBasedCompensation": "10063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 428358000, "cost_of_revenue": 239387000, "gross_profit": 188971000, "research_and_development": 3864000, "selling_general_admin": 26918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25345000, "depreciation_amortisation": 4308000, "ebitda": -21037000, "interest_expense": 5180000, "interest_income": null, "other_non_operating": null, "pretax_income": -30525000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": -22573000, "net_income_continuing_ops": -12379000, "net_income_to_common": -22573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33478000, "short_term_investments": null, "net_receivables": 28692000, "inventory": 47628000, "other_current_assets": null, "total_current_assets": 114119000, "net_ppe": null, "goodwill": null, "intangible_assets": 1101000, "goodwill_and_intangibles": 1101000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33605000, "total_assets": 147724000, "short_term_debt": 87000, "accounts_payable": 50240000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86865000, "long_term_debt": 35399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65591000, "total_liabilities": 152456000, "total_debt": 35486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8349000, "total_equity": -4732000, "shares_outstanding": 10006000, "operating_cash_flow": 22880000, "stock_based_compensation": 10063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10779000, "dividends_paid": 5487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9145000, "free_cash_flow": 33659000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25345000", "ebitda": "-21037000", "netIncome": "-22573000", "grossProfit": "188971000", "depreciation": "None", "totalRevenue": "428358000", "costOfRevenue": "239387000", "interestIncome": "5180000", "incomeBeforeTax": "-30525000", "interestExpense": "5180000", "operatingIncome": "16214000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "-5180000", "nonInterestIncome": "None", "operatingExpenses": "172757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3864000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4308000", "sellingGeneralAndAdministrative": "26918000", "netIncomeFromContinuingOperations": "-12379000" }, "balance": { "goodwill": "None", "inventory": "47628000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "147724000", "longTermDebt": "35399000", "shortTermDebt": "87000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1101000", "reportedCurrency": "USD", "retainedEarnings": "-8349000", "totalLiabilities": "152456000", "otherCurrentAssets": "3442000", "totalCurrentAssets": "114119000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33605000", "currentAccountsPayable": "50240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31979000", "shortLongTermDebtTotal": "35486000", "totalShareholderEquity": "-4732000", "capitalLeaseObligations": "87000", "otherCurrentLiabilities": "30280000", "totalCurrentLiabilities": "86865000", "otherNonCurrentLiabilities": "8570000", "totalNonCurrentLiabilities": "65591000", "cashAndShortTermInvestments": "33478000", "commonStockSharesOutstanding": "10006000", "intangibleAssetsExcludingGoodwill": "1101000", "cashAndCashEquivalentsAtCarryingValue": "33478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30925000", "profitLoss": "None", "dividendPayout": "5487000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-24688000", "operatingCashflow": "22880000", "capitalExpenditures": "10779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9145000", "cashflowFromInvestment": "-10779000", "stockBasedCompensation": "10063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4308000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 285791000, "cost_of_revenue": 173189000, "gross_profit": 112602000, "ebit": -15881000, "ebitda": -13686000, "pretax_income": -19614000, "tax_provision": -12572000, "net_income": -4322000, "net_income_to_common": -4322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12232000, "total_current_assets": 47697000, "total_assets": 71709000, "short_term_debt": 32000, "long_term_debt": 21411000, "total_debt": 21443000, "total_liabilities": 73720000, "total_equity": -2011000, "shares_outstanding": 8418000, "goodwill_and_intangibles": 1493000 }, "cash_flow": { "operating_cash_flow": -21657000, "capital_expenditure": 11652000, "free_cash_flow": -10005000, "dividends_paid": 5487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151344, "ticker_id": 7777, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15881000", "ebitda": "-13686000", "netIncome": "-4322000", "grossProfit": "112602000", "depreciation": "None", "totalRevenue": "285791000", "costOfRevenue": "173189000", "interestIncome": "3733000", "incomeBeforeTax": "-19614000", "interestExpense": "3733000", "operatingIncome": "-16894000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-12572000", "reportedCurrency": "USD", "netInterestIncome": "-3733000", "nonInterestIncome": "None", "operatingExpenses": "129496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2095000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2195000", "sellingGeneralAndAdministrative": "23581000", "netIncomeFromContinuingOperations": "-19614000" }, "balance": { "goodwill": "None", "inventory": "22940000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "71709000", "longTermDebt": "21411000", "shortTermDebt": "32000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1493000", "reportedCurrency": "USD", "retainedEarnings": "-4322000", "totalLiabilities": "73720000", "otherCurrentAssets": "1494000", "totalCurrentAssets": "47697000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24012000", "currentAccountsPayable": "24828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22514000", "shortLongTermDebtTotal": "21443000", "totalShareholderEquity": "-2011000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16195000", "totalCurrentLiabilities": "48577000", "otherNonCurrentLiabilities": "3732000", "totalNonCurrentLiabilities": "25143000", "cashAndShortTermInvestments": "12232000", "commonStockSharesOutstanding": "8418000", "intangibleAssetsExcludingGoodwill": "1493000", "cashAndCashEquivalentsAtCarryingValue": "12232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19614000", "profitLoss": "None", "dividendPayout": "5487000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9595000", "operatingCashflow": "-21657000", "capitalExpenditures": "11652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41948000", "cashflowFromInvestment": "-11652000", "stockBasedCompensation": "487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "26344000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285791000, "cost_of_revenue": 173189000, "gross_profit": 112602000, "research_and_development": 2095000, "selling_general_admin": 23581000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15881000, "depreciation_amortisation": 2195000, "ebitda": -13686000, "interest_expense": 3733000, "interest_income": null, "other_non_operating": null, "pretax_income": -19614000, "tax_provision": -12572000, "effective_tax_rate": null, "net_income": -4322000, "net_income_continuing_ops": -19614000, "net_income_to_common": -4322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12232000, "short_term_investments": null, "net_receivables": 10241000, "inventory": 22940000, "other_current_assets": null, "total_current_assets": 47697000, "net_ppe": null, "goodwill": null, "intangible_assets": 1493000, "goodwill_and_intangibles": 1493000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24012000, "total_assets": 71709000, "short_term_debt": 32000, "accounts_payable": 24828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48577000, "long_term_debt": 21411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25143000, "total_liabilities": 73720000, "total_debt": 21443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4322000, "total_equity": -2011000, "shares_outstanding": 8418000, "operating_cash_flow": -21657000, "stock_based_compensation": 487000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11652000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11652000, "dividends_paid": 5487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41948000, "free_cash_flow": -10005000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15881000", "ebitda": "-13686000", "netIncome": "-4322000", "grossProfit": "112602000", "depreciation": "None", "totalRevenue": "285791000", "costOfRevenue": "173189000", "interestIncome": "3733000", "incomeBeforeTax": "-19614000", "interestExpense": "3733000", "operatingIncome": "-16894000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-12572000", "reportedCurrency": "USD", "netInterestIncome": "-3733000", "nonInterestIncome": "None", "operatingExpenses": "129496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2095000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2195000", "sellingGeneralAndAdministrative": "23581000", "netIncomeFromContinuingOperations": "-19614000" }, "balance": { "goodwill": "None", "inventory": "22940000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "71709000", "longTermDebt": "21411000", "shortTermDebt": "32000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1493000", "reportedCurrency": "USD", "retainedEarnings": "-4322000", "totalLiabilities": "73720000", "otherCurrentAssets": "1494000", "totalCurrentAssets": "47697000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24012000", "currentAccountsPayable": "24828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22514000", "shortLongTermDebtTotal": "21443000", "totalShareholderEquity": "-2011000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16195000", "totalCurrentLiabilities": "48577000", "otherNonCurrentLiabilities": "3732000", "totalNonCurrentLiabilities": "25143000", "cashAndShortTermInvestments": "12232000", "commonStockSharesOutstanding": "8418000", "intangibleAssetsExcludingGoodwill": "1493000", "cashAndCashEquivalentsAtCarryingValue": "12232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19614000", "profitLoss": "None", "dividendPayout": "5487000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9595000", "operatingCashflow": "-21657000", "capitalExpenditures": "11652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41948000", "cashflowFromInvestment": "-11652000", "stockBasedCompensation": "487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "26344000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2195000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 95730000, "cost_of_revenue": 60535000, "gross_profit": 35195000, "ebit": -22310000, "ebitda": -17883000, "pretax_income": -30529000, "tax_provision": 47000, "net_income": -30541000, "net_income_to_common": -30541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24955000, "total_current_assets": 115577000, "total_assets": 271987000, "short_term_debt": 16902000, "long_term_debt": 119199000, "total_debt": 136101000, "total_liabilities": 332127000, "total_equity": -60123000, "shares_outstanding": 108386000, "goodwill_and_intangibles": 6152000 }, "cash_flow": { "operating_cash_flow": 2989000, "capital_expenditure": 1612000, "free_cash_flow": 4601000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151307, "ticker_id": 7777, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22310000", "ebitda": "-17883000", "netIncome": "-30541000", "grossProfit": "35195000", "depreciation": "None", "totalRevenue": "95730000", "costOfRevenue": "60535000", "interestIncome": "None", "incomeBeforeTax": "-30529000", "interestExpense": "8219000", "operatingIncome": "-16843000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "47000", "reportedCurrency": "USD", "netInterestIncome": "-8219000", "nonInterestIncome": "None", "operatingExpenses": "52038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2448000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4427000", "sellingGeneralAndAdministrative": "18033000", "netIncomeFromContinuingOperations": "-30576000" }, "balance": { "goodwill": "None", "inventory": "58088000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "271987000", "longTermDebt": "119199000", "shortTermDebt": "16902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6152000", "reportedCurrency": "USD", "retainedEarnings": "-655821000", "totalLiabilities": "332127000", "otherCurrentAssets": "11391000", "totalCurrentAssets": "115577000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156410000", "currentAccountsPayable": "41992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211098000", "totalShareholderEquity": "-60123000", "capitalLeaseObligations": "91899000", "otherCurrentLiabilities": "29581000", "totalCurrentLiabilities": "93213000", "otherNonCurrentLiabilities": "453000", "totalNonCurrentLiabilities": "238914000", "cashAndShortTermInvestments": "24955000", "commonStockSharesOutstanding": "108386000", "intangibleAssetsExcludingGoodwill": "6152000", "cashAndCashEquivalentsAtCarryingValue": "24955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30576000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1637000", "operatingCashflow": "2989000", "capitalExpenditures": "1612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346000", "cashflowFromInvestment": "-2033000", "stockBasedCompensation": "156000", "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": "4427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 95730000, "cost_of_revenue": 60535000, "gross_profit": 35195000, "research_and_development": 2448000, "selling_general_admin": 18033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22310000, "depreciation_amortisation": 4427000, "ebitda": -17883000, "interest_expense": 8219000, "interest_income": null, "other_non_operating": null, "pretax_income": -30529000, "tax_provision": 47000, "effective_tax_rate": null, "net_income": -30541000, "net_income_continuing_ops": -30576000, "net_income_to_common": -30541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24955000, "short_term_investments": null, "net_receivables": 21143000, "inventory": 58088000, "other_current_assets": null, "total_current_assets": 115577000, "net_ppe": null, "goodwill": null, "intangible_assets": 6152000, "goodwill_and_intangibles": 6152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 156410000, "total_assets": 271987000, "short_term_debt": 16902000, "accounts_payable": 41992000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93213000, "long_term_debt": 119199000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 238914000, "total_liabilities": 332127000, "total_debt": 136101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -655821000, "total_equity": -60123000, "shares_outstanding": 108386000, "operating_cash_flow": 2989000, "stock_based_compensation": 156000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2033000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -346000, "free_cash_flow": 4601000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22310000", "ebitda": "-17883000", "netIncome": "-30541000", "grossProfit": "35195000", "depreciation": "None", "totalRevenue": "95730000", "costOfRevenue": "60535000", "interestIncome": "None", "incomeBeforeTax": "-30529000", "interestExpense": "8219000", "operatingIncome": "-16843000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "47000", "reportedCurrency": "USD", "netInterestIncome": "-8219000", "nonInterestIncome": "None", "operatingExpenses": "52038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2448000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4427000", "sellingGeneralAndAdministrative": "18033000", "netIncomeFromContinuingOperations": "-30576000" }, "balance": { "goodwill": "None", "inventory": "58088000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "271987000", "longTermDebt": "119199000", "shortTermDebt": "16902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6152000", "reportedCurrency": "USD", "retainedEarnings": "-655821000", "totalLiabilities": "332127000", "otherCurrentAssets": "11391000", "totalCurrentAssets": "115577000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156410000", "currentAccountsPayable": "41992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211098000", "totalShareholderEquity": "-60123000", "capitalLeaseObligations": "91899000", "otherCurrentLiabilities": "29581000", "totalCurrentLiabilities": "93213000", "otherNonCurrentLiabilities": "453000", "totalNonCurrentLiabilities": "238914000", "cashAndShortTermInvestments": "24955000", "commonStockSharesOutstanding": "108386000", "intangibleAssetsExcludingGoodwill": "6152000", "cashAndCashEquivalentsAtCarryingValue": "24955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30576000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1637000", "operatingCashflow": "2989000", "capitalExpenditures": "1612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346000", "cashflowFromInvestment": "-2033000", "stockBasedCompensation": "156000", "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": "4427000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 140688000, "cost_of_revenue": 81709000, "gross_profit": 58979000, "ebit": 5175000, "ebitda": 9580000, "pretax_income": -3167000, "tax_provision": 59000, "net_income": -3212000, "net_income_to_common": -3212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24345000, "total_current_assets": 136720000, "total_assets": 296259000, "short_term_debt": 17366000, "long_term_debt": 111305000, "total_debt": 128671000, "total_liabilities": 325928000, "total_equity": -29687000, "shares_outstanding": 108245000, "goodwill_and_intangibles": 6346000 }, "cash_flow": { "operating_cash_flow": -5800000, "capital_expenditure": 2164000, "free_cash_flow": -3636000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151308, "ticker_id": 7777, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5175000", "ebitda": "9580000", "netIncome": "-3212000", "grossProfit": "58979000", "depreciation": "None", "totalRevenue": "140688000", "costOfRevenue": "81709000", "interestIncome": "None", "incomeBeforeTax": "-3167000", "interestExpense": "8342000", "operatingIncome": "-2185000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-8342000", "nonInterestIncome": "None", "operatingExpenses": "61164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2607000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4405000", "sellingGeneralAndAdministrative": "18879000", "netIncomeFromContinuingOperations": "-3226000" }, "balance": { "goodwill": "None", "inventory": "59725000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "296259000", "longTermDebt": "111305000", "shortTermDebt": "17366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6346000", "reportedCurrency": "USD", "retainedEarnings": "-625280000", "totalLiabilities": "325928000", "otherCurrentAssets": "11378000", "totalCurrentAssets": "136720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159539000", "currentAccountsPayable": "40312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "204287000", "totalShareholderEquity": "-29687000", "capitalLeaseObligations": "92982000", "otherCurrentLiabilities": "38569000", "totalCurrentLiabilities": "101523000", "otherNonCurrentLiabilities": "604000", "totalNonCurrentLiabilities": "224405000", "cashAndShortTermInvestments": "24345000", "commonStockSharesOutstanding": "108245000", "intangibleAssetsExcludingGoodwill": "6346000", "cashAndCashEquivalentsAtCarryingValue": "24345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3226000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6045000", "operatingCashflow": "-5800000", "capitalExpenditures": "2164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-2213000", "stockBasedCompensation": "464000", "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": "4405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140688000, "cost_of_revenue": 81709000, "gross_profit": 58979000, "research_and_development": 2607000, "selling_general_admin": 18879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5175000, "depreciation_amortisation": 4405000, "ebitda": 9580000, "interest_expense": 8342000, "interest_income": null, "other_non_operating": null, "pretax_income": -3167000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": -3212000, "net_income_continuing_ops": -3226000, "net_income_to_common": -3212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24345000, "short_term_investments": null, "net_receivables": 41272000, "inventory": 59725000, "other_current_assets": null, "total_current_assets": 136720000, "net_ppe": null, "goodwill": null, "intangible_assets": 6346000, "goodwill_and_intangibles": 6346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 159539000, "total_assets": 296259000, "short_term_debt": 17366000, "accounts_payable": 40312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101523000, "long_term_debt": 111305000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 224405000, "total_liabilities": 325928000, "total_debt": 128671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -625280000, "total_equity": -29687000, "shares_outstanding": 108245000, "operating_cash_flow": -5800000, "stock_based_compensation": 464000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2213000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -3636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5175000", "ebitda": "9580000", "netIncome": "-3212000", "grossProfit": "58979000", "depreciation": "None", "totalRevenue": "140688000", "costOfRevenue": "81709000", "interestIncome": "None", "incomeBeforeTax": "-3167000", "interestExpense": "8342000", "operatingIncome": "-2185000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-8342000", "nonInterestIncome": "None", "operatingExpenses": "61164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2607000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4405000", "sellingGeneralAndAdministrative": "18879000", "netIncomeFromContinuingOperations": "-3226000" }, "balance": { "goodwill": "None", "inventory": "59725000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "296259000", "longTermDebt": "111305000", "shortTermDebt": "17366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6346000", "reportedCurrency": "USD", "retainedEarnings": "-625280000", "totalLiabilities": "325928000", "otherCurrentAssets": "11378000", "totalCurrentAssets": "136720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159539000", "currentAccountsPayable": "40312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "204287000", "totalShareholderEquity": "-29687000", "capitalLeaseObligations": "92982000", "otherCurrentLiabilities": "38569000", "totalCurrentLiabilities": "101523000", "otherNonCurrentLiabilities": "604000", "totalNonCurrentLiabilities": "224405000", "cashAndShortTermInvestments": "24345000", "commonStockSharesOutstanding": "108245000", "intangibleAssetsExcludingGoodwill": "6346000", "cashAndCashEquivalentsAtCarryingValue": "24345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3226000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6045000", "operatingCashflow": "-5800000", "capitalExpenditures": "2164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-2213000", "stockBasedCompensation": "464000", "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": "4405000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 118766000, "cost_of_revenue": 67915000, "gross_profit": 50851000, "ebit": -3492001, "ebitda": 6285999, "pretax_income": -11695000, "tax_provision": 53000, "net_income": -11720000, "net_income_to_common": -11720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32358000, "total_current_assets": 136406000, "total_assets": 302121000, "short_term_debt": 16379000, "long_term_debt": 102889000, "total_debt": 119268000, "total_liabilities": 329028000, "total_equity": -26939000, "shares_outstanding": 108409000, "goodwill_and_intangibles": 6895000 }, "cash_flow": { "operating_cash_flow": -968000, "capital_expenditure": 854000, "free_cash_flow": -114000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151310, "ticker_id": 7777, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3492001", "ebitda": "6285999", "netIncome": "-11720000", "grossProfit": "50851000", "depreciation": "None", "totalRevenue": "118766000", "costOfRevenue": "67915000", "interestIncome": "None", "incomeBeforeTax": "-11695000", "interestExpense": "8202999", "operatingIncome": "-12126000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "53000", "reportedCurrency": "USD", "netInterestIncome": "-8203000", "nonInterestIncome": "None", "operatingExpenses": "62977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2367000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9778000", "sellingGeneralAndAdministrative": "15200000", "netIncomeFromContinuingOperations": "-11748000" }, "balance": { "goodwill": "None", "inventory": "65770000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "302121000", "longTermDebt": "102889000", "shortTermDebt": "16379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6895000", "reportedCurrency": "USD", "retainedEarnings": "-622068000", "totalLiabilities": "329028000", "otherCurrentAssets": "13068000", "totalCurrentAssets": "136406000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "165715000", "currentAccountsPayable": "35661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "200105000", "totalShareholderEquity": "-26939000", "capitalLeaseObligations": "97216000", "otherCurrentLiabilities": "37244000", "totalCurrentLiabilities": "97097000", "otherNonCurrentLiabilities": "866000", "totalNonCurrentLiabilities": "231931000", "cashAndShortTermInvestments": "32358000", "commonStockSharesOutstanding": "108409000", "intangibleAssetsExcludingGoodwill": "6895000", "cashAndCashEquivalentsAtCarryingValue": "32358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4867000", "operatingCashflow": "-968000", "capitalExpenditures": "854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-922000", "stockBasedCompensation": "420000", "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": "9778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118766000, "cost_of_revenue": 67915000, "gross_profit": 50851000, "research_and_development": 2367000, "selling_general_admin": 15200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3492001, "depreciation_amortisation": 9778000, "ebitda": 6285999, "interest_expense": 8202999, "interest_income": null, "other_non_operating": null, "pretax_income": -11695000, "tax_provision": 53000, "effective_tax_rate": null, "net_income": -11720000, "net_income_continuing_ops": -11748000, "net_income_to_common": -11720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32358000, "short_term_investments": null, "net_receivables": 25210000, "inventory": 65770000, "other_current_assets": null, "total_current_assets": 136406000, "net_ppe": null, "goodwill": null, "intangible_assets": 6895000, "goodwill_and_intangibles": 6895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 165715000, "total_assets": 302121000, "short_term_debt": 16379000, "accounts_payable": 35661000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97097000, "long_term_debt": 102889000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 231931000, "total_liabilities": 329028000, "total_debt": 119268000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -622068000, "total_equity": -26939000, "shares_outstanding": 108409000, "operating_cash_flow": -968000, "stock_based_compensation": 420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 854000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -114000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3492001", "ebitda": "6285999", "netIncome": "-11720000", "grossProfit": "50851000", "depreciation": "None", "totalRevenue": "118766000", "costOfRevenue": "67915000", "interestIncome": "None", "incomeBeforeTax": "-11695000", "interestExpense": "8202999", "operatingIncome": "-12126000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "53000", "reportedCurrency": "USD", "netInterestIncome": "-8203000", "nonInterestIncome": "None", "operatingExpenses": "62977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2367000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9778000", "sellingGeneralAndAdministrative": "15200000", "netIncomeFromContinuingOperations": "-11748000" }, "balance": { "goodwill": "None", "inventory": "65770000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "302121000", "longTermDebt": "102889000", "shortTermDebt": "16379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6895000", "reportedCurrency": "USD", "retainedEarnings": "-622068000", "totalLiabilities": "329028000", "otherCurrentAssets": "13068000", "totalCurrentAssets": "136406000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "165715000", "currentAccountsPayable": "35661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "200105000", "totalShareholderEquity": "-26939000", "capitalLeaseObligations": "97216000", "otherCurrentLiabilities": "37244000", "totalCurrentLiabilities": "97097000", "otherNonCurrentLiabilities": "866000", "totalNonCurrentLiabilities": "231931000", "cashAndShortTermInvestments": "32358000", "commonStockSharesOutstanding": "108409000", "intangibleAssetsExcludingGoodwill": "6895000", "cashAndCashEquivalentsAtCarryingValue": "32358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4867000", "operatingCashflow": "-968000", "capitalExpenditures": "854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-922000", "stockBasedCompensation": "420000", "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": "9778000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 105100000, "cost_of_revenue": 67417000, "gross_profit": 37683000, "ebit": -9860000, "ebitda": -5029000, "pretax_income": -17317000, "tax_provision": 54000, "net_income": -17345000, "net_income_to_common": -17345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34248000, "total_current_assets": 125931000, "total_assets": 303788000, "short_term_debt": 16274000, "long_term_debt": 94539000, "total_debt": 110813000, "total_liabilities": 319367000, "total_equity": -15639000, "shares_outstanding": 108230000, "goodwill_and_intangibles": 7577000 }, "cash_flow": { "operating_cash_flow": -3992000, "capital_expenditure": 2820000, "free_cash_flow": -1172000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151311, "ticker_id": 7777, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9860000", "ebitda": "-5029000", "netIncome": "-17345000", "grossProfit": "37683000", "depreciation": "None", "totalRevenue": "105100000", "costOfRevenue": "67417000", "interestIncome": "None", "incomeBeforeTax": "-17317000", "interestExpense": "7457000", "operatingIncome": "-14239000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-7457000", "nonInterestIncome": "None", "operatingExpenses": "51922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2178000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4831000", "sellingGeneralAndAdministrative": "14991000", "netIncomeFromContinuingOperations": "-17371000" }, "balance": { "goodwill": "None", "inventory": "60903000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "303788000", "longTermDebt": "94539000", "shortTermDebt": "16274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7577000", "reportedCurrency": "USD", "retainedEarnings": "-610348000", "totalLiabilities": "319367000", "otherCurrentAssets": "9697000", "totalCurrentAssets": "125931000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "177857000", "currentAccountsPayable": "25963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "195464000", "totalShareholderEquity": "-15639000", "capitalLeaseObligations": "100925000", "otherCurrentLiabilities": "31130000", "totalCurrentLiabilities": "84436000", "otherNonCurrentLiabilities": "743000", "totalNonCurrentLiabilities": "234931000", "cashAndShortTermInvestments": "34248000", "commonStockSharesOutstanding": "108230000", "intangibleAssetsExcludingGoodwill": "7577000", "cashAndCashEquivalentsAtCarryingValue": "34248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-726000", "operatingCashflow": "-3992000", "capitalExpenditures": "2820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19613000", "cashflowFromInvestment": "-3000000", "stockBasedCompensation": "477000", "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": "4831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105100000, "cost_of_revenue": 67417000, "gross_profit": 37683000, "research_and_development": 2178000, "selling_general_admin": 14991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9860000, "depreciation_amortisation": 4831000, "ebitda": -5029000, "interest_expense": 7457000, "interest_income": null, "other_non_operating": null, "pretax_income": -17317000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": -17345000, "net_income_continuing_ops": -17371000, "net_income_to_common": -17345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34248000, "short_term_investments": null, "net_receivables": 21083000, "inventory": 60903000, "other_current_assets": null, "total_current_assets": 125931000, "net_ppe": null, "goodwill": null, "intangible_assets": 7577000, "goodwill_and_intangibles": 7577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 177857000, "total_assets": 303788000, "short_term_debt": 16274000, "accounts_payable": 25963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84436000, "long_term_debt": 94539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 234931000, "total_liabilities": 319367000, "total_debt": 110813000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -610348000, "total_equity": -15639000, "shares_outstanding": 108230000, "operating_cash_flow": -3992000, "stock_based_compensation": 477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19613000, "free_cash_flow": -1172000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9860000", "ebitda": "-5029000", "netIncome": "-17345000", "grossProfit": "37683000", "depreciation": "None", "totalRevenue": "105100000", "costOfRevenue": "67417000", "interestIncome": "None", "incomeBeforeTax": "-17317000", "interestExpense": "7457000", "operatingIncome": "-14239000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-7457000", "nonInterestIncome": "None", "operatingExpenses": "51922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2178000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4831000", "sellingGeneralAndAdministrative": "14991000", "netIncomeFromContinuingOperations": "-17371000" }, "balance": { "goodwill": "None", "inventory": "60903000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "303788000", "longTermDebt": "94539000", "shortTermDebt": "16274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7577000", "reportedCurrency": "USD", "retainedEarnings": "-610348000", "totalLiabilities": "319367000", "otherCurrentAssets": "9697000", "totalCurrentAssets": "125931000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "177857000", "currentAccountsPayable": "25963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "195464000", "totalShareholderEquity": "-15639000", "capitalLeaseObligations": "100925000", "otherCurrentLiabilities": "31130000", "totalCurrentLiabilities": "84436000", "otherNonCurrentLiabilities": "743000", "totalNonCurrentLiabilities": "234931000", "cashAndShortTermInvestments": "34248000", "commonStockSharesOutstanding": "108230000", "intangibleAssetsExcludingGoodwill": "7577000", "cashAndCashEquivalentsAtCarryingValue": "34248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-726000", "operatingCashflow": "-3992000", "capitalExpenditures": "2820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19613000", "cashflowFromInvestment": "-3000000", "stockBasedCompensation": "477000", "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": "4831000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 104171000, "cost_of_revenue": 63125000, "gross_profit": 41046000, "ebit": -14361000, "ebitda": -9311000, "pretax_income": -19125000, "tax_provision": 41000, "net_income": -19137000, "net_income_to_common": -19137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21627000, "total_current_assets": 113401000, "total_assets": 293772000, "short_term_debt": 15904000, "long_term_debt": 72737000, "total_debt": 88641000, "total_liabilities": 292442000, "total_equity": 1340000, "shares_outstanding": 107596000, "goodwill_and_intangibles": 8215000 }, "cash_flow": { "operating_cash_flow": -23070000, "capital_expenditure": 2402000, "free_cash_flow": -20668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151312, "ticker_id": 7777, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14361000", "ebitda": "-9311000", "netIncome": "-19137000", "grossProfit": "41046000", "depreciation": "None", "totalRevenue": "104171000", "costOfRevenue": "63125000", "interestIncome": "None", "incomeBeforeTax": "-19125000", "interestExpense": "4764000", "operatingIncome": "-14479000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "-4764000", "nonInterestIncome": "None", "operatingExpenses": "55525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2452000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5050000", "sellingGeneralAndAdministrative": "14487000", "netIncomeFromContinuingOperations": "-19166000" }, "balance": { "goodwill": "None", "inventory": "60177000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "293772000", "longTermDebt": "72737000", "shortTermDebt": "15904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8215000", "reportedCurrency": "USD", "retainedEarnings": "-593003000", "totalLiabilities": "292442000", "otherCurrentAssets": "7209000", "totalCurrentAssets": "113401000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180371000", "currentAccountsPayable": "32356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "176922000", "totalShareholderEquity": "1340000", "capitalLeaseObligations": "104185000", "otherCurrentLiabilities": "29806000", "totalCurrentLiabilities": "83613000", "otherNonCurrentLiabilities": "917000", "totalNonCurrentLiabilities": "208829000", "cashAndShortTermInvestments": "21627000", "commonStockSharesOutstanding": "107596000", "intangibleAssetsExcludingGoodwill": "8215000", "cashAndCashEquivalentsAtCarryingValue": "21627000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3314000", "operatingCashflow": "-23070000", "capitalExpenditures": "2402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17830000", "cashflowFromInvestment": "-2144000", "stockBasedCompensation": "368000", "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": "5050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104171000, "cost_of_revenue": 63125000, "gross_profit": 41046000, "research_and_development": 2452000, "selling_general_admin": 14487000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14361000, "depreciation_amortisation": 5050000, "ebitda": -9311000, "interest_expense": 4764000, "interest_income": null, "other_non_operating": null, "pretax_income": -19125000, "tax_provision": 41000, "effective_tax_rate": null, "net_income": -19137000, "net_income_continuing_ops": -19166000, "net_income_to_common": -19137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21627000, "short_term_investments": null, "net_receivables": 24388000, "inventory": 60177000, "other_current_assets": null, "total_current_assets": 113401000, "net_ppe": null, "goodwill": null, "intangible_assets": 8215000, "goodwill_and_intangibles": 8215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 180371000, "total_assets": 293772000, "short_term_debt": 15904000, "accounts_payable": 32356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83613000, "long_term_debt": 72737000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 208829000, "total_liabilities": 292442000, "total_debt": 88641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -593003000, "total_equity": 1340000, "shares_outstanding": 107596000, "operating_cash_flow": -23070000, "stock_based_compensation": 368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2144000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17830000, "free_cash_flow": -20668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14361000", "ebitda": "-9311000", "netIncome": "-19137000", "grossProfit": "41046000", "depreciation": "None", "totalRevenue": "104171000", "costOfRevenue": "63125000", "interestIncome": "None", "incomeBeforeTax": "-19125000", "interestExpense": "4764000", "operatingIncome": "-14479000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "-4764000", "nonInterestIncome": "None", "operatingExpenses": "55525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2452000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5050000", "sellingGeneralAndAdministrative": "14487000", "netIncomeFromContinuingOperations": "-19166000" }, "balance": { "goodwill": "None", "inventory": "60177000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "293772000", "longTermDebt": "72737000", "shortTermDebt": "15904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8215000", "reportedCurrency": "USD", "retainedEarnings": "-593003000", "totalLiabilities": "292442000", "otherCurrentAssets": "7209000", "totalCurrentAssets": "113401000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180371000", "currentAccountsPayable": "32356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "176922000", "totalShareholderEquity": "1340000", "capitalLeaseObligations": "104185000", "otherCurrentLiabilities": "29806000", "totalCurrentLiabilities": "83613000", "otherNonCurrentLiabilities": "917000", "totalNonCurrentLiabilities": "208829000", "cashAndShortTermInvestments": "21627000", "commonStockSharesOutstanding": "107596000", "intangibleAssetsExcludingGoodwill": "8215000", "cashAndCashEquivalentsAtCarryingValue": "21627000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3314000", "operatingCashflow": "-23070000", "capitalExpenditures": "2402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17830000", "cashflowFromInvestment": "-2144000", "stockBasedCompensation": "368000", "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": "5050000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 128975000, "cost_of_revenue": 73696000, "gross_profit": 55279000, "ebit": -4143000, "ebitda": 3764000, "pretax_income": -8624000, "tax_provision": -113000, "net_income": -8479000, "net_income_to_common": -8479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29011000, "total_current_assets": 126368000, "total_assets": 307845000, "short_term_debt": 15661000, "long_term_debt": 55394000, "total_debt": 71055000, "total_liabilities": 287636000, "total_equity": 20198000, "shares_outstanding": 107710000, "goodwill_and_intangibles": 8890000 }, "cash_flow": { "operating_cash_flow": 6761000, "capital_expenditure": 1149000, "free_cash_flow": 7910000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151313, "ticker_id": 7777, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4143000", "ebitda": "3764000", "netIncome": "-8479000", "grossProfit": "55279000", "depreciation": "None", "totalRevenue": "128975000", "costOfRevenue": "73696000", "interestIncome": "None", "incomeBeforeTax": "-8624000", "interestExpense": "4481000", "operatingIncome": "-7694000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-113000", "reportedCurrency": "USD", "netInterestIncome": "-4481000", "nonInterestIncome": "None", "operatingExpenses": "62973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2390000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7907000", "sellingGeneralAndAdministrative": "14006000", "netIncomeFromContinuingOperations": "-8511000" }, "balance": { "goodwill": "None", "inventory": "56863000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "307845000", "longTermDebt": "55394000", "shortTermDebt": "15661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8890000", "reportedCurrency": "USD", "retainedEarnings": "-573866000", "totalLiabilities": "287636000", "otherCurrentAssets": "7437000", "totalCurrentAssets": "126368000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181477000", "currentAccountsPayable": "40639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158127000", "totalShareholderEquity": "20198000", "capitalLeaseObligations": "102733000", "otherCurrentLiabilities": "35298000", "totalCurrentLiabilities": "101003000", "otherNonCurrentLiabilities": "911000", "totalNonCurrentLiabilities": "186633000", "cashAndShortTermInvestments": "29011000", "commonStockSharesOutstanding": "107710000", "intangibleAssetsExcludingGoodwill": "8890000", "cashAndCashEquivalentsAtCarryingValue": "29011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3018000", "operatingCashflow": "6761000", "capitalExpenditures": "1149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-1149000", "stockBasedCompensation": "707000", "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": "7907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 128975000, "cost_of_revenue": 73696000, "gross_profit": 55279000, "research_and_development": 2390000, "selling_general_admin": 14006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4143000, "depreciation_amortisation": 7907000, "ebitda": 3764000, "interest_expense": 4481000, "interest_income": null, "other_non_operating": null, "pretax_income": -8624000, "tax_provision": -113000, "effective_tax_rate": null, "net_income": -8479000, "net_income_continuing_ops": -8511000, "net_income_to_common": -8479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29011000, "short_term_investments": null, "net_receivables": 33057000, "inventory": 56863000, "other_current_assets": null, "total_current_assets": 126368000, "net_ppe": null, "goodwill": null, "intangible_assets": 8890000, "goodwill_and_intangibles": 8890000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181477000, "total_assets": 307845000, "short_term_debt": 15661000, "accounts_payable": 40639000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101003000, "long_term_debt": 55394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 186633000, "total_liabilities": 287636000, "total_debt": 71055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -573866000, "total_equity": 20198000, "shares_outstanding": 107710000, "operating_cash_flow": 6761000, "stock_based_compensation": 707000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 7910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4143000", "ebitda": "3764000", "netIncome": "-8479000", "grossProfit": "55279000", "depreciation": "None", "totalRevenue": "128975000", "costOfRevenue": "73696000", "interestIncome": "None", "incomeBeforeTax": "-8624000", "interestExpense": "4481000", "operatingIncome": "-7694000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-113000", "reportedCurrency": "USD", "netInterestIncome": "-4481000", "nonInterestIncome": "None", "operatingExpenses": "62973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2390000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7907000", "sellingGeneralAndAdministrative": "14006000", "netIncomeFromContinuingOperations": "-8511000" }, "balance": { "goodwill": "None", "inventory": "56863000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "307845000", "longTermDebt": "55394000", "shortTermDebt": "15661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8890000", "reportedCurrency": "USD", "retainedEarnings": "-573866000", "totalLiabilities": "287636000", "otherCurrentAssets": "7437000", "totalCurrentAssets": "126368000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181477000", "currentAccountsPayable": "40639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158127000", "totalShareholderEquity": "20198000", "capitalLeaseObligations": "102733000", "otherCurrentLiabilities": "35298000", "totalCurrentLiabilities": "101003000", "otherNonCurrentLiabilities": "911000", "totalNonCurrentLiabilities": "186633000", "cashAndShortTermInvestments": "29011000", "commonStockSharesOutstanding": "107710000", "intangibleAssetsExcludingGoodwill": "8890000", "cashAndCashEquivalentsAtCarryingValue": "29011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3018000", "operatingCashflow": "6761000", "capitalExpenditures": "1149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-1149000", "stockBasedCompensation": "707000", "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": "7907000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 118598000, "cost_of_revenue": 83405000, "gross_profit": 35193000, "ebit": -34853000, "ebitda": -20226000, "pretax_income": -39247000, "tax_provision": 63000, "net_income": -39228000, "net_income_to_common": -39228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23399000, "total_current_assets": 123188000, "total_assets": 309273000, "short_term_debt": 16157000, "long_term_debt": 50813000, "total_debt": 66970000, "total_liabilities": 281260000, "total_equity": 27967000, "shares_outstanding": 107508000, "goodwill_and_intangibles": 9226000 }, "cash_flow": { "operating_cash_flow": 1119000, "capital_expenditure": 1128000, "free_cash_flow": 2247000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151315, "ticker_id": 7777, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34853000", "ebitda": "-20226000", "netIncome": "-39228000", "grossProfit": "35193000", "depreciation": "None", "totalRevenue": "118598000", "costOfRevenue": "83405000", "interestIncome": "None", "incomeBeforeTax": "-39247000", "interestExpense": "4394000", "operatingIncome": "-46813000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "63000", "reportedCurrency": "USD", "netInterestIncome": "-4394000", "nonInterestIncome": "None", "operatingExpenses": "82006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2920000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14627000", "sellingGeneralAndAdministrative": "17266000", "netIncomeFromContinuingOperations": "-39310000" }, "balance": { "goodwill": "None", "inventory": "59881000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "309273000", "longTermDebt": "50813000", "shortTermDebt": "16157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9226000", "reportedCurrency": "USD", "retainedEarnings": "-565387000", "totalLiabilities": "281260000", "otherCurrentAssets": "10246000", "totalCurrentAssets": "123188000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "186085000", "currentAccountsPayable": "30393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152591000", "totalShareholderEquity": "27967000", "capitalLeaseObligations": "101778000", "otherCurrentLiabilities": "42124000", "totalCurrentLiabilities": "94464000", "otherNonCurrentLiabilities": "1009000", "totalNonCurrentLiabilities": "186796000", "cashAndShortTermInvestments": "23399000", "commonStockSharesOutstanding": "107508000", "intangibleAssetsExcludingGoodwill": "9226000", "cashAndCashEquivalentsAtCarryingValue": "23399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5750000", "operatingCashflow": "1119000", "capitalExpenditures": "1128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-1128000", "stockBasedCompensation": "791000", "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": "14627000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118598000, "cost_of_revenue": 83405000, "gross_profit": 35193000, "research_and_development": 2920000, "selling_general_admin": 17266000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34853000, "depreciation_amortisation": 14627000, "ebitda": -20226000, "interest_expense": 4394000, "interest_income": null, "other_non_operating": null, "pretax_income": -39247000, "tax_provision": 63000, "effective_tax_rate": null, "net_income": -39228000, "net_income_continuing_ops": -39310000, "net_income_to_common": -39228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23399000, "short_term_investments": null, "net_receivables": 29662000, "inventory": 59881000, "other_current_assets": null, "total_current_assets": 123188000, "net_ppe": null, "goodwill": null, "intangible_assets": 9226000, "goodwill_and_intangibles": 9226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 186085000, "total_assets": 309273000, "short_term_debt": 16157000, "accounts_payable": 30393000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94464000, "long_term_debt": 50813000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 186796000, "total_liabilities": 281260000, "total_debt": 66970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -565387000, "total_equity": 27967000, "shares_outstanding": 107508000, "operating_cash_flow": 1119000, "stock_based_compensation": 791000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 2247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34853000", "ebitda": "-20226000", "netIncome": "-39228000", "grossProfit": "35193000", "depreciation": "None", "totalRevenue": "118598000", "costOfRevenue": "83405000", "interestIncome": "None", "incomeBeforeTax": "-39247000", "interestExpense": "4394000", "operatingIncome": "-46813000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "63000", "reportedCurrency": "USD", "netInterestIncome": "-4394000", "nonInterestIncome": "None", "operatingExpenses": "82006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2920000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14627000", "sellingGeneralAndAdministrative": "17266000", "netIncomeFromContinuingOperations": "-39310000" }, "balance": { "goodwill": "None", "inventory": "59881000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "309273000", "longTermDebt": "50813000", "shortTermDebt": "16157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9226000", "reportedCurrency": "USD", "retainedEarnings": "-565387000", "totalLiabilities": "281260000", "otherCurrentAssets": "10246000", "totalCurrentAssets": "123188000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "186085000", "currentAccountsPayable": "30393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152591000", "totalShareholderEquity": "27967000", "capitalLeaseObligations": "101778000", "otherCurrentLiabilities": "42124000", "totalCurrentLiabilities": "94464000", "otherNonCurrentLiabilities": "1009000", "totalNonCurrentLiabilities": "186796000", "cashAndShortTermInvestments": "23399000", "commonStockSharesOutstanding": "107508000", "intangibleAssetsExcludingGoodwill": "9226000", "cashAndCashEquivalentsAtCarryingValue": "23399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5750000", "operatingCashflow": "1119000", "capitalExpenditures": "1128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-1128000", "stockBasedCompensation": "791000", "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": "14627000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 120271000, "cost_of_revenue": 71331000, "gross_profit": 48940000, "ebit": 4206000, "ebitda": 10645000, "pretax_income": 45000, "tax_provision": 54000, "net_income": 27000, "net_income_to_common": 27000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23408000, "total_current_assets": 131402000, "total_assets": 362150000, "short_term_debt": 15122000, "long_term_debt": 46235000, "total_debt": 61357000, "total_liabilities": 295618000, "total_equity": 66393000, "shares_outstanding": 107779000, "goodwill_and_intangibles": 18711000 }, "cash_flow": { "operating_cash_flow": -8916000, "capital_expenditure": 2153000, "free_cash_flow": -6763000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151316, "ticker_id": 7777, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4206000", "ebitda": "10645000", "netIncome": "27000", "grossProfit": "48940000", "depreciation": "None", "totalRevenue": "120271000", "costOfRevenue": "71331000", "interestIncome": "None", "incomeBeforeTax": "45000", "interestExpense": "4161000", "operatingIncome": "-14540000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-4161000", "nonInterestIncome": "None", "operatingExpenses": "63480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3986000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6439000", "sellingGeneralAndAdministrative": "18117000", "netIncomeFromContinuingOperations": "-9000" }, "balance": { "goodwill": "None", "inventory": "69657000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "362150000", "longTermDebt": "46235000", "shortTermDebt": "15122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "18711000", "reportedCurrency": "USD", "retainedEarnings": "-526159000", "totalLiabilities": "295618000", "otherCurrentAssets": "6254000", "totalCurrentAssets": "131402000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230748000", "currentAccountsPayable": "37452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163574000", "totalShareholderEquity": "66393000", "capitalLeaseObligations": "117339000", "otherCurrentLiabilities": "32836000", "totalCurrentLiabilities": "92004000", "otherNonCurrentLiabilities": "1095000", "totalNonCurrentLiabilities": "203614000", "cashAndShortTermInvestments": "23408000", "commonStockSharesOutstanding": "107779000", "intangibleAssetsExcludingGoodwill": "18711000", "cashAndCashEquivalentsAtCarryingValue": "23408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2371000", "operatingCashflow": "-8916000", "capitalExpenditures": "2153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-2153000", "stockBasedCompensation": "825000", "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": "6439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120271000, "cost_of_revenue": 71331000, "gross_profit": 48940000, "research_and_development": 3986000, "selling_general_admin": 18117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4206000, "depreciation_amortisation": 6439000, "ebitda": 10645000, "interest_expense": 4161000, "interest_income": null, "other_non_operating": null, "pretax_income": 45000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": 27000, "net_income_continuing_ops": -9000, "net_income_to_common": 27000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23408000, "short_term_investments": null, "net_receivables": 32083000, "inventory": 69657000, "other_current_assets": null, "total_current_assets": 131402000, "net_ppe": null, "goodwill": null, "intangible_assets": 18711000, "goodwill_and_intangibles": 18711000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 230748000, "total_assets": 362150000, "short_term_debt": 15122000, "accounts_payable": 37452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92004000, "long_term_debt": 46235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 203614000, "total_liabilities": 295618000, "total_debt": 61357000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -526159000, "total_equity": 66393000, "shares_outstanding": 107779000, "operating_cash_flow": -8916000, "stock_based_compensation": 825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2153000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -6763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4206000", "ebitda": "10645000", "netIncome": "27000", "grossProfit": "48940000", "depreciation": "None", "totalRevenue": "120271000", "costOfRevenue": "71331000", "interestIncome": "None", "incomeBeforeTax": "45000", "interestExpense": "4161000", "operatingIncome": "-14540000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-4161000", "nonInterestIncome": "None", "operatingExpenses": "63480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3986000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6439000", "sellingGeneralAndAdministrative": "18117000", "netIncomeFromContinuingOperations": "-9000" }, "balance": { "goodwill": "None", "inventory": "69657000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "362150000", "longTermDebt": "46235000", "shortTermDebt": "15122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "18711000", "reportedCurrency": "USD", "retainedEarnings": "-526159000", "totalLiabilities": "295618000", "otherCurrentAssets": "6254000", "totalCurrentAssets": "131402000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230748000", "currentAccountsPayable": "37452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163574000", "totalShareholderEquity": "66393000", "capitalLeaseObligations": "117339000", "otherCurrentLiabilities": "32836000", "totalCurrentLiabilities": "92004000", "otherNonCurrentLiabilities": "1095000", "totalNonCurrentLiabilities": "203614000", "cashAndShortTermInvestments": "23408000", "commonStockSharesOutstanding": "107779000", "intangibleAssetsExcludingGoodwill": "18711000", "cashAndCashEquivalentsAtCarryingValue": "23408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2371000", "operatingCashflow": "-8916000", "capitalExpenditures": "2153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-2153000", "stockBasedCompensation": "825000", "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": "6439000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 120033000, "cost_of_revenue": 78313000, "gross_profit": 41720000, "ebit": -45735000, "ebitda": -39353000, "pretax_income": -50209000, "tax_provision": 59000, "net_income": -50217000, "net_income_to_common": -50217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34477000, "total_current_assets": 143796000, "total_assets": 382128000, "short_term_debt": 14986000, "long_term_debt": 41941000, "total_debt": 56927000, "total_liabilities": 316412000, "total_equity": 65549000, "shares_outstanding": 106022000, "goodwill_and_intangibles": 21206000 }, "cash_flow": { "operating_cash_flow": -16814000, "capital_expenditure": 3100000, "free_cash_flow": -13714000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151317, "ticker_id": 7777, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45735000", "ebitda": "-39353000", "netIncome": "-50217000", "grossProfit": "41720000", "depreciation": "None", "totalRevenue": "120033000", "costOfRevenue": "78313000", "interestIncome": "None", "incomeBeforeTax": "-50209000", "interestExpense": "4474000", "operatingIncome": "-23136000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-4474000", "nonInterestIncome": "None", "operatingExpenses": "64856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3666000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6382000", "sellingGeneralAndAdministrative": "19728000", "netIncomeFromContinuingOperations": "-50268000" }, "balance": { "goodwill": "None", "inventory": "72028000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "382128000", "longTermDebt": "41941000", "shortTermDebt": "14986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21206000", "reportedCurrency": "USD", "retainedEarnings": "-526186000", "totalLiabilities": "316412000", "otherCurrentAssets": "9549000", "totalCurrentAssets": "143796000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238332000", "currentAccountsPayable": "39948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "162545000", "totalShareholderEquity": "65549000", "capitalLeaseObligations": "120604000", "otherCurrentLiabilities": "35454000", "totalCurrentLiabilities": "95906000", "otherNonCurrentLiabilities": "198000", "totalNonCurrentLiabilities": "220506000", "cashAndShortTermInvestments": "34477000", "commonStockSharesOutstanding": "106022000", "intangibleAssetsExcludingGoodwill": "21206000", "cashAndCashEquivalentsAtCarryingValue": "34477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50268000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5150000", "operatingCashflow": "-16814000", "capitalExpenditures": "3100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27534000", "cashflowFromInvestment": "-3100000", "stockBasedCompensation": "492000", "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": "6382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120033000, "cost_of_revenue": 78313000, "gross_profit": 41720000, "research_and_development": 3666000, "selling_general_admin": 19728000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45735000, "depreciation_amortisation": 6382000, "ebitda": -39353000, "interest_expense": 4474000, "interest_income": null, "other_non_operating": null, "pretax_income": -50209000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": -50217000, "net_income_continuing_ops": -50268000, "net_income_to_common": -50217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34477000, "short_term_investments": null, "net_receivables": 27742000, "inventory": 72028000, "other_current_assets": null, "total_current_assets": 143796000, "net_ppe": null, "goodwill": null, "intangible_assets": 21206000, "goodwill_and_intangibles": 21206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 238332000, "total_assets": 382128000, "short_term_debt": 14986000, "accounts_payable": 39948000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95906000, "long_term_debt": 41941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 220506000, "total_liabilities": 316412000, "total_debt": 56927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -526186000, "total_equity": 65549000, "shares_outstanding": 106022000, "operating_cash_flow": -16814000, "stock_based_compensation": 492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27534000, "free_cash_flow": -13714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45735000", "ebitda": "-39353000", "netIncome": "-50217000", "grossProfit": "41720000", "depreciation": "None", "totalRevenue": "120033000", "costOfRevenue": "78313000", "interestIncome": "None", "incomeBeforeTax": "-50209000", "interestExpense": "4474000", "operatingIncome": "-23136000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-4474000", "nonInterestIncome": "None", "operatingExpenses": "64856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3666000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6382000", "sellingGeneralAndAdministrative": "19728000", "netIncomeFromContinuingOperations": "-50268000" }, "balance": { "goodwill": "None", "inventory": "72028000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "382128000", "longTermDebt": "41941000", "shortTermDebt": "14986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21206000", "reportedCurrency": "USD", "retainedEarnings": "-526186000", "totalLiabilities": "316412000", "otherCurrentAssets": "9549000", "totalCurrentAssets": "143796000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238332000", "currentAccountsPayable": "39948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "162545000", "totalShareholderEquity": "65549000", "capitalLeaseObligations": "120604000", "otherCurrentLiabilities": "35454000", "totalCurrentLiabilities": "95906000", "otherNonCurrentLiabilities": "198000", "totalNonCurrentLiabilities": "220506000", "cashAndShortTermInvestments": "34477000", "commonStockSharesOutstanding": "106022000", "intangibleAssetsExcludingGoodwill": "21206000", "cashAndCashEquivalentsAtCarryingValue": "34477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50268000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5150000", "operatingCashflow": "-16814000", "capitalExpenditures": "3100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27534000", "cashflowFromInvestment": "-3100000", "stockBasedCompensation": "492000", "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": "6382000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 145936000, "cost_of_revenue": 97472000, "gross_profit": 48464000, "ebit": -17709000, "ebitda": -11566000, "pretax_income": -18528000, "tax_provision": -154000, "net_income": -18333000, "net_income_to_common": -18333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26857000, "total_current_assets": 141810000, "total_assets": 390625000, "short_term_debt": 16972000, "long_term_debt": 26909000, "total_debt": 43881000, "total_liabilities": 275018000, "total_equity": 115422000, "shares_outstanding": 105737000, "goodwill_and_intangibles": 22196000 }, "cash_flow": { "operating_cash_flow": 1146000, "capital_expenditure": 5878000, "free_cash_flow": 7024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151318, "ticker_id": 7777, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17709000", "ebitda": "-11566000", "netIncome": "-18333000", "grossProfit": "48464000", "depreciation": "None", "totalRevenue": "145936000", "costOfRevenue": "97472000", "interestIncome": "None", "incomeBeforeTax": "-18528000", "interestExpense": "819000", "operatingIncome": "-16196000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-154000", "reportedCurrency": "USD", "netInterestIncome": "-819000", "nonInterestIncome": "None", "operatingExpenses": "64660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2897000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6143000", "sellingGeneralAndAdministrative": "16818000", "netIncomeFromContinuingOperations": "-18374000" }, "balance": { "goodwill": "0", "inventory": "66878000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "390625000", "longTermDebt": "26909000", "shortTermDebt": "16972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22196000", "reportedCurrency": "USD", "retainedEarnings": "-475969000", "totalLiabilities": "275018000", "otherCurrentAssets": "10273000", "totalCurrentAssets": "141810000", "currentLongTermDebt": "2129000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248815000", "currentAccountsPayable": "49831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152975000", "totalShareholderEquity": "115422000", "capitalLeaseObligations": "123937000", "otherCurrentLiabilities": "36512000", "totalCurrentLiabilities": "110982000", "otherNonCurrentLiabilities": "5000", "totalNonCurrentLiabilities": "164036000", "cashAndShortTermInvestments": "26857000", "commonStockSharesOutstanding": "105737000", "intangibleAssetsExcludingGoodwill": "22196000", "cashAndCashEquivalentsAtCarryingValue": "26857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5207000", "operatingCashflow": "1146000", "capitalExpenditures": "5878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4983000", "cashflowFromInvestment": "-5878000", "stockBasedCompensation": "1083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145936000, "cost_of_revenue": 97472000, "gross_profit": 48464000, "research_and_development": 2897000, "selling_general_admin": 16818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17709000, "depreciation_amortisation": 6143000, "ebitda": -11566000, "interest_expense": 819000, "interest_income": null, "other_non_operating": null, "pretax_income": -18528000, "tax_provision": -154000, "effective_tax_rate": null, "net_income": -18333000, "net_income_continuing_ops": -18374000, "net_income_to_common": -18333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26857000, "short_term_investments": null, "net_receivables": 37802000, "inventory": 66878000, "other_current_assets": null, "total_current_assets": 141810000, "net_ppe": null, "goodwill": 0, "intangible_assets": 22196000, "goodwill_and_intangibles": 22196000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 248815000, "total_assets": 390625000, "short_term_debt": 16972000, "accounts_payable": 49831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110982000, "long_term_debt": 26909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164036000, "total_liabilities": 275018000, "total_debt": 43881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -475969000, "total_equity": 115422000, "shares_outstanding": 105737000, "operating_cash_flow": 1146000, "stock_based_compensation": 1083000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5878000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4983000, "free_cash_flow": 7024000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17709000", "ebitda": "-11566000", "netIncome": "-18333000", "grossProfit": "48464000", "depreciation": "None", "totalRevenue": "145936000", "costOfRevenue": "97472000", "interestIncome": "None", "incomeBeforeTax": "-18528000", "interestExpense": "819000", "operatingIncome": "-16196000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-154000", "reportedCurrency": "USD", "netInterestIncome": "-819000", "nonInterestIncome": "None", "operatingExpenses": "64660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2897000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6143000", "sellingGeneralAndAdministrative": "16818000", "netIncomeFromContinuingOperations": "-18374000" }, "balance": { "goodwill": "0", "inventory": "66878000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "390625000", "longTermDebt": "26909000", "shortTermDebt": "16972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22196000", "reportedCurrency": "USD", "retainedEarnings": "-475969000", "totalLiabilities": "275018000", "otherCurrentAssets": "10273000", "totalCurrentAssets": "141810000", "currentLongTermDebt": "2129000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248815000", "currentAccountsPayable": "49831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152975000", "totalShareholderEquity": "115422000", "capitalLeaseObligations": "123937000", "otherCurrentLiabilities": "36512000", "totalCurrentLiabilities": "110982000", "otherNonCurrentLiabilities": "5000", "totalNonCurrentLiabilities": "164036000", "cashAndShortTermInvestments": "26857000", "commonStockSharesOutstanding": "105737000", "intangibleAssetsExcludingGoodwill": "22196000", "cashAndCashEquivalentsAtCarryingValue": "26857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5207000", "operatingCashflow": "1146000", "capitalExpenditures": "5878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4983000", "cashflowFromInvestment": "-5878000", "stockBasedCompensation": "1083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6143000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 139996000, "cost_of_revenue": 92687000, "gross_profit": 47309000, "ebit": -35523000, "ebitda": -29450000, "pretax_income": -36117000, "tax_provision": 18000, "net_income": -36004000, "net_income_to_common": -36004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26606000, "total_current_assets": 142173000, "total_assets": 397973000, "short_term_debt": 16258000, "long_term_debt": 22483000, "total_debt": 38741000, "total_liabilities": 264957000, "total_equity": 132471000, "shares_outstanding": 105326000, "goodwill_and_intangibles": 22971000 }, "cash_flow": { "operating_cash_flow": -17755000, "capital_expenditure": 3534000, "free_cash_flow": -14221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151320, "ticker_id": 7777, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35523000", "ebitda": "-29450000", "netIncome": "-36004000", "grossProfit": "47309000", "depreciation": "None", "totalRevenue": "139996000", "costOfRevenue": "92687000", "interestIncome": "None", "incomeBeforeTax": "-36117000", "interestExpense": "594000", "operatingIncome": "-32614000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-594000", "nonInterestIncome": "None", "operatingExpenses": "79923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2704000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6073000", "sellingGeneralAndAdministrative": "17524000", "netIncomeFromContinuingOperations": "-36135000" }, "balance": { "goodwill": "0", "inventory": "72085000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "397973000", "longTermDebt": "22483000", "shortTermDebt": "16258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "22971000", "reportedCurrency": "USD", "retainedEarnings": "-457636000", "totalLiabilities": "264957000", "otherCurrentAssets": "10796000", "totalCurrentAssets": "142173000", "currentLongTermDebt": "1487000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255800000", "currentAccountsPayable": "45720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152937000", "totalShareholderEquity": "132471000", "capitalLeaseObligations": "128967000", "otherCurrentLiabilities": "32187000", "totalCurrentLiabilities": "101972000", "otherNonCurrentLiabilities": "26306000", "totalNonCurrentLiabilities": "162985000", "cashAndShortTermInvestments": "26606000", "commonStockSharesOutstanding": "105326000", "intangibleAssetsExcludingGoodwill": "22971000", "cashAndCashEquivalentsAtCarryingValue": "26606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36135000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5757000", "operatingCashflow": "-17755000", "capitalExpenditures": "3534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21772000", "cashflowFromInvestment": "-4360000", "stockBasedCompensation": "939000", "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": "6073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139996000, "cost_of_revenue": 92687000, "gross_profit": 47309000, "research_and_development": 2704000, "selling_general_admin": 17524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35523000, "depreciation_amortisation": 6073000, "ebitda": -29450000, "interest_expense": 594000, "interest_income": null, "other_non_operating": null, "pretax_income": -36117000, "tax_provision": 18000, "effective_tax_rate": null, "net_income": -36004000, "net_income_continuing_ops": -36135000, "net_income_to_common": -36004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26606000, "short_term_investments": null, "net_receivables": 32686000, "inventory": 72085000, "other_current_assets": null, "total_current_assets": 142173000, "net_ppe": null, "goodwill": 0, "intangible_assets": 22971000, "goodwill_and_intangibles": 22971000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 255800000, "total_assets": 397973000, "short_term_debt": 16258000, "accounts_payable": 45720000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101972000, "long_term_debt": 22483000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162985000, "total_liabilities": 264957000, "total_debt": 38741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -457636000, "total_equity": 132471000, "shares_outstanding": 105326000, "operating_cash_flow": -17755000, "stock_based_compensation": 939000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4360000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21772000, "free_cash_flow": -14221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35523000", "ebitda": "-29450000", "netIncome": "-36004000", "grossProfit": "47309000", "depreciation": "None", "totalRevenue": "139996000", "costOfRevenue": "92687000", "interestIncome": "None", "incomeBeforeTax": "-36117000", "interestExpense": "594000", "operatingIncome": "-32614000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-594000", "nonInterestIncome": "None", "operatingExpenses": "79923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2704000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6073000", "sellingGeneralAndAdministrative": "17524000", "netIncomeFromContinuingOperations": "-36135000" }, "balance": { "goodwill": "0", "inventory": "72085000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "397973000", "longTermDebt": "22483000", "shortTermDebt": "16258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "22971000", "reportedCurrency": "USD", "retainedEarnings": "-457636000", "totalLiabilities": "264957000", "otherCurrentAssets": "10796000", "totalCurrentAssets": "142173000", "currentLongTermDebt": "1487000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255800000", "currentAccountsPayable": "45720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152937000", "totalShareholderEquity": "132471000", "capitalLeaseObligations": "128967000", "otherCurrentLiabilities": "32187000", "totalCurrentLiabilities": "101972000", "otherNonCurrentLiabilities": "26306000", "totalNonCurrentLiabilities": "162985000", "cashAndShortTermInvestments": "26606000", "commonStockSharesOutstanding": "105326000", "intangibleAssetsExcludingGoodwill": "22971000", "cashAndCashEquivalentsAtCarryingValue": "26606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36135000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5757000", "operatingCashflow": "-17755000", "capitalExpenditures": "3534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21772000", "cashflowFromInvestment": "-4360000", "stockBasedCompensation": "939000", "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": "6073000", "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": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "income_statement": { "revenue": 117882000, "cost_of_revenue": 82408000, "gross_profit": 35474000, "ebit": -40230000, "ebitda": -34223000, "pretax_income": -40582000, "tax_provision": 72000, "net_income": -40487000, "net_income_to_common": -40487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26949000, "total_current_assets": 137670000, "total_assets": 400688000, "short_term_debt": 14390000, "long_term_debt": null, "total_debt": 14390000, "total_liabilities": 223122000, "total_equity": 176833000, "shares_outstanding": 105079000, "goodwill_and_intangibles": 28709000 }, "cash_flow": { "operating_cash_flow": -24550000, "capital_expenditure": 2725000, "free_cash_flow": -21825000, "dividends_paid": 105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 151321, "ticker_id": 7777, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:56:09.179271+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40230000", "ebitda": "-34223000", "netIncome": "-40487000", "grossProfit": "35474000", "depreciation": "None", "totalRevenue": "117882000", "costOfRevenue": "82408000", "interestIncome": "None", "incomeBeforeTax": "-40582000", "interestExpense": "352000", "operatingIncome": "-40267000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-352000", "nonInterestIncome": "None", "operatingExpenses": "75741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2925000", "otherNonOperatingIncome": "-315000", "costofGoodsAndServicesSold": "82408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6007000", "sellingGeneralAndAdministrative": "26437000", "netIncomeFromContinuingOperations": "-37664000" }, "balance": { "goodwill": "5021000", "inventory": "78402000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "400688000", "longTermDebt": "None", "shortTermDebt": "14390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "23688000", "reportedCurrency": "USD", "retainedEarnings": "-412323000", "totalLiabilities": "223122000", "otherCurrentAssets": "9550000", "totalCurrentAssets": "137670000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "263018000", "currentAccountsPayable": "48742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "131493000", "shortLongTermDebtTotal": "127939000", "totalShareholderEquity": "176833000", "capitalLeaseObligations": "127939000", "otherCurrentLiabilities": "20767000", "totalCurrentLiabilities": "91856000", "otherNonCurrentLiabilities": "131266000", "totalNonCurrentLiabilities": "131266000", "cashAndShortTermInvestments": "26949000", "commonStockSharesOutstanding": "105079000", "intangibleAssetsExcludingGoodwill": "23688000", "cashAndCashEquivalentsAtCarryingValue": "26949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40654000", "profitLoss": "None", "dividendPayout": "105000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9423000", "operatingCashflow": "-24550000", "capitalExpenditures": "2725000", "changeInReceivables": "-8657000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306000", "cashflowFromInvestment": "-2725000", "stockBasedCompensation": "1661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27581000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117882000, "cost_of_revenue": 82408000, "gross_profit": 35474000, "research_and_development": 2925000, "selling_general_admin": 26437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40230000, "depreciation_amortisation": 6007000, "ebitda": -34223000, "interest_expense": 352000, "interest_income": null, "other_non_operating": null, "pretax_income": -40582000, "tax_provision": 72000, "effective_tax_rate": null, "net_income": -40487000, "net_income_continuing_ops": -37664000, "net_income_to_common": -40487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26949000, "short_term_investments": null, "net_receivables": 22769000, "inventory": 78402000, "other_current_assets": null, "total_current_assets": 137670000, "net_ppe": null, "goodwill": 5021000, "intangible_assets": 23688000, "goodwill_and_intangibles": 28709000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 263018000, "total_assets": 400688000, "short_term_debt": 14390000, "accounts_payable": 48742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91856000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 131266000, "total_liabilities": 223122000, "total_debt": 14390000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -412323000, "total_equity": 176833000, "shares_outstanding": 105079000, "operating_cash_flow": -24550000, "stock_based_compensation": 1661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2725000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2725000, "dividends_paid": 105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -306000, "free_cash_flow": -21825000, "net_change_in_cash": -27581000 }, "raw_data": { "income": { "ebit": "-40230000", "ebitda": "-34223000", "netIncome": "-40487000", "grossProfit": "35474000", "depreciation": "None", "totalRevenue": "117882000", "costOfRevenue": "82408000", "interestIncome": "None", "incomeBeforeTax": "-40582000", "interestExpense": "352000", "operatingIncome": "-40267000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-352000", "nonInterestIncome": "None", "operatingExpenses": "75741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2925000", "otherNonOperatingIncome": "-315000", "costofGoodsAndServicesSold": "82408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6007000", "sellingGeneralAndAdministrative": "26437000", "netIncomeFromContinuingOperations": "-37664000" }, "balance": { "goodwill": "5021000", "inventory": "78402000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "400688000", "longTermDebt": "None", "shortTermDebt": "14390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "23688000", "reportedCurrency": "USD", "retainedEarnings": "-412323000", "totalLiabilities": "223122000", "otherCurrentAssets": "9550000", "totalCurrentAssets": "137670000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "263018000", "currentAccountsPayable": "48742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "131493000", "shortLongTermDebtTotal": "127939000", "totalShareholderEquity": "176833000", "capitalLeaseObligations": "127939000", "otherCurrentLiabilities": "20767000", "totalCurrentLiabilities": "91856000", "otherNonCurrentLiabilities": "131266000", "totalNonCurrentLiabilities": "131266000", "cashAndShortTermInvestments": "26949000", "commonStockSharesOutstanding": "105079000", "intangibleAssetsExcludingGoodwill": "23688000", "cashAndCashEquivalentsAtCarryingValue": "26949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40654000", "profitLoss": "None", "dividendPayout": "105000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9423000", "operatingCashflow": "-24550000", "capitalExpenditures": "2725000", "changeInReceivables": "-8657000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306000", "cashflowFromInvestment": "-2725000", "stockBasedCompensation": "1661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27581000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }