{ "ticker": { "uuid": "7820ae07-055a-4bec-a66f-83b2256f13a8", "symbol": "GOCO", "name": "GoHealth Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/7820ae07-055a-4bec-a66f-83b2256f13a8/", "api_url": "https://sharemaestro.com/factors/api/tickers/7820ae07-055a-4bec-a66f-83b2256f13a8/" }, "ticker_metadata": { "id": 6306, "uuid": "7820ae07-055a-4bec-a66f-83b2256f13a8", "symbol": "GOCO", "name": "GoHealth Inc.", "asset_type": "equity", "market_cap": 20570400, "stock_exchange_id": 2, "industry": "Insurance Brokers", "sector": "Financial Services", "description": "GoHealth, Inc. is a health insurance marketplace and a Medicare-focused digital health company in the United States. The company is headquartered in Chicago, Illinois.", "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": "7820ae07-055a-4bec-a66f-83b2256f13a8", "symbol": "GOCO", "name": "GoHealth Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/7820ae07-055a-4bec-a66f-83b2256f13a8/", "api_url": "https://sharemaestro.com/factors/api/tickers/7820ae07-055a-4bec-a66f-83b2256f13a8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.57, "value": 0.52, "quality": 0.51, "momentum": 0.52, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 0.67, "market_cap": 10916104, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -136.0343, "piotroski_f_score": 2, "momentum_12_1": -0.852, "volatility_252d": 0.6909 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:59.662503+00:00", "batch_id": "" }, "size": { "price_close": 0.674, "market_cap": 10916104, "market_cap_usd": 10916104, "enterprise_value": 632353104, "shares_outstanding": 16196000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 5.1225, "ptbv_ratio": null, "ps_ratio": 0.0714, "pcf_ratio": null, "pfcf_ratio": -0.1126, "ev_ebitda": null, "ev_ebit": -1.3877, "ev_sales": 4.1388, "ev_fcf": -6.5241, "earnings_yield": null, "fcf_yield": -0.1533, "price_to_sales": 0.0714, "price_to_book": 5.1225, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2416 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6337, "operating_margin": -2.9824, "net_margin": -1.8973, "ebitda_margin": -2.6294, "fcf_margin": -0.6344, "roe": -136.0343, "roa": -0.3158, "roic": -0.5481, "roc_greenblatt": null, "asset_turnover": 0.1664, "cash_conversion": 0.3344, "accruals_ratio": -0.2046, "sbc_to_revenue": 0.0585, "piotroski_f_score": 2, "altman_z_score": -2.2273, "earnings_stability_5y": 1.6237, "revenue_stability_5y": 0.3214, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1055, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 490.1999, "net_debt_to_ebitda": -1.5469, "debt_to_assets": 0.7205, "interest_coverage": -4.4608, "current_ratio": 25.0903, "quick_ratio": 25.0903, "net_debt": 621437000, "local_beta": 0.0012, "volatility_252d": 0.6909, "volatility_60d": 1.6934, "max_drawdown_12m": -0.8942, "risk_adjusted_momentum": -1.2332 }, "growth": { "revenue_growth_1y": -0.8169, "revenue_growth_3y_cagr": -0.1695, "revenue_growth_5y_cagr": -0.1623, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.7521, "revenue_growth": -0.8169, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2593, "price_return_3m": -0.6081, "price_return_6m": -0.7776, "price_return_9m": -0.8599, "price_return_12m": -0.8904, "price_return_12m_ex1m": -0.852, "momentum_6m": -0.7776, "momentum_12m": -0.8904, "momentum_12_1": -0.852, "distance_from_52w_high": -0.8886, "distance_from_52w_low": 0.0531, "relative_strength": -1.0483 }, "raw_ttm": { "revenue_ttm": 152787000, "gross_profit_ttm": 96827000, "ebit_ttm": -455678000, "ebitda_ttm": -401742000, "net_income_ttm": -289889000, "eps_diluted_ttm": -17.8988, "operating_cash_flow_ttm": -102125000, "capital_expenditure_ttm": 5200000, "fcf_ttm": -96925000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 102152000, "cash_and_equivalents": 39879000, "total_current_assets": 264903000, "total_current_liabilities": 10558000, "net_ppe": null, "total_assets": 917917000, "total_debt": 661316000, "total_equity": 2131000, "net_working_capital": 225024000, "book_value_per_share": 0.1316, "retained_earnings": -717505000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -200338000, "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": 48, "quality_composite": 49, "momentum_composite": 48, "growth_composite": 48, "yield_composite": 48, "svqf_composite": 50, "vc1_composite": 48, "vc2_composite": 48, "vc3_composite": 48, "trending_value_composite": null, "overall_composite": 43, "quality_value_composite": 0.515, "os_score": 0.57, "value_percentile": 0.52, "quality_percentile": 0.51, "momentum_percentile": 0.52, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "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": 1318, "ticker_id": 6306, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:59.662503+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.674, "market_cap": 10916104, "market_cap_usd": 10916104, "enterprise_value": 632353104, "shares_outstanding": 16196000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.12252651, "ptbv_ratio": null, "ps_ratio": 0.07144655, "pcf_ratio": null, "pfcf_ratio": -0.11262424, "ev_ebitda": null, "ev_ebit": -1.38771919, "ev_sales": 4.13878867, "ev_fcf": -6.52414861, "earnings_yield": null, "fcf_yield": -0.1532767, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.63373847, "operating_margin": -2.98243961, "net_margin": -1.89734074, "ebitda_margin": -2.62942528, "fcf_margin": -0.63437989, "roe": -136.03425622, "roa": -0.31581178, "roic": -0.54806934, "roc_greenblatt": null, "asset_turnover": 0.16644969, "cash_conversion": 0.33435211, "accruals_ratio": -0.20455444, "sbc_to_revenue": 0.05848011, "debt_to_equity": 490.19990615, "net_debt_to_ebitda": -1.54685594, "debt_to_assets": 0.72045294, "interest_coverage": -4.46078393, "current_ratio": 25.09026331, "quick_ratio": 25.09026331, "net_debt": 621437000, "revenue_growth_1y": -0.81686057, "revenue_growth_3y_cagr": -0.16949364, "revenue_growth_5y_cagr": -0.16233583, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.75209358, "piotroski_f_score": 2, "altman_z_score": -2.22731263, "earnings_stability_5y": 1.623675, "revenue_stability_5y": 0.321359, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25934066, "price_return_3m": -0.60813953, "price_return_6m": -0.77755776, "price_return_9m": -0.85987526, "price_return_12m": -0.8904065, "price_return_12m_ex1m": -0.85203252, "distance_from_52w_high": -0.88859504, "distance_from_52w_low": 0.053125, "relative_strength": -1.04834755, "local_beta": 0.0012, "volatility_252d": 0.690937, "volatility_60d": 1.693403, "max_drawdown_12m": -0.89421488, "revenue_ttm": 152787000, "gross_profit_ttm": 96827000, "ebit_ttm": -455678000, "ebitda_ttm": -401742000, "net_income_ttm": -289889000, "eps_diluted_ttm": -17.89880217, "operating_cash_flow_ttm": -102125000, "capital_expenditure_ttm": 5200000, "fcf_ttm": -96925000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 102152000, "cash_and_equivalents": 39879000, "total_current_assets": 264903000, "total_current_liabilities": 10558000, "net_ppe": null, "total_assets": 917917000, "total_debt": 661316000, "total_equity": 2131000, "net_working_capital": 225024000, "book_value_per_share": 0.1315757, "retained_earnings": -717505000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -200338000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 48, "quality_composite": 49, "momentum_composite": 48, "growth_composite": 48, "yield_composite": 48, "svqf_composite": 50, "vc1_composite": 48, "vc2_composite": 48, "vc3_composite": 48, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "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": 0.67, "os": 0.57, "value": 0.52, "quality": 0.51, "momentum": 0.52, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -136.0343, "momentum_12_1": -0.852, "complete_fields": { "id": 1318, "ticker_id": 6306, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:59.662503+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.674, "market_cap": 10916104, "market_cap_usd": 10916104, "enterprise_value": 632353104, "shares_outstanding": 16196000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.12252651, "ptbv_ratio": null, "ps_ratio": 0.07144655, "pcf_ratio": null, "pfcf_ratio": -0.11262424, "ev_ebitda": null, "ev_ebit": -1.38771919, "ev_sales": 4.13878867, "ev_fcf": -6.52414861, "earnings_yield": null, "fcf_yield": -0.1532767, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.63373847, "operating_margin": -2.98243961, "net_margin": -1.89734074, "ebitda_margin": -2.62942528, "fcf_margin": -0.63437989, "roe": -136.03425622, "roa": -0.31581178, "roic": -0.54806934, "roc_greenblatt": null, "asset_turnover": 0.16644969, "cash_conversion": 0.33435211, "accruals_ratio": -0.20455444, "sbc_to_revenue": 0.05848011, "debt_to_equity": 490.19990615, "net_debt_to_ebitda": -1.54685594, "debt_to_assets": 0.72045294, "interest_coverage": -4.46078393, "current_ratio": 25.09026331, "quick_ratio": 25.09026331, "net_debt": 621437000, "revenue_growth_1y": -0.81686057, "revenue_growth_3y_cagr": -0.16949364, "revenue_growth_5y_cagr": -0.16233583, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.75209358, "piotroski_f_score": 2, "altman_z_score": -2.22731263, "earnings_stability_5y": 1.623675, "revenue_stability_5y": 0.321359, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25934066, "price_return_3m": -0.60813953, "price_return_6m": -0.77755776, "price_return_9m": -0.85987526, "price_return_12m": -0.8904065, "price_return_12m_ex1m": -0.85203252, "distance_from_52w_high": -0.88859504, "distance_from_52w_low": 0.053125, "relative_strength": -1.04834755, "local_beta": 0.0012, "volatility_252d": 0.690937, "volatility_60d": 1.693403, "max_drawdown_12m": -0.89421488, "revenue_ttm": 152787000, "gross_profit_ttm": 96827000, "ebit_ttm": -455678000, "ebitda_ttm": -401742000, "net_income_ttm": -289889000, "eps_diluted_ttm": -17.89880217, "operating_cash_flow_ttm": -102125000, "capital_expenditure_ttm": 5200000, "fcf_ttm": -96925000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 102152000, "cash_and_equivalents": 39879000, "total_current_assets": 264903000, "total_current_liabilities": 10558000, "net_ppe": null, "total_assets": 917917000, "total_debt": 661316000, "total_equity": 2131000, "net_working_capital": 225024000, "book_value_per_share": 0.1315757, "retained_earnings": -717505000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -200338000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 48, "quality_composite": 49, "momentum_composite": 48, "growth_composite": 48, "yield_composite": 48, "svqf_composite": 50, "vc1_composite": 48, "vc2_composite": 48, "vc3_composite": 48, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "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": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 361845000, "cost_of_revenue": 96126000, "gross_profit": 265719000, "ebit": -413770000, "ebitda": -333664000, "pretax_income": -501090000, "tax_provision": -3335000, "net_income": -257126000, "net_income_to_common": -257126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32904000, "total_current_assets": 285788000, "total_assets": 987380000, "short_term_debt": 7160000, "long_term_debt": 636740000, "total_debt": 643900000, "total_liabilities": 992699000, "total_equity": 94759000, "shares_outstanding": 12940000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -121947000, "capital_expenditure": 8248000, "free_cash_flow": -113699000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82629, "ticker_id": 6306, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-413770000", "ebitda": "-333664000", "netIncome": "-257126000", "grossProfit": "265719000", "depreciation": "None", "totalRevenue": "361845000", "costOfRevenue": "96126000", "interestIncome": "None", "incomeBeforeTax": "-501090000", "interestExpense": "87320000", "operatingIncome": "-152940000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3335000", "reportedCurrency": "USD", "netInterestIncome": "-87320000", "nonInterestIncome": "None", "operatingExpenses": "418659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80106000", "sellingGeneralAndAdministrative": "90789000", "netIncomeFromContinuingOperations": "-497755000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "987380000", "longTermDebt": "636740000", "shortTermDebt": "7160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-680334000", "totalLiabilities": "992699000", "otherCurrentAssets": "13168000", "totalCurrentAssets": "285788000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701592000", "currentAccountsPayable": "70871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "672594000", "totalShareholderEquity": "94759000", "capitalLeaseObligations": "35854000", "otherCurrentLiabilities": "37976000", "totalCurrentLiabilities": "141500000", "otherNonCurrentLiabilities": "10645000", "totalNonCurrentLiabilities": "851199000", "cashAndShortTermInvestments": "32904000", "commonStockSharesOutstanding": "12940000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-257126000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-121947000", "capitalExpenditures": "8248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121996000", "cashflowFromInvestment": "-8248000", "stockBasedCompensation": "9170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 361845000, "cost_of_revenue": 96126000, "gross_profit": 265719000, "research_and_development": null, "selling_general_admin": 90789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -413770000, "depreciation_amortisation": 80106000, "ebitda": -333664000, "interest_expense": 87320000, "interest_income": null, "other_non_operating": null, "pretax_income": -501090000, "tax_provision": -3335000, "effective_tax_rate": null, "net_income": -257126000, "net_income_continuing_ops": -497755000, "net_income_to_common": -257126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32904000, "short_term_investments": null, "net_receivables": 239716000, "inventory": null, "other_current_assets": null, "total_current_assets": 285788000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 701592000, "total_assets": 987380000, "short_term_debt": 7160000, "accounts_payable": 70871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141500000, "long_term_debt": 636740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 851199000, "total_liabilities": 992699000, "total_debt": 643900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -680334000, "total_equity": 94759000, "shares_outstanding": 12940000, "operating_cash_flow": -121947000, "stock_based_compensation": 9170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8248000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8248000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 121996000, "free_cash_flow": -113699000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-413770000", "ebitda": "-333664000", "netIncome": "-257126000", "grossProfit": "265719000", "depreciation": "None", "totalRevenue": "361845000", "costOfRevenue": "96126000", "interestIncome": "None", "incomeBeforeTax": "-501090000", "interestExpense": "87320000", "operatingIncome": "-152940000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3335000", "reportedCurrency": "USD", "netInterestIncome": "-87320000", "nonInterestIncome": "None", "operatingExpenses": "418659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80106000", "sellingGeneralAndAdministrative": "90789000", "netIncomeFromContinuingOperations": "-497755000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "987380000", "longTermDebt": "636740000", "shortTermDebt": "7160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-680334000", "totalLiabilities": "992699000", "otherCurrentAssets": "13168000", "totalCurrentAssets": "285788000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701592000", "currentAccountsPayable": "70871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "672594000", "totalShareholderEquity": "94759000", "capitalLeaseObligations": "35854000", "otherCurrentLiabilities": "37976000", "totalCurrentLiabilities": "141500000", "otherNonCurrentLiabilities": "10645000", "totalNonCurrentLiabilities": "851199000", "cashAndShortTermInvestments": "32904000", "commonStockSharesOutstanding": "12940000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-257126000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-121947000", "capitalExpenditures": "8248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121996000", "cashflowFromInvestment": "-8248000", "stockBasedCompensation": "9170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 798894000, "cost_of_revenue": 130612000, "gross_profit": 668282000, "ebit": 67816000, "ebitda": 173706000, "pretax_income": -5052000, "tax_provision": 2267000, "net_income": -2928000, "net_income_to_common": -2928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40921000, "total_current_assets": 400411000, "total_assets": 1488423000, "short_term_debt": 45205000, "long_term_debt": 447865000, "total_debt": 493070000, "total_liabilities": 1030023000, "total_equity": 294801000, "shares_outstanding": 9980000, "goodwill_and_intangibles": 302497000 }, "cash_flow": { "operating_cash_flow": -21607000, "capital_expenditure": 13729000, "free_cash_flow": -7878000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82634, "ticker_id": 6306, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67816000", "ebitda": "173706000", "netIncome": "-2928000", "grossProfit": "668282000", "depreciation": "None", "totalRevenue": "798894000", "costOfRevenue": "130612000", "interestIncome": "None", "incomeBeforeTax": "-5052000", "interestExpense": "72868000", "operatingIncome": "-7047000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2267000", "reportedCurrency": "USD", "netInterestIncome": "-72868000", "nonInterestIncome": "None", "operatingExpenses": "675329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105890000", "sellingGeneralAndAdministrative": "82116000", "netIncomeFromContinuingOperations": "-7319000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1488423000", "longTermDebt": "447865000", "shortTermDebt": "45205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "302497000", "reportedCurrency": "USD", "retainedEarnings": "-423208000", "totalLiabilities": "1030023000", "otherCurrentAssets": "34639000", "totalCurrentAssets": "400411000", "currentLongTermDebt": "39500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "324851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088012000", "currentAccountsPayable": "113362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527970000", "totalShareholderEquity": "294801000", "capitalLeaseObligations": "40605000", "otherCurrentLiabilities": "125765000", "totalCurrentLiabilities": "338052000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "691971000", "cashAndShortTermInvestments": "40921000", "commonStockSharesOutstanding": "9980000", "intangibleAssetsExcludingGoodwill": "302497000", "cashAndCashEquivalentsAtCarryingValue": "40921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7319000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21607000", "capitalExpenditures": "13729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32033000", "cashflowFromInvestment": "3807000", "stockBasedCompensation": "11281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 798894000, "cost_of_revenue": 130612000, "gross_profit": 668282000, "research_and_development": null, "selling_general_admin": 82116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67816000, "depreciation_amortisation": 105890000, "ebitda": 173706000, "interest_expense": 72868000, "interest_income": null, "other_non_operating": null, "pretax_income": -5052000, "tax_provision": 2267000, "effective_tax_rate": null, "net_income": -2928000, "net_income_continuing_ops": -7319000, "net_income_to_common": -2928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40921000, "short_term_investments": null, "net_receivables": 324851000, "inventory": null, "other_current_assets": null, "total_current_assets": 400411000, "net_ppe": null, "goodwill": null, "intangible_assets": 302497000, "goodwill_and_intangibles": 302497000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1088012000, "total_assets": 1488423000, "short_term_debt": 45205000, "accounts_payable": 113362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 338052000, "long_term_debt": 447865000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 691971000, "total_liabilities": 1030023000, "total_debt": 493070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -423208000, "total_equity": 294801000, "shares_outstanding": 9980000, "operating_cash_flow": -21607000, "stock_based_compensation": 11281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3807000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32033000, "free_cash_flow": -7878000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67816000", "ebitda": "173706000", "netIncome": "-2928000", "grossProfit": "668282000", "depreciation": "None", "totalRevenue": "798894000", "costOfRevenue": "130612000", "interestIncome": "None", "incomeBeforeTax": "-5052000", "interestExpense": "72868000", "operatingIncome": "-7047000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2267000", "reportedCurrency": "USD", "netInterestIncome": "-72868000", "nonInterestIncome": "None", "operatingExpenses": "675329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105890000", "sellingGeneralAndAdministrative": "82116000", "netIncomeFromContinuingOperations": "-7319000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1488423000", "longTermDebt": "447865000", "shortTermDebt": "45205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "302497000", "reportedCurrency": "USD", "retainedEarnings": "-423208000", "totalLiabilities": "1030023000", "otherCurrentAssets": "34639000", "totalCurrentAssets": "400411000", "currentLongTermDebt": "39500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "324851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088012000", "currentAccountsPayable": "113362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527970000", "totalShareholderEquity": "294801000", "capitalLeaseObligations": "40605000", "otherCurrentLiabilities": "125765000", "totalCurrentLiabilities": "338052000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "691971000", "cashAndShortTermInvestments": "40921000", "commonStockSharesOutstanding": "9980000", "intangibleAssetsExcludingGoodwill": "302497000", "cashAndCashEquivalentsAtCarryingValue": "40921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7319000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21607000", "capitalExpenditures": "13729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32033000", "cashflowFromInvestment": "3807000", "stockBasedCompensation": "11281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 734671000, "cost_of_revenue": 158961000, "gross_profit": 575710000, "ebit": -81644000, "ebitda": 24104000, "pretax_income": -151116000, "tax_provision": 154000, "net_income": -63257000, "net_income_to_common": -63257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90809000, "total_current_assets": 476440000, "total_assets": 1499570000, "short_term_debt": 80797000, "long_term_debt": 422705000, "total_debt": 503502000, "total_liabilities": 1044615000, "total_equity": 280316000, "shares_outstanding": 9292000, "goodwill_and_intangibles": 396554000 }, "cash_flow": { "operating_cash_flow": 109141000, "capital_expenditure": 13732000, "free_cash_flow": 122873000, "dividends_paid": 3566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82639, "ticker_id": 6306, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-81644000", "ebitda": "24104000", "netIncome": "-63257000", "grossProfit": "575710000", "depreciation": "None", "totalRevenue": "734671000", "costOfRevenue": "158961000", "interestIncome": "None", "incomeBeforeTax": "-151116000", "interestExpense": "69472000", "operatingIncome": "-81681000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "154000", "reportedCurrency": "USD", "netInterestIncome": "-69038000", "nonInterestIncome": "None", "operatingExpenses": "657391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105748000", "sellingGeneralAndAdministrative": "93069000", "netIncomeFromContinuingOperations": "-299713000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1499570000", "longTermDebt": "422705000", "shortTermDebt": "80797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "396554000", "reportedCurrency": "USD", "retainedEarnings": "-420280000", "totalLiabilities": "1044615000", "otherCurrentAssets": "49166000", "totalCurrentAssets": "476440000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1023130000", "currentAccountsPayable": "144970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543049000", "totalShareholderEquity": "280316000", "capitalLeaseObligations": "45344000", "otherCurrentLiabilities": "91843000", "totalCurrentLiabilities": "370013000", "otherNonCurrentLiabilities": "9095000", "totalNonCurrentLiabilities": "674602000", "cashAndShortTermInvestments": "90809000", "commonStockSharesOutstanding": "9292000", "intangibleAssetsExcludingGoodwill": "396554000", "cashAndCashEquivalentsAtCarryingValue": "90809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151270000", "profitLoss": "None", "dividendPayout": "3566000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109141000", "capitalExpenditures": "13732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21106000", "cashflowFromInvestment": "-13732000", "stockBasedCompensation": "19549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 734671000, "cost_of_revenue": 158961000, "gross_profit": 575710000, "research_and_development": 0.21, "selling_general_admin": 93069000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -81644000, "depreciation_amortisation": 105748000, "ebitda": 24104000, "interest_expense": 69472000, "interest_income": null, "other_non_operating": null, "pretax_income": -151116000, "tax_provision": 154000, "effective_tax_rate": null, "net_income": -63257000, "net_income_continuing_ops": -299713000, "net_income_to_common": -63257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90809000, "short_term_investments": null, "net_receivables": 336465000, "inventory": null, "other_current_assets": null, "total_current_assets": 476440000, "net_ppe": null, "goodwill": null, "intangible_assets": 396554000, "goodwill_and_intangibles": 396554000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1023130000, "total_assets": 1499570000, "short_term_debt": 80797000, "accounts_payable": 144970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370013000, "long_term_debt": 422705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 674602000, "total_liabilities": 1044615000, "total_debt": 503502000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -420280000, "total_equity": 280316000, "shares_outstanding": 9292000, "operating_cash_flow": 109141000, "stock_based_compensation": 19549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13732000, "dividends_paid": 3566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21106000, "free_cash_flow": 122873000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-81644000", "ebitda": "24104000", "netIncome": "-63257000", "grossProfit": "575710000", "depreciation": "None", "totalRevenue": "734671000", "costOfRevenue": "158961000", "interestIncome": "None", "incomeBeforeTax": "-151116000", "interestExpense": "69472000", "operatingIncome": "-81681000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "154000", "reportedCurrency": "USD", "netInterestIncome": "-69038000", "nonInterestIncome": "None", "operatingExpenses": "657391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105748000", "sellingGeneralAndAdministrative": "93069000", "netIncomeFromContinuingOperations": "-299713000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1499570000", "longTermDebt": "422705000", "shortTermDebt": "80797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "396554000", "reportedCurrency": "USD", "retainedEarnings": "-420280000", "totalLiabilities": "1044615000", "otherCurrentAssets": "49166000", "totalCurrentAssets": "476440000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1023130000", "currentAccountsPayable": "144970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543049000", "totalShareholderEquity": "280316000", "capitalLeaseObligations": "45344000", "otherCurrentLiabilities": "91843000", "totalCurrentLiabilities": "370013000", "otherNonCurrentLiabilities": "9095000", "totalNonCurrentLiabilities": "674602000", "cashAndShortTermInvestments": "90809000", "commonStockSharesOutstanding": "9292000", "intangibleAssetsExcludingGoodwill": "396554000", "cashAndCashEquivalentsAtCarryingValue": "90809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151270000", "profitLoss": "None", "dividendPayout": "3566000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109141000", "capitalExpenditures": "13732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21106000", "cashflowFromInvestment": "-13732000", "stockBasedCompensation": "19549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 631675000, "cost_of_revenue": 187670000, "gross_profit": 444005000, "ebit": -318551000, "ebitda": -211549000, "pretax_income": -375620000, "tax_provision": 764000, "net_income": -148706000, "net_income_to_common": -148706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16464000, "total_current_assets": 414556000, "total_assets": 1659290000, "short_term_debt": 14244000, "long_term_debt": 504810000, "total_debt": 519054000, "total_liabilities": 1067589000, "total_equity": 318061000, "shares_outstanding": 8445000, "goodwill_and_intangibles": 500611000 }, "cash_flow": { "operating_cash_flow": 60904000, "capital_expenditure": 13512000, "free_cash_flow": 74416000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82644, "ticker_id": 6306, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-318551000", "ebitda": "-211549000", "netIncome": "-148706000", "grossProfit": "444005000", "depreciation": "None", "totalRevenue": "631675000", "costOfRevenue": "187670000", "interestIncome": "None", "incomeBeforeTax": "-375620000", "interestExpense": "57069000", "operatingIncome": "-318666000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "764000", "reportedCurrency": "USD", "netInterestIncome": "-57069000", "nonInterestIncome": "None", "operatingExpenses": "762671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.59", "otherNonOperatingIncome": "115000", "costofGoodsAndServicesSold": "187670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107002000", "sellingGeneralAndAdministrative": "116530000", "netIncomeFromContinuingOperations": "-376384000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1659290000", "longTermDebt": "504810000", "shortTermDebt": "14244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "500611000", "reportedCurrency": "USD", "retainedEarnings": "-357023000", "totalLiabilities": "1067589000", "otherCurrentAssets": "57593000", "totalCurrentAssets": "414556000", "currentLongTermDebt": "5270000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244734000", "currentAccountsPayable": "137171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "46765000", "shortLongTermDebtTotal": "557421000", "totalShareholderEquity": "318061000", "capitalLeaseObligations": "47341000", "otherCurrentLiabilities": "63446000", "totalCurrentLiabilities": "265455000", "otherNonCurrentLiabilities": "297324000", "totalNonCurrentLiabilities": "802134000", "cashAndShortTermInvestments": "16464000", "commonStockSharesOutstanding": "8445000", "intangibleAssetsExcludingGoodwill": "500611000", "cashAndCashEquivalentsAtCarryingValue": "16464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-376384000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60904000", "capitalExpenditures": "13512000", "changeInReceivables": "12574000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115051000", "cashflowFromInvestment": "-13512000", "stockBasedCompensation": "27142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-67659000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-345000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 631675000, "cost_of_revenue": 187670000, "gross_profit": 444005000, "research_and_development": 0.59, "selling_general_admin": 116530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -318551000, "depreciation_amortisation": 107002000, "ebitda": -211549000, "interest_expense": 57069000, "interest_income": null, "other_non_operating": null, "pretax_income": -375620000, "tax_provision": 764000, "effective_tax_rate": null, "net_income": -148706000, "net_income_continuing_ops": -376384000, "net_income_to_common": -148706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16464000, "short_term_investments": null, "net_receivables": 340499000, "inventory": null, "other_current_assets": null, "total_current_assets": 414556000, "net_ppe": null, "goodwill": null, "intangible_assets": 500611000, "goodwill_and_intangibles": 500611000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1244734000, "total_assets": 1659290000, "short_term_debt": 14244000, "accounts_payable": 137171000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265455000, "long_term_debt": 504810000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 802134000, "total_liabilities": 1067589000, "total_debt": 519054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357023000, "total_equity": 318061000, "shares_outstanding": 8445000, "operating_cash_flow": 60904000, "stock_based_compensation": 27142000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13512000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13512000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115051000, "free_cash_flow": 74416000, "net_change_in_cash": -67659000 }, "raw_data": { "income": { "ebit": "-318551000", "ebitda": "-211549000", "netIncome": "-148706000", "grossProfit": "444005000", "depreciation": "None", "totalRevenue": "631675000", "costOfRevenue": "187670000", "interestIncome": "None", "incomeBeforeTax": "-375620000", "interestExpense": "57069000", "operatingIncome": "-318666000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "764000", "reportedCurrency": "USD", "netInterestIncome": "-57069000", "nonInterestIncome": "None", "operatingExpenses": "762671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.59", "otherNonOperatingIncome": "115000", "costofGoodsAndServicesSold": "187670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107002000", "sellingGeneralAndAdministrative": "116530000", "netIncomeFromContinuingOperations": "-376384000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1659290000", "longTermDebt": "504810000", "shortTermDebt": "14244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "500611000", "reportedCurrency": "USD", "retainedEarnings": "-357023000", "totalLiabilities": "1067589000", "otherCurrentAssets": "57593000", "totalCurrentAssets": "414556000", "currentLongTermDebt": "5270000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244734000", "currentAccountsPayable": "137171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "46765000", "shortLongTermDebtTotal": "557421000", "totalShareholderEquity": "318061000", "capitalLeaseObligations": "47341000", "otherCurrentLiabilities": "63446000", "totalCurrentLiabilities": "265455000", "otherNonCurrentLiabilities": "297324000", "totalNonCurrentLiabilities": "802134000", "cashAndShortTermInvestments": "16464000", "commonStockSharesOutstanding": "8445000", "intangibleAssetsExcludingGoodwill": "500611000", "cashAndCashEquivalentsAtCarryingValue": "16464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-376384000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60904000", "capitalExpenditures": "13512000", "changeInReceivables": "12574000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115051000", "cashflowFromInvestment": "-13512000", "stockBasedCompensation": "27142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-67659000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-345000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 1062415000, "cost_of_revenue": 239335000, "gross_profit": 823080000, "ebit": -500713000, "ebitda": -393206000, "pretax_income": -534218000, "tax_provision": -24000, "net_income": -189357000, "net_income_to_common": -189357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84361000, "total_current_assets": 428995000, "total_assets": 2068851000, "short_term_debt": 11396000, "long_term_debt": 665115000, "total_debt": 676511000, "total_liabilities": 1176361000, "total_equity": 353103000, "shares_outstanding": 7066066, "goodwill_and_intangibles": 594669000 }, "cash_flow": { "operating_cash_flow": -299006000, "capital_expenditure": 19801000, "free_cash_flow": -279205000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82649, "ticker_id": 6306, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-500713000", "ebitda": "-393206000", "netIncome": "-189357000", "grossProfit": "823080000", "depreciation": "None", "totalRevenue": "1062415000", "costOfRevenue": "239335000", "interestIncome": "None", "incomeBeforeTax": "-534218000", "interestExpense": "33505000", "operatingIncome": "-489447000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-24000", "reportedCurrency": "USD", "netInterestIncome": "-33505000", "nonInterestIncome": "None", "operatingExpenses": "1312527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.50", "otherNonOperatingIncome": "-11266000", "costofGoodsAndServicesSold": "239335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107507000", "sellingGeneralAndAdministrative": "98183000", "netIncomeFromContinuingOperations": "-534194000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2068851000", "longTermDebt": "665115000", "shortTermDebt": "11396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "594669000", "reportedCurrency": "USD", "retainedEarnings": "-208317000", "totalLiabilities": "1176361000", "otherCurrentAssets": "58695000", "totalCurrentAssets": "428995000", "currentLongTermDebt": "5270000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639856000", "currentAccountsPayable": "144003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47735000", "shortLongTermDebtTotal": "696287000", "totalShareholderEquity": "353103000", "capitalLeaseObligations": "25902000", "otherCurrentLiabilities": "61132000", "totalCurrentLiabilities": "217067000", "otherNonCurrentLiabilities": "294179000", "totalNonCurrentLiabilities": "959294000", "cashAndShortTermInvestments": "84361000", "commonStockSharesOutstanding": "7066066", "intangibleAssetsExcludingGoodwill": "594669000", "cashAndCashEquivalentsAtCarryingValue": "84361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-534194000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1526000", "operatingCashflow": "-299006000", "capitalExpenditures": "19801000", "changeInReceivables": "-2758000", "changeInExchangeRate": "None", "cashflowFromFinancing": "259089000", "cashflowFromInvestment": "-19801000", "stockBasedCompensation": "27297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59718000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1062415000, "cost_of_revenue": 239335000, "gross_profit": 823080000, "research_and_development": 0.5, "selling_general_admin": 98183000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -500713000, "depreciation_amortisation": 107507000, "ebitda": -393206000, "interest_expense": 33505000, "interest_income": null, "other_non_operating": null, "pretax_income": -534218000, "tax_provision": -24000, "effective_tax_rate": null, "net_income": -189357000, "net_income_continuing_ops": -534194000, "net_income_to_common": -189357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84361000, "short_term_investments": null, "net_receivables": 285939000, "inventory": null, "other_current_assets": null, "total_current_assets": 428995000, "net_ppe": null, "goodwill": 0, "intangible_assets": 594669000, "goodwill_and_intangibles": 594669000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1639856000, "total_assets": 2068851000, "short_term_debt": 11396000, "accounts_payable": 144003000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217067000, "long_term_debt": 665115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 959294000, "total_liabilities": 1176361000, "total_debt": 676511000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -208317000, "total_equity": 353103000, "shares_outstanding": 7066066, "operating_cash_flow": -299006000, "stock_based_compensation": 27297000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19801000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 259089000, "free_cash_flow": -279205000, "net_change_in_cash": -59718000 }, "raw_data": { "income": { "ebit": "-500713000", "ebitda": "-393206000", "netIncome": "-189357000", "grossProfit": "823080000", "depreciation": "None", "totalRevenue": "1062415000", "costOfRevenue": "239335000", "interestIncome": "None", "incomeBeforeTax": "-534218000", "interestExpense": "33505000", "operatingIncome": "-489447000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-24000", "reportedCurrency": "USD", "netInterestIncome": "-33505000", "nonInterestIncome": "None", "operatingExpenses": "1312527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.50", "otherNonOperatingIncome": "-11266000", "costofGoodsAndServicesSold": "239335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107507000", "sellingGeneralAndAdministrative": "98183000", "netIncomeFromContinuingOperations": "-534194000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2068851000", "longTermDebt": "665115000", "shortTermDebt": "11396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "594669000", "reportedCurrency": "USD", "retainedEarnings": "-208317000", "totalLiabilities": "1176361000", "otherCurrentAssets": "58695000", "totalCurrentAssets": "428995000", "currentLongTermDebt": "5270000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639856000", "currentAccountsPayable": "144003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47735000", "shortLongTermDebtTotal": "696287000", "totalShareholderEquity": "353103000", "capitalLeaseObligations": "25902000", "otherCurrentLiabilities": "61132000", "totalCurrentLiabilities": "217067000", "otherNonCurrentLiabilities": "294179000", "totalNonCurrentLiabilities": "959294000", "cashAndShortTermInvestments": "84361000", "commonStockSharesOutstanding": "7066066", "intangibleAssetsExcludingGoodwill": "594669000", "cashAndCashEquivalentsAtCarryingValue": "84361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-534194000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1526000", "operatingCashflow": "-299006000", "capitalExpenditures": "19801000", "changeInReceivables": "-2758000", "changeInExchangeRate": "None", "cashflowFromFinancing": "259089000", "cashflowFromInvestment": "-19801000", "stockBasedCompensation": "27297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59718000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 877350000, "cost_of_revenue": 199202000, "gross_profit": 678148000, "ebit": -64188000, "ebitda": 34364000, "pretax_income": -97157000, "tax_provision": 43000, "net_income": -44267000, "net_income_to_common": -44267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144234000, "total_current_assets": 391822000, "total_assets": 2108795999, "short_term_debt": 4170000, "long_term_debt": 396400000, "total_debt": 400570000, "total_liabilities": 709641000, "total_equity": 380415999, "shares_outstanding": 5612600, "goodwill_and_intangibles": 1075279000 }, "cash_flow": { "operating_cash_flow": -114217000, "capital_expenditure": 14523000, "free_cash_flow": -99694000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82654, "ticker_id": 6306, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64188000", "ebitda": "34364000", "netIncome": "-44267000", "grossProfit": "678148000", "depreciation": "None", "totalRevenue": "877350000", "costOfRevenue": "199202000", "interestIncome": "None", "incomeBeforeTax": "-97157000", "interestExpense": "32969000", "operatingIncome": "-64546000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "43000", "reportedCurrency": "USD", "netInterestIncome": "-32969000", "nonInterestIncome": "None", "operatingExpenses": "742694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "358000", "costofGoodsAndServicesSold": "199202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98552000", "sellingGeneralAndAdministrative": "197229000", "netIncomeFromContinuingOperations": "-97200000" }, "balance": { "goodwill": "386553000", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2108795999", "longTermDebt": "396400000", "shortTermDebt": "4170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "688726000", "reportedCurrency": "USD", "retainedEarnings": "-18802000", "totalLiabilities": "709641000", "otherCurrentAssets": "32349000", "totalCurrentAssets": "391822000", "currentLongTermDebt": "4170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "215239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1716973999", "currentAccountsPayable": "8733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17353000", "shortLongTermDebtTotal": "400570000", "totalShareholderEquity": "380415999", "capitalLeaseObligations": "396400000", "otherCurrentLiabilities": "114468000", "totalCurrentLiabilities": "127371000", "otherNonCurrentLiabilities": "3274000", "totalNonCurrentLiabilities": "582270000", "cashAndShortTermInvestments": "144234000", "commonStockSharesOutstanding": "5612600", "intangibleAssetsExcludingGoodwill": "688726000", "cashAndCashEquivalentsAtCarryingValue": "144234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97200000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10884000", "operatingCashflow": "-114217000", "capitalExpenditures": "14523000", "changeInReceivables": "-1647000", "changeInExchangeRate": "None", "cashflowFromFinancing": "260663000", "cashflowFromInvestment": "-14523000", "stockBasedCompensation": "216229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131923000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 877350000, "cost_of_revenue": 199202000, "gross_profit": 678148000, "research_and_development": 0.11, "selling_general_admin": 197229000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64188000, "depreciation_amortisation": 98552000, "ebitda": 34364000, "interest_expense": 32969000, "interest_income": null, "other_non_operating": null, "pretax_income": -97157000, "tax_provision": 43000, "effective_tax_rate": null, "net_income": -44267000, "net_income_continuing_ops": -97200000, "net_income_to_common": -44267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144234000, "short_term_investments": null, "net_receivables": 215239000, "inventory": null, "other_current_assets": null, "total_current_assets": 391822000, "net_ppe": null, "goodwill": 386553000, "intangible_assets": 688726000, "goodwill_and_intangibles": 1075279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1716973999, "total_assets": 2108795999, "short_term_debt": 4170000, "accounts_payable": 8733000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127371000, "long_term_debt": 396400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 582270000, "total_liabilities": 709641000, "total_debt": 400570000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18802000, "total_equity": 380415999, "shares_outstanding": 5612600, "operating_cash_flow": -114217000, "stock_based_compensation": 216229000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14523000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 260663000, "free_cash_flow": -99694000, "net_change_in_cash": 131923000 }, "raw_data": { "income": { "ebit": "-64188000", "ebitda": "34364000", "netIncome": "-44267000", "grossProfit": "678148000", "depreciation": "None", "totalRevenue": "877350000", "costOfRevenue": "199202000", "interestIncome": "None", "incomeBeforeTax": "-97157000", "interestExpense": "32969000", "operatingIncome": "-64546000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "43000", "reportedCurrency": "USD", "netInterestIncome": "-32969000", "nonInterestIncome": "None", "operatingExpenses": "742694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "358000", "costofGoodsAndServicesSold": "199202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98552000", "sellingGeneralAndAdministrative": "197229000", "netIncomeFromContinuingOperations": "-97200000" }, "balance": { "goodwill": "386553000", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2108795999", "longTermDebt": "396400000", "shortTermDebt": "4170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "688726000", "reportedCurrency": "USD", "retainedEarnings": "-18802000", "totalLiabilities": "709641000", "otherCurrentAssets": "32349000", "totalCurrentAssets": "391822000", "currentLongTermDebt": "4170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "215239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1716973999", "currentAccountsPayable": "8733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17353000", "shortLongTermDebtTotal": "400570000", "totalShareholderEquity": "380415999", "capitalLeaseObligations": "396400000", "otherCurrentLiabilities": "114468000", "totalCurrentLiabilities": "127371000", "otherNonCurrentLiabilities": "3274000", "totalNonCurrentLiabilities": "582270000", "cashAndShortTermInvestments": "144234000", "commonStockSharesOutstanding": "5612600", "intangibleAssetsExcludingGoodwill": "688726000", "cashAndCashEquivalentsAtCarryingValue": "144234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97200000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10884000", "operatingCashflow": "-114217000", "capitalExpenditures": "14523000", "changeInReceivables": "-1647000", "changeInExchangeRate": "None", "cashflowFromFinancing": "260663000", "cashflowFromInvestment": "-14523000", "stockBasedCompensation": "216229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131923000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 539501000, "cost_of_revenue": 169553000, "gross_profit": 369948000, "ebit": 46435000, "ebitda": 76320000, "pretax_income": 41090000, "tax_provision": 22000, "net_income": -41068000, "net_income_to_common": -41068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12276000, "total_current_assets": 143769000, "total_assets": 1602295000, "short_term_debt": 3000000, "long_term_debt": 288233000, "total_debt": 291233000, "total_liabilities": 742151000, "total_equity": 860144000, "shares_outstanding": 20905485, "goodwill_and_intangibles": 1169336000 }, "cash_flow": { "operating_cash_flow": -3000, "capital_expenditure": 8015999, "free_cash_flow": 8012999, "dividends_paid": 827430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82659, "ticker_id": 6306, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46435000", "ebitda": "76320000", "netIncome": "-41068000", "grossProfit": "369948000", "depreciation": "None", "totalRevenue": "539501000", "costOfRevenue": "169553000", "interestIncome": "8216000", "incomeBeforeTax": "41090000", "interestExpense": "8216000", "operatingIncome": "-32777000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "402725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46318000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29885000", "sellingGeneralAndAdministrative": "92893000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "386553000", "inventory": "None", "commonStock": "312619000", "currentDebt": "None", "investments": "None", "totalAssets": "1602295000", "longTermDebt": "288233000", "shortTermDebt": "3000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "782783000", "reportedCurrency": "USD", "retainedEarnings": "-312619000", "totalLiabilities": "742151000", "otherCurrentAssets": "5954000", "totalCurrentAssets": "143769000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458526000", "currentAccountsPayable": "69585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6339000", "shortLongTermDebtTotal": "291654000", "totalShareholderEquity": "860144000", "capitalLeaseObligations": "421000", "otherCurrentLiabilities": "25262000", "totalCurrentLiabilities": "113065000", "otherNonCurrentLiabilities": "242700000", "totalNonCurrentLiabilities": "629086000", "cashAndShortTermInvestments": "12276000", "commonStockSharesOutstanding": "20905485", "intangibleAssetsExcludingGoodwill": "782783000", "cashAndCashEquivalentsAtCarryingValue": "12276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41068000", "profitLoss": "None", "dividendPayout": "827430000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11610000", "operatingCashflow": "-3000", "capitalExpenditures": "8015999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "827430000", "cashflowFromInvestment": "-815607000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "827430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "541263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 539501000, "cost_of_revenue": 169553000, "gross_profit": 369948000, "research_and_development": 46318000, "selling_general_admin": 92893000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46435000, "depreciation_amortisation": 29885000, "ebitda": 76320000, "interest_expense": 8216000, "interest_income": null, "other_non_operating": null, "pretax_income": 41090000, "tax_provision": 22000, "effective_tax_rate": null, "net_income": -41068000, "net_income_continuing_ops": null, "net_income_to_common": -41068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12276000, "short_term_investments": null, "net_receivables": 125539000, "inventory": null, "other_current_assets": null, "total_current_assets": 143769000, "net_ppe": null, "goodwill": 386553000, "intangible_assets": 782783000, "goodwill_and_intangibles": 1169336000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1458526000, "total_assets": 1602295000, "short_term_debt": 3000000, "accounts_payable": 69585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113065000, "long_term_debt": 288233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 629086000, "total_liabilities": 742151000, "total_debt": 291233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -312619000, "total_equity": 860144000, "shares_outstanding": 20905485, "operating_cash_flow": -3000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8015999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -815607000, "dividends_paid": 827430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 827430000, "free_cash_flow": 8012999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46435000", "ebitda": "76320000", "netIncome": "-41068000", "grossProfit": "369948000", "depreciation": "None", "totalRevenue": "539501000", "costOfRevenue": "169553000", "interestIncome": "8216000", "incomeBeforeTax": "41090000", "interestExpense": "8216000", "operatingIncome": "-32777000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "402725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46318000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29885000", "sellingGeneralAndAdministrative": "92893000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "386553000", "inventory": "None", "commonStock": "312619000", "currentDebt": "None", "investments": "None", "totalAssets": "1602295000", "longTermDebt": "288233000", "shortTermDebt": "3000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "782783000", "reportedCurrency": "USD", "retainedEarnings": "-312619000", "totalLiabilities": "742151000", "otherCurrentAssets": "5954000", "totalCurrentAssets": "143769000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458526000", "currentAccountsPayable": "69585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6339000", "shortLongTermDebtTotal": "291654000", "totalShareholderEquity": "860144000", "capitalLeaseObligations": "421000", "otherCurrentLiabilities": "25262000", "totalCurrentLiabilities": "113065000", "otherNonCurrentLiabilities": "242700000", "totalNonCurrentLiabilities": "629086000", "cashAndShortTermInvestments": "12276000", "commonStockSharesOutstanding": "20905485", "intangibleAssetsExcludingGoodwill": "782783000", "cashAndCashEquivalentsAtCarryingValue": "12276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41068000", "profitLoss": "None", "dividendPayout": "827430000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11610000", "operatingCashflow": "-3000", "capitalExpenditures": "8015999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "827430000", "cashflowFromInvestment": "-815607000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "827430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "541263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 226205000, "cost_of_revenue": 79582000, "gross_profit": 146623000, "ebit": 28384000, "ebitda": 34544000, "pretax_income": 28160000, "tax_provision": 46000, "net_income": 28117000, "net_income_to_common": 28117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 505000, "total_current_assets": 54028000, "total_assets": 142837000, "short_term_debt": 4856000, "long_term_debt": null, "total_debt": 4856000, "total_liabilities": 329490000, "total_equity": -186653000, "shares_outstanding": 20905485, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 5443000, "capital_expenditure": 6170000, "free_cash_flow": 11613000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82663, "ticker_id": 6306, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28384000", "ebitda": "34544000", "netIncome": "28117000", "grossProfit": "146623000", "depreciation": "None", "totalRevenue": "226205000", "costOfRevenue": "79582000", "interestIncome": "224000", "incomeBeforeTax": "28160000", "interestExpense": "224000", "operatingIncome": "28763000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46000", "reportedCurrency": "USD", "netInterestIncome": "-224000", "nonInterestIncome": "None", "operatingExpenses": "117860000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16197000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6160000", "sellingGeneralAndAdministrative": "27458000", "netIncomeFromContinuingOperations": "28114000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2435000", "currentDebt": "None", "investments": "None", "totalAssets": "142837000", "longTermDebt": "None", "shortTermDebt": "4856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-189102000", "totalLiabilities": "329490000", "otherCurrentAssets": "4983000", "totalCurrentAssets": "54028000", "currentLongTermDebt": "4856000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88809000", "currentAccountsPayable": "28870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11782000", "shortLongTermDebtTotal": "5008000", "totalShareholderEquity": "-186653000", "capitalLeaseObligations": "152000", "otherCurrentLiabilities": "12901000", "totalCurrentLiabilities": "47984000", "otherNonCurrentLiabilities": "28000", "totalNonCurrentLiabilities": "281506000", "cashAndShortTermInvestments": "505000", "commonStockSharesOutstanding": "20905485", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28114000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "957000", "operatingCashflow": "5443000", "capitalExpenditures": "6170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63000", "cashflowFromInvestment": "-6170000", "stockBasedCompensation": "None", "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": "6160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226205000, "cost_of_revenue": 79582000, "gross_profit": 146623000, "research_and_development": 16197000, "selling_general_admin": 27458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28384000, "depreciation_amortisation": 6160000, "ebitda": 34544000, "interest_expense": 224000, "interest_income": null, "other_non_operating": null, "pretax_income": 28160000, "tax_provision": 46000, "effective_tax_rate": null, "net_income": 28117000, "net_income_continuing_ops": 28114000, "net_income_to_common": 28117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 505000, "short_term_investments": null, "net_receivables": 48540000, "inventory": null, "other_current_assets": null, "total_current_assets": 54028000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88809000, "total_assets": 142837000, "short_term_debt": 4856000, "accounts_payable": 28870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47984000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281506000, "total_liabilities": 329490000, "total_debt": 4856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -189102000, "total_equity": -186653000, "shares_outstanding": 20905485, "operating_cash_flow": 5443000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63000, "free_cash_flow": 11613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28384000", "ebitda": "34544000", "netIncome": "28117000", "grossProfit": "146623000", "depreciation": "None", "totalRevenue": "226205000", "costOfRevenue": "79582000", "interestIncome": "224000", "incomeBeforeTax": "28160000", "interestExpense": "224000", "operatingIncome": "28763000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46000", "reportedCurrency": "USD", "netInterestIncome": "-224000", "nonInterestIncome": "None", "operatingExpenses": "117860000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16197000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6160000", "sellingGeneralAndAdministrative": "27458000", "netIncomeFromContinuingOperations": "28114000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2435000", "currentDebt": "None", "investments": "None", "totalAssets": "142837000", "longTermDebt": "None", "shortTermDebt": "4856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-189102000", "totalLiabilities": "329490000", "otherCurrentAssets": "4983000", "totalCurrentAssets": "54028000", "currentLongTermDebt": "4856000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88809000", "currentAccountsPayable": "28870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11782000", "shortLongTermDebtTotal": "5008000", "totalShareholderEquity": "-186653000", "capitalLeaseObligations": "152000", "otherCurrentLiabilities": "12901000", "totalCurrentLiabilities": "47984000", "otherNonCurrentLiabilities": "28000", "totalNonCurrentLiabilities": "281506000", "cashAndShortTermInvestments": "505000", "commonStockSharesOutstanding": "20905485", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28114000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "957000", "operatingCashflow": "5443000", "capitalExpenditures": "6170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63000", "cashflowFromInvestment": "-6170000", "stockBasedCompensation": "None", "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": "6160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 11914000, "cost_of_revenue": 8932000, "gross_profit": 2982000, "ebit": -34638000, "ebitda": -34331000, "pretax_income": -65424000, "tax_provision": 712000, "net_income": -37171000, "net_income_to_common": -37171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39879000, "total_current_assets": 264903000, "total_assets": 917917000, "short_term_debt": 10558000, "long_term_debt": 650758000, "total_debt": 661316000, "total_liabilities": 1044616000, "total_equity": 2131000, "shares_outstanding": 16196000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6986000, "capital_expenditure": 0, "free_cash_flow": 6986000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82627, "ticker_id": 6306, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34638000", "ebitda": "-34331000", "netIncome": "-37171000", "grossProfit": "2982000", "depreciation": "None", "totalRevenue": "11914000", "costOfRevenue": "8932000", "interestIncome": "None", "incomeBeforeTax": "-65424000", "interestExpense": "30786000", "operatingIncome": "-34794000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "712000", "reportedCurrency": "USD", "netInterestIncome": "-30786000", "nonInterestIncome": "None", "operatingExpenses": "37776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307000", "sellingGeneralAndAdministrative": "21693000", "netIncomeFromContinuingOperations": "-66136000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "917917000", "longTermDebt": "650758000", "shortTermDebt": "10558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-717505000", "totalLiabilities": "1044616000", "otherCurrentAssets": "-627360000", "totalCurrentAssets": "264903000", "currentLongTermDebt": "2375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "852384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "653014000", "currentAccountsPayable": "8467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "746031000", "totalShareholderEquity": "2131000", "capitalLeaseObligations": "34987000", "otherCurrentLiabilities": "-32260000", "totalCurrentLiabilities": "10558000", "otherNonCurrentLiabilities": "10536000", "totalNonCurrentLiabilities": "1034058000", "cashAndShortTermInvestments": "39879000", "commonStockSharesOutstanding": "16196000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37171000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6986000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11914000, "cost_of_revenue": 8932000, "gross_profit": 2982000, "research_and_development": null, "selling_general_admin": 21693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34638000, "depreciation_amortisation": 307000, "ebitda": -34331000, "interest_expense": 30786000, "interest_income": null, "other_non_operating": null, "pretax_income": -65424000, "tax_provision": 712000, "effective_tax_rate": null, "net_income": -37171000, "net_income_continuing_ops": -66136000, "net_income_to_common": -37171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39879000, "short_term_investments": null, "net_receivables": 852384000, "inventory": null, "other_current_assets": null, "total_current_assets": 264903000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 653014000, "total_assets": 917917000, "short_term_debt": 10558000, "accounts_payable": 8467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10558000, "long_term_debt": 650758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1034058000, "total_liabilities": 1044616000, "total_debt": 661316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -717505000, "total_equity": 2131000, "shares_outstanding": 16196000, "operating_cash_flow": 6986000, "stock_based_compensation": 2568000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25000, "free_cash_flow": 6986000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34638000", "ebitda": "-34331000", "netIncome": "-37171000", "grossProfit": "2982000", "depreciation": "None", "totalRevenue": "11914000", "costOfRevenue": "8932000", "interestIncome": "None", "incomeBeforeTax": "-65424000", "interestExpense": "30786000", "operatingIncome": "-34794000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "712000", "reportedCurrency": "USD", "netInterestIncome": "-30786000", "nonInterestIncome": "None", "operatingExpenses": "37776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307000", "sellingGeneralAndAdministrative": "21693000", "netIncomeFromContinuingOperations": "-66136000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "917917000", "longTermDebt": "650758000", "shortTermDebt": "10558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-717505000", "totalLiabilities": "1044616000", "otherCurrentAssets": "-627360000", "totalCurrentAssets": "264903000", "currentLongTermDebt": "2375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "852384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "653014000", "currentAccountsPayable": "8467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "746031000", "totalShareholderEquity": "2131000", "capitalLeaseObligations": "34987000", "otherCurrentLiabilities": "-32260000", "totalCurrentLiabilities": "10558000", "otherNonCurrentLiabilities": "10536000", "totalNonCurrentLiabilities": "1034058000", "cashAndShortTermInvestments": "39879000", "commonStockSharesOutstanding": "16196000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37171000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6986000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 12639000, "cost_of_revenue": -5477000, "gross_profit": 18116000, "ebit": -32001000, "ebitda": -31591000, "pretax_income": -61660000, "tax_provision": -3598000, "net_income": -32595000, "net_income_to_common": -32595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32904000, "total_current_assets": 285788000, "total_assets": 987380000, "short_term_debt": 7160000, "long_term_debt": 636740000, "total_debt": 643900000, "total_liabilities": 992699000, "total_equity": 94759000, "shares_outstanding": 12940000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39074000, "capital_expenditure": 0, "free_cash_flow": -39074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82628, "ticker_id": 6306, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32001000", "ebitda": "-31591000", "netIncome": "-32595000", "grossProfit": "18116000", "depreciation": "None", "totalRevenue": "12639000", "costOfRevenue": "-5477000", "interestIncome": "None", "incomeBeforeTax": "-61660000", "interestExpense": "29659000", "operatingIncome": "-32267000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3598000", "reportedCurrency": "USD", "netInterestIncome": "-29659000", "nonInterestIncome": "None", "operatingExpenses": "50383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-5477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410000", "sellingGeneralAndAdministrative": "18505000", "netIncomeFromContinuingOperations": "-58062000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "987380000", "longTermDebt": "636740000", "shortTermDebt": "7160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-680334000", "totalLiabilities": "992699000", "otherCurrentAssets": "13168000", "totalCurrentAssets": "285788000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701592000", "currentAccountsPayable": "70871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "672594000", "totalShareholderEquity": "94759000", "capitalLeaseObligations": "35854000", "otherCurrentLiabilities": "37976000", "totalCurrentLiabilities": "141500000", "otherNonCurrentLiabilities": "10645000", "totalNonCurrentLiabilities": "851199000", "cashAndShortTermInvestments": "32904000", "commonStockSharesOutstanding": "12940000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58062000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-39074000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39909000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12639000, "cost_of_revenue": -5477000, "gross_profit": 18116000, "research_and_development": null, "selling_general_admin": 18505000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32001000, "depreciation_amortisation": 410000, "ebitda": -31591000, "interest_expense": 29659000, "interest_income": null, "other_non_operating": null, "pretax_income": -61660000, "tax_provision": -3598000, "effective_tax_rate": null, "net_income": -32595000, "net_income_continuing_ops": -58062000, "net_income_to_common": -32595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32904000, "short_term_investments": null, "net_receivables": 239716000, "inventory": null, "other_current_assets": null, "total_current_assets": 285788000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 701592000, "total_assets": 987380000, "short_term_debt": 7160000, "accounts_payable": 70871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141500000, "long_term_debt": 636740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 851199000, "total_liabilities": 992699000, "total_debt": 643900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -680334000, "total_equity": 94759000, "shares_outstanding": 12940000, "operating_cash_flow": -39074000, "stock_based_compensation": 3006000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39909000, "free_cash_flow": -39074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32001000", "ebitda": "-31591000", "netIncome": "-32595000", "grossProfit": "18116000", "depreciation": "None", "totalRevenue": "12639000", "costOfRevenue": "-5477000", "interestIncome": "None", "incomeBeforeTax": "-61660000", "interestExpense": "29659000", "operatingIncome": "-32267000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3598000", "reportedCurrency": "USD", "netInterestIncome": "-29659000", "nonInterestIncome": "None", "operatingExpenses": "50383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-5477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410000", "sellingGeneralAndAdministrative": "18505000", "netIncomeFromContinuingOperations": "-58062000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "987380000", "longTermDebt": "636740000", "shortTermDebt": "7160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-680334000", "totalLiabilities": "992699000", "otherCurrentAssets": "13168000", "totalCurrentAssets": "285788000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "701592000", "currentAccountsPayable": "70871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "672594000", "totalShareholderEquity": "94759000", "capitalLeaseObligations": "35854000", "otherCurrentLiabilities": "37976000", "totalCurrentLiabilities": "141500000", "otherNonCurrentLiabilities": "10645000", "totalNonCurrentLiabilities": "851199000", "cashAndShortTermInvestments": "32904000", "commonStockSharesOutstanding": "12940000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58062000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-39074000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39909000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 34186000, "cost_of_revenue": 20095000, "gross_profit": 14091000, "ebit": -289642000, "ebitda": -262620000, "pretax_income": -314404000, "tax_provision": -486000, "net_income": -165846000, "net_income_to_common": -165846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32076000, "total_current_assets": 996099000, "total_assets": 1030486000, "short_term_debt": 4916000, "long_term_debt": 581844000, "total_debt": 586760000, "total_liabilities": 981514000, "total_equity": 124050000, "shares_outstanding": 11884000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -32220000, "capital_expenditure": 2371000, "free_cash_flow": -29849000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82630, "ticker_id": 6306, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-289642000", "ebitda": "-262620000", "netIncome": "-165846000", "grossProfit": "14091000", "depreciation": "None", "totalRevenue": "34186000", "costOfRevenue": "20095000", "interestIncome": "None", "incomeBeforeTax": "-314404000", "interestExpense": "24762000", "operatingIncome": "-287917000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-486000", "reportedCurrency": "USD", "netInterestIncome": "-24762000", "nonInterestIncome": "None", "operatingExpenses": "302008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27022000", "sellingGeneralAndAdministrative": "27689000", "netIncomeFromContinuingOperations": "-313918000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1030486000", "longTermDebt": "581844000", "shortTermDebt": "4916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-647739000", "totalLiabilities": "981514000", "otherCurrentAssets": "725074000", "totalCurrentAssets": "996099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34387000", "currentAccountsPayable": "76941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "616718000", "totalShareholderEquity": "124050000", "capitalLeaseObligations": "34874000", "otherCurrentLiabilities": "64630000", "totalCurrentLiabilities": "175682000", "otherNonCurrentLiabilities": "2227000", "totalNonCurrentLiabilities": "805832000", "cashAndShortTermInvestments": "32076000", "commonStockSharesOutstanding": "11884000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165846000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-32220000", "capitalExpenditures": "2371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30989000", "cashflowFromInvestment": "-2371000", "stockBasedCompensation": "3496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34186000, "cost_of_revenue": 20095000, "gross_profit": 14091000, "research_and_development": null, "selling_general_admin": 27689000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -289642000, "depreciation_amortisation": 27022000, "ebitda": -262620000, "interest_expense": 24762000, "interest_income": null, "other_non_operating": null, "pretax_income": -314404000, "tax_provision": -486000, "effective_tax_rate": null, "net_income": -165846000, "net_income_continuing_ops": -313918000, "net_income_to_common": -165846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32076000, "short_term_investments": null, "net_receivables": 238949000, "inventory": null, "other_current_assets": null, "total_current_assets": 996099000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34387000, "total_assets": 1030486000, "short_term_debt": 4916000, "accounts_payable": 76941000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175682000, "long_term_debt": 581844000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 805832000, "total_liabilities": 981514000, "total_debt": 586760000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -647739000, "total_equity": 124050000, "shares_outstanding": 11884000, "operating_cash_flow": -32220000, "stock_based_compensation": 3496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2371000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30989000, "free_cash_flow": -29849000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-289642000", "ebitda": "-262620000", "netIncome": "-165846000", "grossProfit": "14091000", "depreciation": "None", "totalRevenue": "34186000", "costOfRevenue": "20095000", "interestIncome": "None", "incomeBeforeTax": "-314404000", "interestExpense": "24762000", "operatingIncome": "-287917000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-486000", "reportedCurrency": "USD", "netInterestIncome": "-24762000", "nonInterestIncome": "None", "operatingExpenses": "302008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27022000", "sellingGeneralAndAdministrative": "27689000", "netIncomeFromContinuingOperations": "-313918000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1030486000", "longTermDebt": "581844000", "shortTermDebt": "4916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-647739000", "totalLiabilities": "981514000", "otherCurrentAssets": "725074000", "totalCurrentAssets": "996099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34387000", "currentAccountsPayable": "76941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "616718000", "totalShareholderEquity": "124050000", "capitalLeaseObligations": "34874000", "otherCurrentLiabilities": "64630000", "totalCurrentLiabilities": "175682000", "otherNonCurrentLiabilities": "2227000", "totalNonCurrentLiabilities": "805832000", "cashAndShortTermInvestments": "32076000", "commonStockSharesOutstanding": "11884000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165846000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-32220000", "capitalExpenditures": "2371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30989000", "cashflowFromInvestment": "-2371000", "stockBasedCompensation": "3496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 94048000, "cost_of_revenue": 32410000, "gross_profit": 61638000, "ebit": -99397000, "ebitda": -73200000, "pretax_income": -116342000, "tax_provision": -353000, "net_income": -54277000, "net_income_to_common": -54277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35590000, "total_current_assets": 288802000, "total_assets": 1311060000, "short_term_debt": 4796000, "long_term_debt": 560003000, "total_debt": 564799000, "total_liabilities": 977078000, "total_equity": 246665000, "shares_outstanding": 10603000, "goodwill_and_intangibles": 202469000 }, "cash_flow": { "operating_cash_flow": -37817000, "capital_expenditure": 2829000, "free_cash_flow": -34988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82631, "ticker_id": 6306, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-99397000", "ebitda": "-73200000", "netIncome": "-54277000", "grossProfit": "61638000", "depreciation": "None", "totalRevenue": "94048000", "costOfRevenue": "32410000", "interestIncome": "None", "incomeBeforeTax": "-116342000", "interestExpense": "16945000", "operatingIncome": "-99386000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-353000", "reportedCurrency": "USD", "netInterestIncome": "-16945000", "nonInterestIncome": "None", "operatingExpenses": "161024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26197000", "sellingGeneralAndAdministrative": "21939000", "netIncomeFromContinuingOperations": "-115989000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1311060000", "longTermDebt": "560003000", "shortTermDebt": "4796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "202469000", "reportedCurrency": "USD", "retainedEarnings": "-481893000", "totalLiabilities": "977078000", "otherCurrentAssets": "26917000", "totalCurrentAssets": "288802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1022258000", "currentAccountsPayable": "82054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "596049000", "totalShareholderEquity": "246665000", "capitalLeaseObligations": "36046000", "otherCurrentLiabilities": "64713000", "totalCurrentLiabilities": "185003000", "otherNonCurrentLiabilities": "2539000", "totalNonCurrentLiabilities": "792075000", "cashAndShortTermInvestments": "35590000", "commonStockSharesOutstanding": "10603000", "intangibleAssetsExcludingGoodwill": "202469000", "cashAndCashEquivalentsAtCarryingValue": "35590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-115989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37817000", "capitalExpenditures": "2829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53863000", "cashflowFromInvestment": "-2829000", "stockBasedCompensation": "-135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26197000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94048000, "cost_of_revenue": 32410000, "gross_profit": 61638000, "research_and_development": null, "selling_general_admin": 21939000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -99397000, "depreciation_amortisation": 26197000, "ebitda": -73200000, "interest_expense": 16945000, "interest_income": null, "other_non_operating": null, "pretax_income": -116342000, "tax_provision": -353000, "effective_tax_rate": null, "net_income": -54277000, "net_income_continuing_ops": -115989000, "net_income_to_common": -54277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35590000, "short_term_investments": null, "net_receivables": 226295000, "inventory": null, "other_current_assets": null, "total_current_assets": 288802000, "net_ppe": null, "goodwill": null, "intangible_assets": 202469000, "goodwill_and_intangibles": 202469000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1022258000, "total_assets": 1311060000, "short_term_debt": 4796000, "accounts_payable": 82054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185003000, "long_term_debt": 560003000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 792075000, "total_liabilities": 977078000, "total_debt": 564799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -481893000, "total_equity": 246665000, "shares_outstanding": 10603000, "operating_cash_flow": -37817000, "stock_based_compensation": -135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2829000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2829000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53863000, "free_cash_flow": -34988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-99397000", "ebitda": "-73200000", "netIncome": "-54277000", "grossProfit": "61638000", "depreciation": "None", "totalRevenue": "94048000", "costOfRevenue": "32410000", "interestIncome": "None", "incomeBeforeTax": "-116342000", "interestExpense": "16945000", "operatingIncome": "-99386000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-353000", "reportedCurrency": "USD", "netInterestIncome": "-16945000", "nonInterestIncome": "None", "operatingExpenses": "161024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26197000", "sellingGeneralAndAdministrative": "21939000", "netIncomeFromContinuingOperations": "-115989000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1311060000", "longTermDebt": "560003000", "shortTermDebt": "4796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "202469000", "reportedCurrency": "USD", "retainedEarnings": "-481893000", "totalLiabilities": "977078000", "otherCurrentAssets": "26917000", "totalCurrentAssets": "288802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1022258000", "currentAccountsPayable": "82054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "596049000", "totalShareholderEquity": "246665000", "capitalLeaseObligations": "36046000", "otherCurrentLiabilities": "64713000", "totalCurrentLiabilities": "185003000", "otherNonCurrentLiabilities": "2539000", "totalNonCurrentLiabilities": "792075000", "cashAndShortTermInvestments": "35590000", "commonStockSharesOutstanding": "10603000", "intangibleAssetsExcludingGoodwill": "202469000", "cashAndCashEquivalentsAtCarryingValue": "35590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-115989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37817000", "capitalExpenditures": "2829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53863000", "cashflowFromInvestment": "-2829000", "stockBasedCompensation": "-135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26197000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 220972000, "cost_of_revenue": 23514000, "gross_profit": 197458000, "ebit": 7270000, "ebitda": 33747000, "pretax_income": -8684000, "tax_provision": 1102000, "net_income": -4408000, "net_income_to_common": -4408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22153000, "total_current_assets": 260914000, "total_assets": 1382067000, "short_term_debt": 44149000, "long_term_debt": 446400000, "total_debt": 490549000, "total_liabilities": 931063000, "total_equity": 295547000, "shares_outstanding": 10373000, "goodwill_and_intangibles": 278983000 }, "cash_flow": { "operating_cash_flow": -12405000, "capital_expenditure": 3048000, "free_cash_flow": -9357000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82632, "ticker_id": 6306, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7270000", "ebitda": "33747000", "netIncome": "-4408000", "grossProfit": "197458000", "depreciation": "None", "totalRevenue": "220972000", "costOfRevenue": "23514000", "interestIncome": "None", "incomeBeforeTax": "-8684000", "interestExpense": "15954000", "operatingIncome": "7379000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1102000", "reportedCurrency": "USD", "netInterestIncome": "-15954000", "nonInterestIncome": "None", "operatingExpenses": "190789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26477000", "sellingGeneralAndAdministrative": "22656000", "netIncomeFromContinuingOperations": "-9786000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1382067000", "longTermDebt": "446400000", "shortTermDebt": "44149000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "278983000", "reportedCurrency": "USD", "retainedEarnings": "-427616000", "totalLiabilities": "931063000", "otherCurrentAssets": "25422000", "totalCurrentAssets": "260914000", "currentLongTermDebt": "39500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "213339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1121153000", "currentAccountsPayable": "79191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "523605000", "totalShareholderEquity": "295547000", "capitalLeaseObligations": "37705000", "otherCurrentLiabilities": "86389000", "totalCurrentLiabilities": "233399000", "otherNonCurrentLiabilities": "6324000", "totalNonCurrentLiabilities": "697664000", "cashAndShortTermInvestments": "22153000", "commonStockSharesOutstanding": "10373000", "intangibleAssetsExcludingGoodwill": "278983000", "cashAndCashEquivalentsAtCarryingValue": "22153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9786000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12405000", "capitalExpenditures": "3048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3196000", "cashflowFromInvestment": "-3048000", "stockBasedCompensation": "2803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 220972000, "cost_of_revenue": 23514000, "gross_profit": 197458000, "research_and_development": null, "selling_general_admin": 22656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7270000, "depreciation_amortisation": 26477000, "ebitda": 33747000, "interest_expense": 15954000, "interest_income": null, "other_non_operating": null, "pretax_income": -8684000, "tax_provision": 1102000, "effective_tax_rate": null, "net_income": -4408000, "net_income_continuing_ops": -9786000, "net_income_to_common": -4408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22153000, "short_term_investments": null, "net_receivables": 213339000, "inventory": null, "other_current_assets": null, "total_current_assets": 260914000, "net_ppe": null, "goodwill": null, "intangible_assets": 278983000, "goodwill_and_intangibles": 278983000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1121153000, "total_assets": 1382067000, "short_term_debt": 44149000, "accounts_payable": 79191000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233399000, "long_term_debt": 446400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 697664000, "total_liabilities": 931063000, "total_debt": 490549000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -427616000, "total_equity": 295547000, "shares_outstanding": 10373000, "operating_cash_flow": -12405000, "stock_based_compensation": 2803000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3048000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3196000, "free_cash_flow": -9357000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7270000", "ebitda": "33747000", "netIncome": "-4408000", "grossProfit": "197458000", "depreciation": "None", "totalRevenue": "220972000", "costOfRevenue": "23514000", "interestIncome": "None", "incomeBeforeTax": "-8684000", "interestExpense": "15954000", "operatingIncome": "7379000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1102000", "reportedCurrency": "USD", "netInterestIncome": "-15954000", "nonInterestIncome": "None", "operatingExpenses": "190789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26477000", "sellingGeneralAndAdministrative": "22656000", "netIncomeFromContinuingOperations": "-9786000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1382067000", "longTermDebt": "446400000", "shortTermDebt": "44149000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "278983000", "reportedCurrency": "USD", "retainedEarnings": "-427616000", "totalLiabilities": "931063000", "otherCurrentAssets": "25422000", "totalCurrentAssets": "260914000", "currentLongTermDebt": "39500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "213339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1121153000", "currentAccountsPayable": "79191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "523605000", "totalShareholderEquity": "295547000", "capitalLeaseObligations": "37705000", "otherCurrentLiabilities": "86389000", "totalCurrentLiabilities": "233399000", "otherNonCurrentLiabilities": "6324000", "totalNonCurrentLiabilities": "697664000", "cashAndShortTermInvestments": "22153000", "commonStockSharesOutstanding": "10373000", "intangibleAssetsExcludingGoodwill": "278983000", "cashAndCashEquivalentsAtCarryingValue": "22153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9786000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12405000", "capitalExpenditures": "3048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3196000", "cashflowFromInvestment": "-3048000", "stockBasedCompensation": "2803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 389132000, "cost_of_revenue": 52236000, "gross_profit": 336896000, "ebit": 78099000, "ebitda": 105027000, "pretax_income": 60364000, "tax_provision": 2389000, "net_income": 25509000, "net_income_to_common": 25509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40921000, "total_current_assets": 400411000, "total_assets": 1488423000, "short_term_debt": 45205000, "long_term_debt": 447865000, "total_debt": 493070000, "total_liabilities": 1030023000, "total_equity": 294801000, "shares_outstanding": 16370000, "goodwill_and_intangibles": 302497000 }, "cash_flow": { "operating_cash_flow": 14604000, "capital_expenditure": 2218000, "free_cash_flow": 16822000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82633, "ticker_id": 6306, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78099000", "ebitda": "105027000", "netIncome": "25509000", "grossProfit": "336896000", "depreciation": "None", "totalRevenue": "389132000", "costOfRevenue": "52236000", "interestIncome": "None", "incomeBeforeTax": "60364000", "interestExpense": "17735000", "operatingIncome": "80267000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2389000", "reportedCurrency": "USD", "netInterestIncome": "-17735000", "nonInterestIncome": "None", "operatingExpenses": "256629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26928000", "sellingGeneralAndAdministrative": "31659000", "netIncomeFromContinuingOperations": "57975000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1488423000", "longTermDebt": "447865000", "shortTermDebt": "45205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "302497000", "reportedCurrency": "USD", "retainedEarnings": "-423208000", "totalLiabilities": "1030023000", "otherCurrentAssets": "34639000", "totalCurrentAssets": "400411000", "currentLongTermDebt": "39500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "324851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088012000", "currentAccountsPayable": "113362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527970000", "totalShareholderEquity": "294801000", "capitalLeaseObligations": "40605000", "otherCurrentLiabilities": "125765000", "totalCurrentLiabilities": "338052000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "691971000", "cashAndShortTermInvestments": "40921000", "commonStockSharesOutstanding": "16370000", "intangibleAssetsExcludingGoodwill": "302497000", "cashAndCashEquivalentsAtCarryingValue": "40921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57975000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14604000", "capitalExpenditures": "2218000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6969000", "cashflowFromInvestment": "-2218000", "stockBasedCompensation": "4747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 389132000, "cost_of_revenue": 52236000, "gross_profit": 336896000, "research_and_development": null, "selling_general_admin": 31659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78099000, "depreciation_amortisation": 26928000, "ebitda": 105027000, "interest_expense": 17735000, "interest_income": null, "other_non_operating": null, "pretax_income": 60364000, "tax_provision": 2389000, "effective_tax_rate": null, "net_income": 25509000, "net_income_continuing_ops": 57975000, "net_income_to_common": 25509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40921000, "short_term_investments": null, "net_receivables": 324851000, "inventory": null, "other_current_assets": null, "total_current_assets": 400411000, "net_ppe": null, "goodwill": null, "intangible_assets": 302497000, "goodwill_and_intangibles": 302497000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1088012000, "total_assets": 1488423000, "short_term_debt": 45205000, "accounts_payable": 113362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 338052000, "long_term_debt": 447865000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 691971000, "total_liabilities": 1030023000, "total_debt": 493070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -423208000, "total_equity": 294801000, "shares_outstanding": 16370000, "operating_cash_flow": 14604000, "stock_based_compensation": 4747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2218000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2218000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6969000, "free_cash_flow": 16822000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78099000", "ebitda": "105027000", "netIncome": "25509000", "grossProfit": "336896000", "depreciation": "None", "totalRevenue": "389132000", "costOfRevenue": "52236000", "interestIncome": "None", "incomeBeforeTax": "60364000", "interestExpense": "17735000", "operatingIncome": "80267000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2389000", "reportedCurrency": "USD", "netInterestIncome": "-17735000", "nonInterestIncome": "None", "operatingExpenses": "256629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26928000", "sellingGeneralAndAdministrative": "31659000", "netIncomeFromContinuingOperations": "57975000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1488423000", "longTermDebt": "447865000", "shortTermDebt": "45205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "302497000", "reportedCurrency": "USD", "retainedEarnings": "-423208000", "totalLiabilities": "1030023000", "otherCurrentAssets": "34639000", "totalCurrentAssets": "400411000", "currentLongTermDebt": "39500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "324851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088012000", "currentAccountsPayable": "113362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527970000", "totalShareholderEquity": "294801000", "capitalLeaseObligations": "40605000", "otherCurrentLiabilities": "125765000", "totalCurrentLiabilities": "338052000", "otherNonCurrentLiabilities": "9200000", "totalNonCurrentLiabilities": "691971000", "cashAndShortTermInvestments": "40921000", "commonStockSharesOutstanding": "16370000", "intangibleAssetsExcludingGoodwill": "302497000", "cashAndCashEquivalentsAtCarryingValue": "40921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57975000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14604000", "capitalExpenditures": "2218000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6969000", "cashflowFromInvestment": "-2218000", "stockBasedCompensation": "4747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 118292000, "cost_of_revenue": 23514000, "gross_profit": 94778000, "ebit": 34441000, "ebitda": 60860000, "pretax_income": 15355000, "tax_provision": -11000, "net_income": 6775000, "net_income_to_common": 6775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35527000, "total_current_assets": 334043000, "total_assets": 1341153000, "short_term_debt": 70541000, "long_term_debt": 416332000, "total_debt": 486873000, "total_liabilities": 943871000, "total_equity": 264063000, "shares_outstanding": 14580000, "goodwill_and_intangibles": 326011000 }, "cash_flow": { "operating_cash_flow": -12227000, "capital_expenditure": 4253000, "free_cash_flow": -7974000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82635, "ticker_id": 6306, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34441000", "ebitda": "60860000", "netIncome": "6775000", "grossProfit": "94778000", "depreciation": "None", "totalRevenue": "118292000", "costOfRevenue": "23514000", "interestIncome": "None", "incomeBeforeTax": "15355000", "interestExpense": "19086000", "operatingIncome": "-42672000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-11000", "reportedCurrency": "USD", "netInterestIncome": "-19086000", "nonInterestIncome": "None", "operatingExpenses": "137450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26419000", "sellingGeneralAndAdministrative": "17140000", "netIncomeFromContinuingOperations": "15366000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1341153000", "longTermDebt": "416332000", "shortTermDebt": "70541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "326011000", "reportedCurrency": "USD", "retainedEarnings": "-448717000", "totalLiabilities": "943871000", "otherCurrentAssets": "21271000", "totalCurrentAssets": "334043000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1007110000", "currentAccountsPayable": "96184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "523060000", "totalShareholderEquity": "264063000", "capitalLeaseObligations": "41728000", "otherCurrentLiabilities": "72550000", "totalCurrentLiabilities": "281971000", "otherNonCurrentLiabilities": "7363000", "totalNonCurrentLiabilities": "661900000", "cashAndShortTermInvestments": "35527000", "commonStockSharesOutstanding": "14580000", "intangibleAssetsExcludingGoodwill": "326011000", "cashAndCashEquivalentsAtCarryingValue": "35527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30082000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12227000", "capitalExpenditures": "4253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20327000", "cashflowFromInvestment": "13283000", "stockBasedCompensation": "2859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118292000, "cost_of_revenue": 23514000, "gross_profit": 94778000, "research_and_development": null, "selling_general_admin": 17140000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34441000, "depreciation_amortisation": 26419000, "ebitda": 60860000, "interest_expense": 19086000, "interest_income": null, "other_non_operating": null, "pretax_income": 15355000, "tax_provision": -11000, "effective_tax_rate": null, "net_income": 6775000, "net_income_continuing_ops": 15366000, "net_income_to_common": 6775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35527000, "short_term_investments": null, "net_receivables": 277245000, "inventory": null, "other_current_assets": null, "total_current_assets": 334043000, "net_ppe": null, "goodwill": null, "intangible_assets": 326011000, "goodwill_and_intangibles": 326011000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1007110000, "total_assets": 1341153000, "short_term_debt": 70541000, "accounts_payable": 96184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281971000, "long_term_debt": 416332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 661900000, "total_liabilities": 943871000, "total_debt": 486873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -448717000, "total_equity": 264063000, "shares_outstanding": 14580000, "operating_cash_flow": -12227000, "stock_based_compensation": 2859000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4253000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13283000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20327000, "free_cash_flow": -7974000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34441000", "ebitda": "60860000", "netIncome": "6775000", "grossProfit": "94778000", "depreciation": "None", "totalRevenue": "118292000", "costOfRevenue": "23514000", "interestIncome": "None", "incomeBeforeTax": "15355000", "interestExpense": "19086000", "operatingIncome": "-42672000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-11000", "reportedCurrency": "USD", "netInterestIncome": "-19086000", "nonInterestIncome": "None", "operatingExpenses": "137450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26419000", "sellingGeneralAndAdministrative": "17140000", "netIncomeFromContinuingOperations": "15366000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1341153000", "longTermDebt": "416332000", "shortTermDebt": "70541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "326011000", "reportedCurrency": "USD", "retainedEarnings": "-448717000", "totalLiabilities": "943871000", "otherCurrentAssets": "21271000", "totalCurrentAssets": "334043000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1007110000", "currentAccountsPayable": "96184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "523060000", "totalShareholderEquity": "264063000", "capitalLeaseObligations": "41728000", "otherCurrentLiabilities": "72550000", "totalCurrentLiabilities": "281971000", "otherNonCurrentLiabilities": "7363000", "totalNonCurrentLiabilities": "661900000", "cashAndShortTermInvestments": "35527000", "commonStockSharesOutstanding": "14580000", "intangibleAssetsExcludingGoodwill": "326011000", "cashAndCashEquivalentsAtCarryingValue": "35527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30082000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12227000", "capitalExpenditures": "4253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20327000", "cashflowFromInvestment": "13283000", "stockBasedCompensation": "2859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 105870000, "cost_of_revenue": 20680000, "gross_profit": 85190000, "ebit": -41258000, "ebitda": -14961000, "pretax_income": -59354000, "tax_provision": -40000, "net_income": -25996000, "net_income_to_common": -25996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14124000, "total_current_assets": 301172000, "total_assets": 1257075000, "short_term_debt": 44849000, "long_term_debt": 413328000, "total_debt": 458177000, "total_liabilities": 878176000, "total_equity": 253832000, "shares_outstanding": 9973000, "goodwill_and_intangibles": 349526000 }, "cash_flow": { "operating_cash_flow": -36496000, "capital_expenditure": 2702000, "free_cash_flow": -33794000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82636, "ticker_id": 6306, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41258000", "ebitda": "-14961000", "netIncome": "-25996000", "grossProfit": "85190000", "depreciation": "None", "totalRevenue": "105870000", "costOfRevenue": "20680000", "interestIncome": "None", "incomeBeforeTax": "-59354000", "interestExpense": "18096000", "operatingIncome": "-40610000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-40000", "reportedCurrency": "USD", "netInterestIncome": "-18096000", "nonInterestIncome": "None", "operatingExpenses": "125800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26297000", "sellingGeneralAndAdministrative": "16398000", "netIncomeFromContinuingOperations": "-59314000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1257075000", "longTermDebt": "413328000", "shortTermDebt": "44849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "349526000", "reportedCurrency": "USD", "retainedEarnings": "-455492000", "totalLiabilities": "878176000", "otherCurrentAssets": "12527000", "totalCurrentAssets": "301172000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274521000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "955903000", "currentAccountsPayable": "98292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495004000", "totalShareholderEquity": "253832000", "capitalLeaseObligations": "41676000", "otherCurrentLiabilities": "63091000", "totalCurrentLiabilities": "234038000", "otherNonCurrentLiabilities": "6837000", "totalNonCurrentLiabilities": "644138000", "cashAndShortTermInvestments": "14124000", "commonStockSharesOutstanding": "9973000", "intangibleAssetsExcludingGoodwill": "349526000", "cashAndCashEquivalentsAtCarryingValue": "14124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59314000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-36496000", "capitalExpenditures": "2702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44449000", "cashflowFromInvestment": "-2702000", "stockBasedCompensation": "1892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-393000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26297000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105870000, "cost_of_revenue": 20680000, "gross_profit": 85190000, "research_and_development": null, "selling_general_admin": 16398000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41258000, "depreciation_amortisation": 26297000, "ebitda": -14961000, "interest_expense": 18096000, "interest_income": null, "other_non_operating": null, "pretax_income": -59354000, "tax_provision": -40000, "effective_tax_rate": null, "net_income": -25996000, "net_income_continuing_ops": -59314000, "net_income_to_common": -25996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14124000, "short_term_investments": null, "net_receivables": 274521000, "inventory": null, "other_current_assets": null, "total_current_assets": 301172000, "net_ppe": null, "goodwill": null, "intangible_assets": 349526000, "goodwill_and_intangibles": 349526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 955903000, "total_assets": 1257075000, "short_term_debt": 44849000, "accounts_payable": 98292000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234038000, "long_term_debt": 413328000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 644138000, "total_liabilities": 878176000, "total_debt": 458177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -455492000, "total_equity": 253832000, "shares_outstanding": 9973000, "operating_cash_flow": -36496000, "stock_based_compensation": 1892000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2702000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2702000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44449000, "free_cash_flow": -33794000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41258000", "ebitda": "-14961000", "netIncome": "-25996000", "grossProfit": "85190000", "depreciation": "None", "totalRevenue": "105870000", "costOfRevenue": "20680000", "interestIncome": "None", "incomeBeforeTax": "-59354000", "interestExpense": "18096000", "operatingIncome": "-40610000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-40000", "reportedCurrency": "USD", "netInterestIncome": "-18096000", "nonInterestIncome": "None", "operatingExpenses": "125800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26297000", "sellingGeneralAndAdministrative": "16398000", "netIncomeFromContinuingOperations": "-59314000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1257075000", "longTermDebt": "413328000", "shortTermDebt": "44849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "349526000", "reportedCurrency": "USD", "retainedEarnings": "-455492000", "totalLiabilities": "878176000", "otherCurrentAssets": "12527000", "totalCurrentAssets": "301172000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274521000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "955903000", "currentAccountsPayable": "98292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495004000", "totalShareholderEquity": "253832000", "capitalLeaseObligations": "41676000", "otherCurrentLiabilities": "63091000", "totalCurrentLiabilities": "234038000", "otherNonCurrentLiabilities": "6837000", "totalNonCurrentLiabilities": "644138000", "cashAndShortTermInvestments": "14124000", "commonStockSharesOutstanding": "9973000", "intangibleAssetsExcludingGoodwill": "349526000", "cashAndCashEquivalentsAtCarryingValue": "14124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59314000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-36496000", "capitalExpenditures": "2702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44449000", "cashflowFromInvestment": "-2702000", "stockBasedCompensation": "1892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-393000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26297000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 185600000, "cost_of_revenue": 38013000, "gross_profit": 147587000, "ebit": -3466000, "ebitda": 22780000, "pretax_income": -21417000, "tax_provision": -71000, "net_income": -9216000, "net_income_to_common": -9216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97818000, "total_current_assets": 397097000, "total_assets": 1395258000, "short_term_debt": 80309000, "long_term_debt": 410324000, "total_debt": 490633000, "total_liabilities": 959425000, "total_equity": 276068000, "shares_outstanding": 9715000, "goodwill_and_intangibles": 373040000 }, "cash_flow": { "operating_cash_flow": 12512000, "capital_expenditure": 4556000, "free_cash_flow": 17068000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82637, "ticker_id": 6306, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3466000", "ebitda": "22780000", "netIncome": "-9216000", "grossProfit": "147587000", "depreciation": "None", "totalRevenue": "185600000", "costOfRevenue": "38013000", "interestIncome": "None", "incomeBeforeTax": "-21417000", "interestExpense": "17951000", "operatingIncome": "-4032000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-71000", "reportedCurrency": "USD", "netInterestIncome": "-17951000", "nonInterestIncome": "None", "operatingExpenses": "151619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26246000", "sellingGeneralAndAdministrative": "16919000", "netIncomeFromContinuingOperations": "-21346000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1395258000", "longTermDebt": "410324000", "shortTermDebt": "80309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "373040000", "reportedCurrency": "USD", "retainedEarnings": "-429496000", "totalLiabilities": "959425000", "otherCurrentAssets": "20254000", "totalCurrentAssets": "397097000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "279025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "998161000", "currentAccountsPayable": "100669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528831000", "totalShareholderEquity": "276068000", "capitalLeaseObligations": "43507000", "otherCurrentLiabilities": "80302000", "totalCurrentLiabilities": "300003000", "otherNonCurrentLiabilities": "9247000", "totalNonCurrentLiabilities": "659422000", "cashAndShortTermInvestments": "97818000", "commonStockSharesOutstanding": "9715000", "intangibleAssetsExcludingGoodwill": "373040000", "cashAndCashEquivalentsAtCarryingValue": "97818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21346000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12512000", "capitalExpenditures": "4556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-942000", "cashflowFromInvestment": "-4556000", "stockBasedCompensation": "1783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185600000, "cost_of_revenue": 38013000, "gross_profit": 147587000, "research_and_development": null, "selling_general_admin": 16919000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3466000, "depreciation_amortisation": 26246000, "ebitda": 22780000, "interest_expense": 17951000, "interest_income": null, "other_non_operating": null, "pretax_income": -21417000, "tax_provision": -71000, "effective_tax_rate": null, "net_income": -9216000, "net_income_continuing_ops": -21346000, "net_income_to_common": -9216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97818000, "short_term_investments": null, "net_receivables": 279025000, "inventory": null, "other_current_assets": null, "total_current_assets": 397097000, "net_ppe": null, "goodwill": null, "intangible_assets": 373040000, "goodwill_and_intangibles": 373040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 998161000, "total_assets": 1395258000, "short_term_debt": 80309000, "accounts_payable": 100669000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300003000, "long_term_debt": 410324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 659422000, "total_liabilities": 959425000, "total_debt": 490633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -429496000, "total_equity": 276068000, "shares_outstanding": 9715000, "operating_cash_flow": 12512000, "stock_based_compensation": 1783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4556000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -942000, "free_cash_flow": 17068000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3466000", "ebitda": "22780000", "netIncome": "-9216000", "grossProfit": "147587000", "depreciation": "None", "totalRevenue": "185600000", "costOfRevenue": "38013000", "interestIncome": "None", "incomeBeforeTax": "-21417000", "interestExpense": "17951000", "operatingIncome": "-4032000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-71000", "reportedCurrency": "USD", "netInterestIncome": "-17951000", "nonInterestIncome": "None", "operatingExpenses": "151619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26246000", "sellingGeneralAndAdministrative": "16919000", "netIncomeFromContinuingOperations": "-21346000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1395258000", "longTermDebt": "410324000", "shortTermDebt": "80309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "373040000", "reportedCurrency": "USD", "retainedEarnings": "-429496000", "totalLiabilities": "959425000", "otherCurrentAssets": "20254000", "totalCurrentAssets": "397097000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "279025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "998161000", "currentAccountsPayable": "100669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528831000", "totalShareholderEquity": "276068000", "capitalLeaseObligations": "43507000", "otherCurrentLiabilities": "80302000", "totalCurrentLiabilities": "300003000", "otherNonCurrentLiabilities": "9247000", "totalNonCurrentLiabilities": "659422000", "cashAndShortTermInvestments": "97818000", "commonStockSharesOutstanding": "9715000", "intangibleAssetsExcludingGoodwill": "373040000", "cashAndCashEquivalentsAtCarryingValue": "97818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21346000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12512000", "capitalExpenditures": "4556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-942000", "cashflowFromInvestment": "-4556000", "stockBasedCompensation": "1783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 276697000, "cost_of_revenue": 41085000, "gross_profit": 235612000, "ebit": 15836000, "ebitda": 42684000, "pretax_income": -1915000, "tax_provision": 379000, "net_income": -1226000, "net_income_to_common": -1226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90809000, "total_current_assets": 476440000, "total_assets": 1499570000, "short_term_debt": 80797000, "long_term_debt": 422705000, "total_debt": 503502000, "total_liabilities": 1044615000, "total_equity": 280316000, "shares_outstanding": 9582000, "goodwill_and_intangibles": 396554000 }, "cash_flow": { "operating_cash_flow": 71301000, "capital_expenditure": 5645000, "free_cash_flow": 76946000, "dividends_paid": 891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82638, "ticker_id": 6306, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15836000", "ebitda": "42684000", "netIncome": "-1226000", "grossProfit": "235612000", "depreciation": "None", "totalRevenue": "276697000", "costOfRevenue": "41085000", "interestIncome": "None", "incomeBeforeTax": "-1915000", "interestExpense": "17751000", "operatingIncome": "15060000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "379000", "reportedCurrency": "USD", "netInterestIncome": "-17751000", "nonInterestIncome": "None", "operatingExpenses": "220552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26848000", "sellingGeneralAndAdministrative": "19629000", "netIncomeFromContinuingOperations": "-2294000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1499570000", "longTermDebt": "422705000", "shortTermDebt": "80797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "396554000", "reportedCurrency": "USD", "retainedEarnings": "-420280000", "totalLiabilities": "1044615000", "otherCurrentAssets": "49166000", "totalCurrentAssets": "476440000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1023130000", "currentAccountsPayable": "144970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543049000", "totalShareholderEquity": "280316000", "capitalLeaseObligations": "45344000", "otherCurrentLiabilities": "91843000", "totalCurrentLiabilities": "370013000", "otherNonCurrentLiabilities": "9095000", "totalNonCurrentLiabilities": "674602000", "cashAndShortTermInvestments": "90809000", "commonStockSharesOutstanding": "9582000", "intangibleAssetsExcludingGoodwill": "396554000", "cashAndCashEquivalentsAtCarryingValue": "90809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2294000", "profitLoss": "None", "dividendPayout": "891000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-12800000", "operatingCashflow": "71301000", "capitalExpenditures": "5645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1087000", "cashflowFromInvestment": "-5645000", "stockBasedCompensation": "4251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276697000, "cost_of_revenue": 41085000, "gross_profit": 235612000, "research_and_development": null, "selling_general_admin": 19629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15836000, "depreciation_amortisation": 26848000, "ebitda": 42684000, "interest_expense": 17751000, "interest_income": null, "other_non_operating": null, "pretax_income": -1915000, "tax_provision": 379000, "effective_tax_rate": null, "net_income": -1226000, "net_income_continuing_ops": -2294000, "net_income_to_common": -1226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90809000, "short_term_investments": null, "net_receivables": 336465000, "inventory": null, "other_current_assets": null, "total_current_assets": 476440000, "net_ppe": null, "goodwill": null, "intangible_assets": 396554000, "goodwill_and_intangibles": 396554000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1023130000, "total_assets": 1499570000, "short_term_debt": 80797000, "accounts_payable": 144970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370013000, "long_term_debt": 422705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 674602000, "total_liabilities": 1044615000, "total_debt": 503502000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -420280000, "total_equity": 280316000, "shares_outstanding": 9582000, "operating_cash_flow": 71301000, "stock_based_compensation": 4251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5645000, "dividends_paid": 891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1087000, "free_cash_flow": 76946000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15836000", "ebitda": "42684000", "netIncome": "-1226000", "grossProfit": "235612000", "depreciation": "None", "totalRevenue": "276697000", "costOfRevenue": "41085000", "interestIncome": "None", "incomeBeforeTax": "-1915000", "interestExpense": "17751000", "operatingIncome": "15060000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "379000", "reportedCurrency": "USD", "netInterestIncome": "-17751000", "nonInterestIncome": "None", "operatingExpenses": "220552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26848000", "sellingGeneralAndAdministrative": "19629000", "netIncomeFromContinuingOperations": "-2294000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1499570000", "longTermDebt": "422705000", "shortTermDebt": "80797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "396554000", "reportedCurrency": "USD", "retainedEarnings": "-420280000", "totalLiabilities": "1044615000", "otherCurrentAssets": "49166000", "totalCurrentAssets": "476440000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1023130000", "currentAccountsPayable": "144970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543049000", "totalShareholderEquity": "280316000", "capitalLeaseObligations": "45344000", "otherCurrentLiabilities": "91843000", "totalCurrentLiabilities": "370013000", "otherNonCurrentLiabilities": "9095000", "totalNonCurrentLiabilities": "674602000", "cashAndShortTermInvestments": "90809000", "commonStockSharesOutstanding": "9582000", "intangibleAssetsExcludingGoodwill": "396554000", "cashAndCashEquivalentsAtCarryingValue": "90809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2294000", "profitLoss": "None", "dividendPayout": "891000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-12800000", "operatingCashflow": "71301000", "capitalExpenditures": "5645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1087000", "cashflowFromInvestment": "-5645000", "stockBasedCompensation": "4251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 132037000, "cost_of_revenue": 35992000, "gross_profit": 96045000, "ebit": -38747000, "ebitda": -12482000, "pretax_income": -56312000, "tax_provision": -108000, "net_income": -23910000, "net_income_to_common": -23910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26387000, "total_current_assets": 346320000, "total_assets": 1437409000, "short_term_debt": 5785000, "long_term_debt": 496965000, "total_debt": 502750000, "total_liabilities": 983494000, "total_equity": 277233000, "shares_outstanding": 9489000, "goodwill_and_intangibles": 430069000 }, "cash_flow": { "operating_cash_flow": 6500000, "capital_expenditure": 3427000, "free_cash_flow": 9927000, "dividends_paid": 892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82640, "ticker_id": 6306, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38747000", "ebitda": "-12482000", "netIncome": "-23910000", "grossProfit": "96045000", "depreciation": "None", "totalRevenue": "132037000", "costOfRevenue": "35992000", "interestIncome": "None", "incomeBeforeTax": "-56312000", "interestExpense": "17565000", "operatingIncome": "-37976000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-108000", "reportedCurrency": "USD", "netInterestIncome": "-17565000", "nonInterestIncome": "None", "operatingExpenses": "134021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26265000", "sellingGeneralAndAdministrative": "12967000", "netIncomeFromContinuingOperations": "-56204000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1437409000", "longTermDebt": "496965000", "shortTermDebt": "5785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "430069000", "reportedCurrency": "USD", "retainedEarnings": "-419054000", "totalLiabilities": "983494000", "otherCurrentAssets": "21599000", "totalCurrentAssets": "346320000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091089000", "currentAccountsPayable": "109853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543569000", "totalShareholderEquity": "277233000", "capitalLeaseObligations": "46604000", "otherCurrentLiabilities": "59318000", "totalCurrentLiabilities": "217775000", "otherNonCurrentLiabilities": "6884000", "totalNonCurrentLiabilities": "765719000", "cashAndShortTermInvestments": "26387000", "commonStockSharesOutstanding": "9489000", "intangibleAssetsExcludingGoodwill": "430069000", "cashAndCashEquivalentsAtCarryingValue": "26387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56204000", "profitLoss": "None", "dividendPayout": "892000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-18750000", "operatingCashflow": "6500000", "capitalExpenditures": "3427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2193000", "cashflowFromInvestment": "-3427000", "stockBasedCompensation": "2173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132037000, "cost_of_revenue": 35992000, "gross_profit": 96045000, "research_and_development": null, "selling_general_admin": 12967000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38747000, "depreciation_amortisation": 26265000, "ebitda": -12482000, "interest_expense": 17565000, "interest_income": null, "other_non_operating": null, "pretax_income": -56312000, "tax_provision": -108000, "effective_tax_rate": null, "net_income": -23910000, "net_income_continuing_ops": -56204000, "net_income_to_common": -23910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26387000, "short_term_investments": null, "net_receivables": 298334000, "inventory": null, "other_current_assets": null, "total_current_assets": 346320000, "net_ppe": null, "goodwill": null, "intangible_assets": 430069000, "goodwill_and_intangibles": 430069000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1091089000, "total_assets": 1437409000, "short_term_debt": 5785000, "accounts_payable": 109853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217775000, "long_term_debt": 496965000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 765719000, "total_liabilities": 983494000, "total_debt": 502750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -419054000, "total_equity": 277233000, "shares_outstanding": 9489000, "operating_cash_flow": 6500000, "stock_based_compensation": 2173000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3427000, "dividends_paid": 892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2193000, "free_cash_flow": 9927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38747000", "ebitda": "-12482000", "netIncome": "-23910000", "grossProfit": "96045000", "depreciation": "None", "totalRevenue": "132037000", "costOfRevenue": "35992000", "interestIncome": "None", "incomeBeforeTax": "-56312000", "interestExpense": "17565000", "operatingIncome": "-37976000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-108000", "reportedCurrency": "USD", "netInterestIncome": "-17565000", "nonInterestIncome": "None", "operatingExpenses": "134021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26265000", "sellingGeneralAndAdministrative": "12967000", "netIncomeFromContinuingOperations": "-56204000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1437409000", "longTermDebt": "496965000", "shortTermDebt": "5785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "430069000", "reportedCurrency": "USD", "retainedEarnings": "-419054000", "totalLiabilities": "983494000", "otherCurrentAssets": "21599000", "totalCurrentAssets": "346320000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091089000", "currentAccountsPayable": "109853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543569000", "totalShareholderEquity": "277233000", "capitalLeaseObligations": "46604000", "otherCurrentLiabilities": "59318000", "totalCurrentLiabilities": "217775000", "otherNonCurrentLiabilities": "6884000", "totalNonCurrentLiabilities": "765719000", "cashAndShortTermInvestments": "26387000", "commonStockSharesOutstanding": "9489000", "intangibleAssetsExcludingGoodwill": "430069000", "cashAndCashEquivalentsAtCarryingValue": "26387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56204000", "profitLoss": "None", "dividendPayout": "892000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-18750000", "operatingCashflow": "6500000", "capitalExpenditures": "3427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2193000", "cashflowFromInvestment": "-3427000", "stockBasedCompensation": "2173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "income_statement": { "revenue": 142779000, "cost_of_revenue": 36422000, "gross_profit": 106357000, "ebit": -53037000, "ebitda": -26669000, "pretax_income": -70302000, "tax_provision": -73000, "net_income": -28942000, "net_income_to_common": -28942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25364000, "total_current_assets": 368098000, "total_assets": 1482252000, "short_term_debt": 6765000, "long_term_debt": 496224000, "total_debt": 502989000, "total_liabilities": 972191000, "total_equity": 299216000, "shares_outstanding": 9122000, "goodwill_and_intangibles": 453583000 }, "cash_flow": { "operating_cash_flow": 10861000, "capital_expenditure": 2434000, "free_cash_flow": 13295000, "dividends_paid": 891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82641, "ticker_id": 6306, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:19.825831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-53037000", "ebitda": "-26669000", "netIncome": "-28942000", "grossProfit": "106357000", "depreciation": "None", "totalRevenue": "142779000", "costOfRevenue": "36422000", "interestIncome": "None", "incomeBeforeTax": "-70302000", "interestExpense": "17265000", "operatingIncome": "-53016000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-73000", "reportedCurrency": "USD", "netInterestIncome": "-17265000", "nonInterestIncome": "None", "operatingExpenses": "159373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-21000", "costofGoodsAndServicesSold": "36422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26368000", "sellingGeneralAndAdministrative": "37855000", "netIncomeFromContinuingOperations": "-70229000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1482252000", "longTermDebt": "496224000", "shortTermDebt": "6765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "453583000", "reportedCurrency": "USD", "retainedEarnings": "-395144000", "totalLiabilities": "972191000", "otherCurrentAssets": "11631000", "totalCurrentAssets": "368098000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1114154000", "currentAccountsPayable": "8704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41085000", "shortLongTermDebtTotal": "538223000", "totalShareholderEquity": "299216000", "capitalLeaseObligations": "41999000", "otherCurrentLiabilities": "194789000", "totalCurrentLiabilities": "210258000", "otherNonCurrentLiabilities": "265709000", "totalNonCurrentLiabilities": "761933000", "cashAndShortTermInvestments": "25364000", "commonStockSharesOutstanding": "9122000", "intangibleAssetsExcludingGoodwill": "453583000", "cashAndCashEquivalentsAtCarryingValue": "25364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70229000", "profitLoss": "None", "dividendPayout": "891000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "31550000", "operatingCashflow": "10861000", "capitalExpenditures": "2434000", "changeInReceivables": "-9826000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15429000", "cashflowFromInvestment": "-2434000", "stockBasedCompensation": "8681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7002000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26368000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142779000, "cost_of_revenue": 36422000, "gross_profit": 106357000, "research_and_development": null, "selling_general_admin": 37855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -53037000, "depreciation_amortisation": 26368000, "ebitda": -26669000, "interest_expense": 17265000, "interest_income": null, "other_non_operating": null, "pretax_income": -70302000, "tax_provision": -73000, "effective_tax_rate": null, "net_income": -28942000, "net_income_continuing_ops": -70229000, "net_income_to_common": -28942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25364000, "short_term_investments": null, "net_receivables": 331103000, "inventory": null, "other_current_assets": null, "total_current_assets": 368098000, "net_ppe": null, "goodwill": null, "intangible_assets": 453583000, "goodwill_and_intangibles": 453583000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1114154000, "total_assets": 1482252000, "short_term_debt": 6765000, "accounts_payable": 8704000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210258000, "long_term_debt": 496224000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 761933000, "total_liabilities": 972191000, "total_debt": 502989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -395144000, "total_equity": 299216000, "shares_outstanding": 9122000, "operating_cash_flow": 10861000, "stock_based_compensation": 8681000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2434000, "dividends_paid": 891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15429000, "free_cash_flow": 13295000, "net_change_in_cash": -7002000 }, "raw_data": { "income": { "ebit": "-53037000", "ebitda": "-26669000", "netIncome": "-28942000", "grossProfit": "106357000", "depreciation": "None", "totalRevenue": "142779000", "costOfRevenue": "36422000", "interestIncome": "None", "incomeBeforeTax": "-70302000", "interestExpense": "17265000", "operatingIncome": "-53016000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-73000", "reportedCurrency": "USD", "netInterestIncome": "-17265000", "nonInterestIncome": "None", "operatingExpenses": "159373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-21000", "costofGoodsAndServicesSold": "36422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26368000", "sellingGeneralAndAdministrative": "37855000", "netIncomeFromContinuingOperations": "-70229000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1482252000", "longTermDebt": "496224000", "shortTermDebt": "6765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "453583000", "reportedCurrency": "USD", "retainedEarnings": "-395144000", "totalLiabilities": "972191000", "otherCurrentAssets": "11631000", "totalCurrentAssets": "368098000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1114154000", "currentAccountsPayable": "8704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41085000", "shortLongTermDebtTotal": "538223000", "totalShareholderEquity": "299216000", "capitalLeaseObligations": "41999000", "otherCurrentLiabilities": "194789000", "totalCurrentLiabilities": "210258000", "otherNonCurrentLiabilities": "265709000", "totalNonCurrentLiabilities": "761933000", "cashAndShortTermInvestments": "25364000", "commonStockSharesOutstanding": "9122000", "intangibleAssetsExcludingGoodwill": "453583000", "cashAndCashEquivalentsAtCarryingValue": "25364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70229000", "profitLoss": "None", "dividendPayout": "891000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "31550000", "operatingCashflow": "10861000", "capitalExpenditures": "2434000", "changeInReceivables": "-9826000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15429000", "cashflowFromInvestment": "-2434000", "stockBasedCompensation": "8681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7002000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26368000", "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" } ], "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" ] } } }