{ "ticker": { "uuid": "783dd2b1-7df6-47fb-a08f-5e5a85834bf0", "symbol": "CLPR", "name": "Clipper Realty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/783dd2b1-7df6-47fb-a08f-5e5a85834bf0/", "api_url": "https://sharemaestro.com/factors/api/tickers/783dd2b1-7df6-47fb-a08f-5e5a85834bf0/" }, "ticker_metadata": { "id": 749, "uuid": "783dd2b1-7df6-47fb-a08f-5e5a85834bf0", "symbol": "CLPR", "name": "Clipper Realty Inc", "asset_type": "equity", "market_cap": 126363000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "Clipper Realty Inc. is a New York-based real estate investment trust (REIT) that specializes in the acquisition, ownership, and management of multifamily residential properties, encompassing both rent-regulated and market-rate units. With a strategically diversified portfolio primarily situated in urban areas, Clipper Realty is well-positioned to leverage the increasing demand for urban living, aimed at enhancing property values and maximizing investor returns. The company\u2019s seasoned management team is committed to sustainable growth and delivering attractive risk-adjusted returns, establishing Clipper Realty as a compelling investment opportunity in the urban multifamily sector.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "783dd2b1-7df6-47fb-a08f-5e5a85834bf0", "symbol": "CLPR", "name": "Clipper Realty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/783dd2b1-7df6-47fb-a08f-5e5a85834bf0/", "api_url": "https://sharemaestro.com/factors/api/tickers/783dd2b1-7df6-47fb-a08f-5e5a85834bf0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.66, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.17, "market_cap": 134610880, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0436, "shareholder_yield": 0.1721, "roe": 0.2969, "piotroski_f_score": 5, "momentum_12_1": -0.1481, "volatility_252d": 0.4227 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:35.584478+00:00", "batch_id": "" }, "size": { "price_close": 3.17, "market_cap": 134610880, "market_cap_usd": 134610880, "enterprise_value": 1387781880, "shares_outstanding": 42464000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.8861, "pcf_ratio": 6.9162, "pfcf_ratio": 3.8233, "ev_ebitda": 22.9518, "ev_ebit": 48.3969, "ev_sales": 9.135, "ev_fcf": 39.4167, "earnings_yield": null, "fcf_yield": 0.0254, "price_to_sales": 0.8861, "price_to_book": null, "price_to_cashflow": 6.9162, "ebitda_to_ev": 0.0436, "sales_yield": 0.1095 }, "yield": { "dividend_yield": 0.1721, "buyback_yield": 0, "shareholder_yield": 0.1721, "debt_paydown_yield": null, "total_yield": 0.1721 }, "quality": { "gross_margin": 0.4422, "operating_margin": 0.1888, "net_margin": -0.071, "ebitda_margin": 0.398, "fcf_margin": 0.2318, "roe": 0.2969, "roa": -0.0088, "roic": 0.0177, "roc_greenblatt": null, "asset_turnover": 0.1239, "cash_conversion": -3.263, "accruals_ratio": -0.0247, "sbc_to_revenue": 0.0277, "piotroski_f_score": 5, "altman_z_score": 0.1485, "earnings_stability_5y": 1.3784, "revenue_stability_5y": 0.1057, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0548, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -36.3684, "net_debt_to_ebitda": 20.7256, "debt_to_assets": 1.0434, "interest_coverage": 0.5026, "current_ratio": 25.9492, "quick_ratio": 25.9492, "net_debt": 1253171000, "local_beta": 0.0009, "volatility_252d": 0.4227, "volatility_60d": 0.7712, "max_drawdown_12m": -0.3133, "risk_adjusted_momentum": -0.3504 }, "growth": { "revenue_growth_1y": -0.0032, "revenue_growth_3y_cagr": 0.057, "revenue_growth_5y_cagr": 0.0451, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.626, "book_value_growth_1y": null, "revenue_growth": -0.0032, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0647, "price_return_3m": 0.08, "price_return_6m": -0.0031, "price_return_9m": -0.2164, "price_return_12m": -0.093, "price_return_12m_ex1m": -0.1481, "momentum_6m": -0.0031, "momentum_12m": -0.093, "momentum_12_1": -0.1481, "distance_from_52w_high": -0.2286, "distance_from_52w_low": 0.1233, "relative_strength": -0.193 }, "raw_ttm": { "revenue_ttm": 151919000, "gross_profit_ttm": 67172000, "ebit_ttm": 28675000, "ebitda_ttm": 60465000, "net_income_ttm": -10790000, "eps_diluted_ttm": -0.2541, "operating_cash_flow_ttm": 19463000, "capital_expenditure_ttm": 15745000, "fcf_ttm": 35208000, "dividends_paid_ttm": 23167000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57051000, "cash_and_equivalents": 26083000, "total_current_assets": 33682000, "total_current_liabilities": 1298000, "net_ppe": null, "total_assets": 1225996000, "total_debt": 1279254000, "total_equity": -36337000, "net_working_capital": 7599000, "book_value_per_share": -0.8557, "retained_earnings": -127316000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -41571000, "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": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.645, "os_score": 0.81, "value_percentile": 0.65, "quality_percentile": 0.64, "momentum_percentile": 0.66, "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": 37, "all_cap_buyback_rank": 9, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3848, "ticker_id": 749, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:35.584478+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.17, "market_cap": 134610880, "market_cap_usd": 134610880, "enterprise_value": 1387781880, "shares_outstanding": 42464000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.88607008, "pcf_ratio": 6.91624518, "pfcf_ratio": 3.82330379, "ev_ebitda": 22.95182138, "ev_ebit": 48.39692694, "ev_sales": 9.13501195, "ev_fcf": 39.41666326, "earnings_yield": null, "fcf_yield": 0.02536998, "dividend_yield": 0.17210347, "buyback_yield": 0, "shareholder_yield": 0.17210347, "debt_paydown_yield": null, "total_yield": 0.17210347, "gross_margin": 0.44215668, "operating_margin": 0.1887519, "net_margin": -0.07102469, "ebitda_margin": 0.39800815, "fcf_margin": 0.23175508, "roe": 0.29694251, "roa": -0.00880101, "roic": 0.01767394, "roc_greenblatt": null, "asset_turnover": 0.12391476, "cash_conversion": -3.26302132, "accruals_ratio": -0.02467626, "sbc_to_revenue": 0.02770555, "debt_to_equity": -36.36843988, "net_debt_to_ebitda": 20.72556024, "debt_to_assets": 1.0434406, "interest_coverage": 0.50262046, "current_ratio": 25.94915254, "quick_ratio": 25.94915254, "net_debt": 1253171000, "revenue_growth_1y": -0.00324119, "revenue_growth_3y_cagr": 0.05695578, "revenue_growth_5y_cagr": 0.04514815, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6260078, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.14852687, "earnings_stability_5y": 1.378426, "revenue_stability_5y": 0.105657, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06472307, "price_return_3m": 0.07999455, "price_return_6m": -0.00308195, "price_return_9m": -0.21635519, "price_return_12m": -0.09298999, "price_return_12m_ex1m": -0.14812589, "distance_from_52w_high": -0.22859785, "distance_from_52w_low": 0.12327699, "relative_strength": -0.19295357, "local_beta": 0.0009, "volatility_252d": 0.422735, "volatility_60d": 0.771204, "max_drawdown_12m": -0.31325741, "revenue_ttm": 151919000, "gross_profit_ttm": 67172000, "ebit_ttm": 28675000, "ebitda_ttm": 60465000, "net_income_ttm": -10790000, "eps_diluted_ttm": -0.25409759, "operating_cash_flow_ttm": 19463000, "capital_expenditure_ttm": 15745000, "fcf_ttm": 35208000, "dividends_paid_ttm": 23167000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57051000, "cash_and_equivalents": 26083000, "total_current_assets": 33682000, "total_current_liabilities": 1298000, "net_ppe": null, "total_assets": 1225996000, "total_debt": 1279254000, "total_equity": -36337000, "net_working_capital": 7599000, "book_value_per_share": -0.85571307, "retained_earnings": -127316000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -41571000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Real Estate", "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": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 37, "all_cap_buyback_rank": 9, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.17, "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.66, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1721, "roe": 0.2969, "momentum_12_1": -0.1481, "complete_fields": { "id": 3848, "ticker_id": 749, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:35.584478+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.17, "market_cap": 134610880, "market_cap_usd": 134610880, "enterprise_value": 1387781880, "shares_outstanding": 42464000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.88607008, "pcf_ratio": 6.91624518, "pfcf_ratio": 3.82330379, "ev_ebitda": 22.95182138, "ev_ebit": 48.39692694, "ev_sales": 9.13501195, "ev_fcf": 39.41666326, "earnings_yield": null, "fcf_yield": 0.02536998, "dividend_yield": 0.17210347, "buyback_yield": 0, "shareholder_yield": 0.17210347, "debt_paydown_yield": null, "total_yield": 0.17210347, "gross_margin": 0.44215668, "operating_margin": 0.1887519, "net_margin": -0.07102469, "ebitda_margin": 0.39800815, "fcf_margin": 0.23175508, "roe": 0.29694251, "roa": -0.00880101, "roic": 0.01767394, "roc_greenblatt": null, "asset_turnover": 0.12391476, "cash_conversion": -3.26302132, "accruals_ratio": -0.02467626, "sbc_to_revenue": 0.02770555, "debt_to_equity": -36.36843988, "net_debt_to_ebitda": 20.72556024, "debt_to_assets": 1.0434406, "interest_coverage": 0.50262046, "current_ratio": 25.94915254, "quick_ratio": 25.94915254, "net_debt": 1253171000, "revenue_growth_1y": -0.00324119, "revenue_growth_3y_cagr": 0.05695578, "revenue_growth_5y_cagr": 0.04514815, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6260078, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.14852687, "earnings_stability_5y": 1.378426, "revenue_stability_5y": 0.105657, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06472307, "price_return_3m": 0.07999455, "price_return_6m": -0.00308195, "price_return_9m": -0.21635519, "price_return_12m": -0.09298999, "price_return_12m_ex1m": -0.14812589, "distance_from_52w_high": -0.22859785, "distance_from_52w_low": 0.12327699, "relative_strength": -0.19295357, "local_beta": 0.0009, "volatility_252d": 0.422735, "volatility_60d": 0.771204, "max_drawdown_12m": -0.31325741, "revenue_ttm": 151919000, "gross_profit_ttm": 67172000, "ebit_ttm": 28675000, "ebitda_ttm": 60465000, "net_income_ttm": -10790000, "eps_diluted_ttm": -0.25409759, "operating_cash_flow_ttm": 19463000, "capital_expenditure_ttm": 15745000, "fcf_ttm": 35208000, "dividends_paid_ttm": 23167000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57051000, "cash_and_equivalents": 26083000, "total_current_assets": 33682000, "total_current_liabilities": 1298000, "net_ppe": null, "total_assets": 1225996000, "total_debt": 1279254000, "total_equity": -36337000, "net_working_capital": 7599000, "book_value_per_share": -0.85571307, "retained_earnings": -127316000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -41571000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Real Estate", "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": 35, "quality_composite": 36, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 37, "all_cap_buyback_rank": 9, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 153202000, "cost_of_revenue": 30394000, "gross_profit": 122808000, "ebit": 33127000, "ebitda": 64454000, "pretax_income": -19900000, "tax_provision": null, "net_income": -19900000, "net_income_to_common": -19900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30815000, "total_current_assets": 39491000, "total_assets": 1234319000, "short_term_debt": 5279000, "long_term_debt": 1277521000, "total_debt": 1282800000, "total_liabilities": 1315073000, "total_equity": -30706000, "shares_outstanding": 42464000, "goodwill_and_intangibles": 5326000 }, "cash_flow": { "operating_cash_flow": 22571000, "capital_expenditure": 0, "free_cash_flow": 22571000, "dividends_paid": 18455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238379, "ticker_id": 749, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33127000", "ebitda": "64454000", "netIncome": "-19900000", "grossProfit": "122808000", "depreciation": "None", "totalRevenue": "153202000", "costOfRevenue": "30394000", "interestIncome": "None", "incomeBeforeTax": "-19900000", "interestExpense": "53027000", "operatingIncome": "4176000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53027000", "nonInterestIncome": "None", "operatingExpenses": "118632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31327000", "sellingGeneralAndAdministrative": "15523000", "netIncomeFromContinuingOperations": "-52335000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1234319000", "longTermDebt": "1277521000", "shortTermDebt": "5279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5326000", "reportedCurrency": "USD", "retainedEarnings": "-121543000", "totalLiabilities": "1315073000", "otherCurrentAssets": "11146000", "totalCurrentAssets": "39491000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5326000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1277521000", "totalShareholderEquity": "-30706000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5279000", "otherNonCurrentLiabilities": "19460000", "totalNonCurrentLiabilities": "1315073000", "cashAndShortTermInvestments": "30815000", "commonStockSharesOutstanding": "42464000", "intangibleAssetsExcludingGoodwill": "5326000", "cashAndCashEquivalentsAtCarryingValue": "30815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52335000", "profitLoss": "None", "dividendPayout": "18455000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22571000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14559000", "cashflowFromInvestment": "12090000", "stockBasedCompensation": "4266000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153202000, "cost_of_revenue": 30394000, "gross_profit": 122808000, "research_and_development": null, "selling_general_admin": 15523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33127000, "depreciation_amortisation": 31327000, "ebitda": 64454000, "interest_expense": 53027000, "interest_income": null, "other_non_operating": null, "pretax_income": -19900000, "tax_provision": null, "effective_tax_rate": null, "net_income": -19900000, "net_income_continuing_ops": -52335000, "net_income_to_common": -19900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30815000, "short_term_investments": null, "net_receivables": 8676000, "inventory": null, "other_current_assets": null, "total_current_assets": 39491000, "net_ppe": null, "goodwill": null, "intangible_assets": 5326000, "goodwill_and_intangibles": 5326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5326000, "total_assets": 1234319000, "short_term_debt": 5279000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5279000, "long_term_debt": 1277521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1315073000, "total_liabilities": 1315073000, "total_debt": 1282800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -121543000, "total_equity": -30706000, "shares_outstanding": 42464000, "operating_cash_flow": 22571000, "stock_based_compensation": 4266000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12090000, "dividends_paid": 18455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14559000, "free_cash_flow": 22571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33127000", "ebitda": "64454000", "netIncome": "-19900000", "grossProfit": "122808000", "depreciation": "None", "totalRevenue": "153202000", "costOfRevenue": "30394000", "interestIncome": "None", "incomeBeforeTax": "-19900000", "interestExpense": "53027000", "operatingIncome": "4176000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53027000", "nonInterestIncome": "None", "operatingExpenses": "118632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31327000", "sellingGeneralAndAdministrative": "15523000", "netIncomeFromContinuingOperations": "-52335000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1234319000", "longTermDebt": "1277521000", "shortTermDebt": "5279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5326000", "reportedCurrency": "USD", "retainedEarnings": "-121543000", "totalLiabilities": "1315073000", "otherCurrentAssets": "11146000", "totalCurrentAssets": "39491000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5326000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1277521000", "totalShareholderEquity": "-30706000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5279000", "otherNonCurrentLiabilities": "19460000", "totalNonCurrentLiabilities": "1315073000", "cashAndShortTermInvestments": "30815000", "commonStockSharesOutstanding": "42464000", "intangibleAssetsExcludingGoodwill": "5326000", "cashAndCashEquivalentsAtCarryingValue": "30815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52335000", "profitLoss": "None", "dividendPayout": "18455000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22571000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14559000", "cashflowFromInvestment": "12090000", "stockBasedCompensation": "4266000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31226000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 148775000, "cost_of_revenue": 63933000, "gross_profit": 84842000, "ebit": 40635000, "ebitda": 70421000, "pretax_income": -6582000, "tax_provision": 4082000, "net_income": -2500000, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19896000, "total_current_assets": 52761000, "total_assets": 1286965000, "short_term_debt": 25261000, "long_term_debt": 1266340000, "total_debt": 1291601000, "total_liabilities": 1301195000, "total_equity": -5409000, "shares_outstanding": 16111773, "goodwill_and_intangibles": 5676000 }, "cash_flow": { "operating_cash_flow": 31862000, "capital_expenditure": 0, "free_cash_flow": 31862000, "dividends_paid": 17584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238384, "ticker_id": 749, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40635000", "ebitda": "70421000", "netIncome": "-2500000", "grossProfit": "84842000", "depreciation": "None", "totalRevenue": "148775000", "costOfRevenue": "63933000", "interestIncome": "None", "incomeBeforeTax": "-6582000", "interestExpense": "47111000", "operatingIncome": "40529000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4082000", "reportedCurrency": "USD", "netInterestIncome": "-47111000", "nonInterestIncome": "None", "operatingExpenses": "44313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29786000", "sellingGeneralAndAdministrative": "14152000", "netIncomeFromContinuingOperations": "-6582000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1286965000", "longTermDebt": "1266340000", "shortTermDebt": "25261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5676000", "reportedCurrency": "USD", "retainedEarnings": "-95507000", "totalLiabilities": "1301195000", "otherCurrentAssets": "24392000", "totalCurrentAssets": "52761000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234204000", "currentAccountsPayable": "18731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1266340000", "totalShareholderEquity": "-5409000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-25261000", "totalCurrentLiabilities": "18731000", "otherNonCurrentLiabilities": "16124000", "totalNonCurrentLiabilities": "1282464000", "cashAndShortTermInvestments": "19896000", "commonStockSharesOutstanding": "16111773", "intangibleAssetsExcludingGoodwill": "5676000", "cashAndCashEquivalentsAtCarryingValue": "19896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6582000", "profitLoss": "None", "dividendPayout": "17584000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31862000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38746000", "cashflowFromInvestment": "-68781000", "stockBasedCompensation": "2701000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148775000, "cost_of_revenue": 63933000, "gross_profit": 84842000, "research_and_development": null, "selling_general_admin": 14152000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40635000, "depreciation_amortisation": 29786000, "ebitda": 70421000, "interest_expense": 47111000, "interest_income": null, "other_non_operating": null, "pretax_income": -6582000, "tax_provision": 4082000, "effective_tax_rate": null, "net_income": -2500000, "net_income_continuing_ops": -6582000, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19896000, "short_term_investments": null, "net_receivables": 8473000, "inventory": null, "other_current_assets": null, "total_current_assets": 52761000, "net_ppe": null, "goodwill": null, "intangible_assets": 5676000, "goodwill_and_intangibles": 5676000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1234204000, "total_assets": 1286965000, "short_term_debt": 25261000, "accounts_payable": 18731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18731000, "long_term_debt": 1266340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1282464000, "total_liabilities": 1301195000, "total_debt": 1291601000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95507000, "total_equity": -5409000, "shares_outstanding": 16111773, "operating_cash_flow": 31862000, "stock_based_compensation": 2701000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68781000, "dividends_paid": 17584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38746000, "free_cash_flow": 31862000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40635000", "ebitda": "70421000", "netIncome": "-2500000", "grossProfit": "84842000", "depreciation": "None", "totalRevenue": "148775000", "costOfRevenue": "63933000", "interestIncome": "None", "incomeBeforeTax": "-6582000", "interestExpense": "47111000", "operatingIncome": "40529000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4082000", "reportedCurrency": "USD", "netInterestIncome": "-47111000", "nonInterestIncome": "None", "operatingExpenses": "44313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29786000", "sellingGeneralAndAdministrative": "14152000", "netIncomeFromContinuingOperations": "-6582000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1286965000", "longTermDebt": "1266340000", "shortTermDebt": "25261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5676000", "reportedCurrency": "USD", "retainedEarnings": "-95507000", "totalLiabilities": "1301195000", "otherCurrentAssets": "24392000", "totalCurrentAssets": "52761000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234204000", "currentAccountsPayable": "18731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1266340000", "totalShareholderEquity": "-5409000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-25261000", "totalCurrentLiabilities": "18731000", "otherNonCurrentLiabilities": "16124000", "totalNonCurrentLiabilities": "1282464000", "cashAndShortTermInvestments": "19896000", "commonStockSharesOutstanding": "16111773", "intangibleAssetsExcludingGoodwill": "5676000", "cashAndCashEquivalentsAtCarryingValue": "19896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6582000", "profitLoss": "None", "dividendPayout": "17584000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31862000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38746000", "cashflowFromInvestment": "-68781000", "stockBasedCompensation": "2701000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29786000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 138205000, "cost_of_revenue": 62570000, "gross_profit": 75635000, "ebit": 29434000, "ebitda": 58241000, "pretax_income": -15565000, "tax_provision": -8376000, "net_income": -5900000, "net_income_to_common": -5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22163000, "total_current_assets": 54619000, "total_assets": 1249330000, "short_term_debt": 30457000, "long_term_debt": 1205624000, "total_debt": 1236081000, "total_liabilities": 1242095000, "total_equity": 2744000, "shares_outstanding": 16062999, "goodwill_and_intangibles": 6127000 }, "cash_flow": { "operating_cash_flow": 26185000, "capital_expenditure": 41357000, "free_cash_flow": 67542000, "dividends_paid": 17394000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238389, "ticker_id": 749, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29434000", "ebitda": "58241000", "netIncome": "-5900000", "grossProfit": "75635000", "depreciation": "None", "totalRevenue": "138205000", "costOfRevenue": "62570000", "interestIncome": "None", "incomeBeforeTax": "-15565000", "interestExpense": "44867000", "operatingIncome": "33170000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8376000", "reportedCurrency": "USD", "netInterestIncome": "-44867000", "nonInterestIncome": "None", "operatingExpenses": "42465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28807000", "sellingGeneralAndAdministrative": "13169000", "netIncomeFromContinuingOperations": "-15565000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1249330000", "longTermDebt": "1205624000", "shortTermDebt": "30457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6127000", "reportedCurrency": "USD", "retainedEarnings": "-86899000", "totalLiabilities": "1242095000", "otherCurrentAssets": "24916000", "totalCurrentAssets": "54619000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1194711000", "currentAccountsPayable": "20994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1205624000", "totalShareholderEquity": "2744000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "-9463000", "totalCurrentLiabilities": "20994000", "otherNonCurrentLiabilities": "15477000", "totalNonCurrentLiabilities": "1221101000", "cashAndShortTermInvestments": "22163000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6127000", "cashAndCashEquivalentsAtCarryingValue": "22163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15565000", "profitLoss": "None", "dividendPayout": "17394000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26185000", "capitalExpenditures": "41357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20731000", "cashflowFromInvestment": "-41357000", "stockBasedCompensation": "3015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17394000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138205000, "cost_of_revenue": 62570000, "gross_profit": 75635000, "research_and_development": 0.11, "selling_general_admin": 13169000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29434000, "depreciation_amortisation": 28807000, "ebitda": 58241000, "interest_expense": 44867000, "interest_income": null, "other_non_operating": null, "pretax_income": -15565000, "tax_provision": -8376000, "effective_tax_rate": null, "net_income": -5900000, "net_income_continuing_ops": -15565000, "net_income_to_common": -5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22163000, "short_term_investments": null, "net_receivables": 7540000, "inventory": null, "other_current_assets": null, "total_current_assets": 54619000, "net_ppe": null, "goodwill": null, "intangible_assets": 6127000, "goodwill_and_intangibles": 6127000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1194711000, "total_assets": 1249330000, "short_term_debt": 30457000, "accounts_payable": 20994000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20994000, "long_term_debt": 1205624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1221101000, "total_liabilities": 1242095000, "total_debt": 1236081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86899000, "total_equity": 2744000, "shares_outstanding": 16062999, "operating_cash_flow": 26185000, "stock_based_compensation": 3015000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41357000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41357000, "dividends_paid": 17394000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20731000, "free_cash_flow": 67542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29434000", "ebitda": "58241000", "netIncome": "-5900000", "grossProfit": "75635000", "depreciation": "None", "totalRevenue": "138205000", "costOfRevenue": "62570000", "interestIncome": "None", "incomeBeforeTax": "-15565000", "interestExpense": "44867000", "operatingIncome": "33170000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8376000", "reportedCurrency": "USD", "netInterestIncome": "-44867000", "nonInterestIncome": "None", "operatingExpenses": "42465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28807000", "sellingGeneralAndAdministrative": "13169000", "netIncomeFromContinuingOperations": "-15565000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1249330000", "longTermDebt": "1205624000", "shortTermDebt": "30457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6127000", "reportedCurrency": "USD", "retainedEarnings": "-86899000", "totalLiabilities": "1242095000", "otherCurrentAssets": "24916000", "totalCurrentAssets": "54619000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1194711000", "currentAccountsPayable": "20994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1205624000", "totalShareholderEquity": "2744000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "-9463000", "totalCurrentLiabilities": "20994000", "otherNonCurrentLiabilities": "15477000", "totalNonCurrentLiabilities": "1221101000", "cashAndShortTermInvestments": "22163000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6127000", "cashAndCashEquivalentsAtCarryingValue": "22163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15565000", "profitLoss": "None", "dividendPayout": "17394000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26185000", "capitalExpenditures": "41357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20731000", "cashflowFromInvestment": "-41357000", "stockBasedCompensation": "3015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17394000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28807000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 129746000, "cost_of_revenue": 61867000, "gross_profit": 67879000, "ebit": 27636000, "ebitda": 54621000, "pretax_income": -12571000, "tax_provision": -7060000, "net_income": -4764000, "net_income_to_common": -4764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18152000, "total_current_assets": 49325000, "total_assets": 1229631000, "short_term_debt": 1161588000, "long_term_debt": 1161588000, "total_debt": 2323176000, "total_liabilities": 1192452000, "total_equity": 37179000, "shares_outstanding": 16062999, "goodwill_and_intangibles": 6276000 }, "cash_flow": { "operating_cash_flow": 20139000, "capital_expenditure": 45450000, "free_cash_flow": 65589000, "dividends_paid": 17073000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238394, "ticker_id": 749, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27636000", "ebitda": "54621000", "netIncome": "-4764000", "grossProfit": "67879000", "depreciation": "None", "totalRevenue": "129746000", "costOfRevenue": "61867000", "interestIncome": "None", "incomeBeforeTax": "-12571000", "interestExpense": "40207000", "operatingIncome": "27636000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7060000", "reportedCurrency": "USD", "netInterestIncome": "-40207000", "nonInterestIncome": "None", "operatingExpenses": "40243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26985000", "sellingGeneralAndAdministrative": "12752000", "netIncomeFromContinuingOperations": "-12571000" }, "balance": { "goodwill": "None", "inventory": "12514000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1229631000", "longTermDebt": "1161588000", "shortTermDebt": "1161588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6276000", "reportedCurrency": "USD", "retainedEarnings": "-74895000", "totalLiabilities": "1192452000", "otherCurrentAssets": "13654000", "totalCurrentAssets": "49325000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1180306000", "currentAccountsPayable": "17094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1171109000", "shortLongTermDebtTotal": "1161588000", "totalShareholderEquity": "37179000", "capitalLeaseObligations": "18000", "otherCurrentLiabilities": "-1161588000", "totalCurrentLiabilities": "17094000", "otherNonCurrentLiabilities": "5830000", "totalNonCurrentLiabilities": "1175358000", "cashAndShortTermInvestments": "18152000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6276000", "cashAndCashEquivalentsAtCarryingValue": "18152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12571000", "profitLoss": "None", "dividendPayout": "17073000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "310000", "operatingCashflow": "20139000", "capitalExpenditures": "45450000", "changeInReceivables": "-310000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9779000", "cashflowFromInvestment": "-51476000", "stockBasedCompensation": "2920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17073000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21558000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129746000, "cost_of_revenue": 61867000, "gross_profit": 67879000, "research_and_development": 0.1, "selling_general_admin": 12752000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27636000, "depreciation_amortisation": 26985000, "ebitda": 54621000, "interest_expense": 40207000, "interest_income": null, "other_non_operating": null, "pretax_income": -12571000, "tax_provision": -7060000, "effective_tax_rate": null, "net_income": -4764000, "net_income_continuing_ops": -12571000, "net_income_to_common": -4764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18152000, "short_term_investments": null, "net_receivables": 5005000, "inventory": 12514000, "other_current_assets": null, "total_current_assets": 49325000, "net_ppe": null, "goodwill": null, "intangible_assets": 6276000, "goodwill_and_intangibles": 6276000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1180306000, "total_assets": 1229631000, "short_term_debt": 1161588000, "accounts_payable": 17094000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17094000, "long_term_debt": 1161588000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1175358000, "total_liabilities": 1192452000, "total_debt": 2323176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74895000, "total_equity": 37179000, "shares_outstanding": 16062999, "operating_cash_flow": 20139000, "stock_based_compensation": 2920000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51476000, "dividends_paid": 17073000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9779000, "free_cash_flow": 65589000, "net_change_in_cash": -21558000 }, "raw_data": { "income": { "ebit": "27636000", "ebitda": "54621000", "netIncome": "-4764000", "grossProfit": "67879000", "depreciation": "None", "totalRevenue": "129746000", "costOfRevenue": "61867000", "interestIncome": "None", "incomeBeforeTax": "-12571000", "interestExpense": "40207000", "operatingIncome": "27636000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7060000", "reportedCurrency": "USD", "netInterestIncome": "-40207000", "nonInterestIncome": "None", "operatingExpenses": "40243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26985000", "sellingGeneralAndAdministrative": "12752000", "netIncomeFromContinuingOperations": "-12571000" }, "balance": { "goodwill": "None", "inventory": "12514000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1229631000", "longTermDebt": "1161588000", "shortTermDebt": "1161588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6276000", "reportedCurrency": "USD", "retainedEarnings": "-74895000", "totalLiabilities": "1192452000", "otherCurrentAssets": "13654000", "totalCurrentAssets": "49325000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1180306000", "currentAccountsPayable": "17094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1171109000", "shortLongTermDebtTotal": "1161588000", "totalShareholderEquity": "37179000", "capitalLeaseObligations": "18000", "otherCurrentLiabilities": "-1161588000", "totalCurrentLiabilities": "17094000", "otherNonCurrentLiabilities": "5830000", "totalNonCurrentLiabilities": "1175358000", "cashAndShortTermInvestments": "18152000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6276000", "cashAndCashEquivalentsAtCarryingValue": "18152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12571000", "profitLoss": "None", "dividendPayout": "17073000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "310000", "operatingCashflow": "20139000", "capitalExpenditures": "45450000", "changeInReceivables": "-310000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9779000", "cashflowFromInvestment": "-51476000", "stockBasedCompensation": "2920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17073000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21558000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26744000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 122729000, "cost_of_revenue": 59446000, "gross_profit": 63283000, "ebit": 21266000, "ebitda": 47028000, "pretax_income": -20018000, "tax_provision": 29183000, "net_income": -7587000, "net_income_to_common": -7587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34524000, "total_current_assets": 78125000, "total_assets": 1233657000, "short_term_debt": 32215000, "long_term_debt": 1131154000, "total_debt": 1163369000, "total_liabilities": 1163708000, "total_equity": 69949000, "shares_outstanding": 16062999, "goodwill_and_intangibles": 6778000 }, "cash_flow": { "operating_cash_flow": 10822000, "capital_expenditure": 35531000, "free_cash_flow": 46353000, "dividends_paid": 16758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238399, "ticker_id": 749, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21266000", "ebitda": "47028000", "netIncome": "-7587000", "grossProfit": "63283000", "depreciation": "None", "totalRevenue": "122729000", "costOfRevenue": "59446000", "interestIncome": "None", "incomeBeforeTax": "-20018000", "interestExpense": "41284000", "operatingIncome": "24161000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "29183000", "reportedCurrency": "USD", "netInterestIncome": "-41284000", "nonInterestIncome": "None", "operatingExpenses": "39122000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "-3034000", "costofGoodsAndServicesSold": "59446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25762000", "sellingGeneralAndAdministrative": "10570000", "netIncomeFromContinuingOperations": "-20157000" }, "balance": { "goodwill": "None", "inventory": "17700000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1233657000", "longTermDebt": "1131154000", "shortTermDebt": "32215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6778000", "reportedCurrency": "USD", "retainedEarnings": "-61736000", "totalLiabilities": "1163708000", "otherCurrentAssets": "15641000", "totalCurrentAssets": "78125000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1303752000", "currentNetReceivables": "10260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1155532000", "currentAccountsPayable": "19558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1145750000", "shortLongTermDebtTotal": "1163369000", "totalShareholderEquity": "69949000", "capitalLeaseObligations": "53000", "otherCurrentLiabilities": "-32215000", "totalCurrentLiabilities": "19558000", "otherNonCurrentLiabilities": "5886000", "totalNonCurrentLiabilities": "1144150000", "cashAndShortTermInvestments": "34524000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6778000", "cashAndCashEquivalentsAtCarryingValue": "34524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20018000", "profitLoss": "None", "dividendPayout": "16758000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "5108000", "operatingCashflow": "10822000", "capitalExpenditures": "35531000", "changeInReceivables": "-5108000", "changeInExchangeRate": "None", "cashflowFromFinancing": "30314000", "cashflowFromInvestment": "-77944000", "stockBasedCompensation": "2611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36808000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1751444000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122729000, "cost_of_revenue": 59446000, "gross_profit": 63283000, "research_and_development": 0.16, "selling_general_admin": 10570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21266000, "depreciation_amortisation": 25762000, "ebitda": 47028000, "interest_expense": 41284000, "interest_income": null, "other_non_operating": null, "pretax_income": -20018000, "tax_provision": 29183000, "effective_tax_rate": null, "net_income": -7587000, "net_income_continuing_ops": -20157000, "net_income_to_common": -7587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34524000, "short_term_investments": 1303752000, "net_receivables": 10260000, "inventory": 17700000, "other_current_assets": null, "total_current_assets": 78125000, "net_ppe": null, "goodwill": null, "intangible_assets": 6778000, "goodwill_and_intangibles": 6778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1155532000, "total_assets": 1233657000, "short_term_debt": 32215000, "accounts_payable": 19558000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19558000, "long_term_debt": 1131154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1144150000, "total_liabilities": 1163708000, "total_debt": 1163369000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -61736000, "total_equity": 69949000, "shares_outstanding": 16062999, "operating_cash_flow": 10822000, "stock_based_compensation": 2611000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77944000, "dividends_paid": 16758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30314000, "free_cash_flow": 46353000, "net_change_in_cash": -36808000 }, "raw_data": { "income": { "ebit": "21266000", "ebitda": "47028000", "netIncome": "-7587000", "grossProfit": "63283000", "depreciation": "None", "totalRevenue": "122729000", "costOfRevenue": "59446000", "interestIncome": "None", "incomeBeforeTax": "-20018000", "interestExpense": "41284000", "operatingIncome": "24161000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "29183000", "reportedCurrency": "USD", "netInterestIncome": "-41284000", "nonInterestIncome": "None", "operatingExpenses": "39122000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "-3034000", "costofGoodsAndServicesSold": "59446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25762000", "sellingGeneralAndAdministrative": "10570000", "netIncomeFromContinuingOperations": "-20157000" }, "balance": { "goodwill": "None", "inventory": "17700000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1233657000", "longTermDebt": "1131154000", "shortTermDebt": "32215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6778000", "reportedCurrency": "USD", "retainedEarnings": "-61736000", "totalLiabilities": "1163708000", "otherCurrentAssets": "15641000", "totalCurrentAssets": "78125000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1303752000", "currentNetReceivables": "10260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1155532000", "currentAccountsPayable": "19558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1145750000", "shortLongTermDebtTotal": "1163369000", "totalShareholderEquity": "69949000", "capitalLeaseObligations": "53000", "otherCurrentLiabilities": "-32215000", "totalCurrentLiabilities": "19558000", "otherNonCurrentLiabilities": "5886000", "totalNonCurrentLiabilities": "1144150000", "cashAndShortTermInvestments": "34524000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6778000", "cashAndCashEquivalentsAtCarryingValue": "34524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20018000", "profitLoss": "None", "dividendPayout": "16758000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "5108000", "operatingCashflow": "10822000", "capitalExpenditures": "35531000", "changeInReceivables": "-5108000", "changeInExchangeRate": "None", "cashflowFromFinancing": "30314000", "cashflowFromInvestment": "-77944000", "stockBasedCompensation": "2611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36808000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1751444000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25432000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 122850000, "cost_of_revenue": 58188000, "gross_profit": 64662000, "ebit": 31304000, "ebitda": 54543000, "pretax_income": -12229000, "tax_provision": 33777000, "net_income": -4906000, "net_income_to_common": -4906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72058000, "total_current_assets": 107194000, "total_assets": 1207866000, "short_term_debt": 24150000, "long_term_debt": 1079458000, "total_debt": 1103608000, "total_liabilities": 1103752000, "total_equity": 104114000, "shares_outstanding": 17629000, "goodwill_and_intangibles": 7372000 }, "cash_flow": { "operating_cash_flow": 15990000, "capital_expenditure": 31811000, "free_cash_flow": 47801000, "dividends_paid": 17243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238404, "ticker_id": 749, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31304000", "ebitda": "54543000", "netIncome": "-4906000", "grossProfit": "64662000", "depreciation": "None", "totalRevenue": "122850000", "costOfRevenue": "58188000", "interestIncome": "None", "incomeBeforeTax": "-12229000", "interestExpense": "40228000", "operatingIncome": "32142000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "33777000", "reportedCurrency": "USD", "netInterestIncome": "-40228000", "nonInterestIncome": "None", "operatingExpenses": "32520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "-4228000", "costofGoodsAndServicesSold": "58188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23239000", "sellingGeneralAndAdministrative": "9728000", "netIncomeFromContinuingOperations": "-12229000" }, "balance": { "goodwill": "None", "inventory": "16974000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1207866000", "longTermDebt": "1079458000", "shortTermDebt": "24150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7372000", "reportedCurrency": "USD", "retainedEarnings": "-48045000", "totalLiabilities": "1103752000", "otherCurrentAssets": "11160000", "totalCurrentAssets": "107194000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1100672000", "currentAccountsPayable": "11725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1090498000", "shortLongTermDebtTotal": "1103608000", "totalShareholderEquity": "104114000", "capitalLeaseObligations": "157000", "otherCurrentLiabilities": "-24150000", "totalCurrentLiabilities": "11725000", "otherNonCurrentLiabilities": "12569000", "totalNonCurrentLiabilities": "1092027000", "cashAndShortTermInvestments": "72058000", "commonStockSharesOutstanding": "17629000", "intangibleAssetsExcludingGoodwill": "7372000", "cashAndCashEquivalentsAtCarryingValue": "72058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12229000", "profitLoss": "None", "dividendPayout": "17243000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5358000", "operatingCashflow": "15990000", "capitalExpenditures": "31811000", "changeInReceivables": "-5358000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47824000", "cashflowFromInvestment": "-31714000", "stockBasedCompensation": "1805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122850000, "cost_of_revenue": 58188000, "gross_profit": 64662000, "research_and_development": 0.1, "selling_general_admin": 9728000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31304000, "depreciation_amortisation": 23239000, "ebitda": 54543000, "interest_expense": 40228000, "interest_income": null, "other_non_operating": null, "pretax_income": -12229000, "tax_provision": 33777000, "effective_tax_rate": null, "net_income": -4906000, "net_income_continuing_ops": -12229000, "net_income_to_common": -4906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72058000, "short_term_investments": null, "net_receivables": 7002000, "inventory": 16974000, "other_current_assets": null, "total_current_assets": 107194000, "net_ppe": null, "goodwill": null, "intangible_assets": 7372000, "goodwill_and_intangibles": 7372000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1100672000, "total_assets": 1207866000, "short_term_debt": 24150000, "accounts_payable": 11725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11725000, "long_term_debt": 1079458000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1092027000, "total_liabilities": 1103752000, "total_debt": 1103608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48045000, "total_equity": 104114000, "shares_outstanding": 17629000, "operating_cash_flow": 15990000, "stock_based_compensation": 1805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31714000, "dividends_paid": 17243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47824000, "free_cash_flow": 47801000, "net_change_in_cash": 32100000 }, "raw_data": { "income": { "ebit": "31304000", "ebitda": "54543000", "netIncome": "-4906000", "grossProfit": "64662000", "depreciation": "None", "totalRevenue": "122850000", "costOfRevenue": "58188000", "interestIncome": "None", "incomeBeforeTax": "-12229000", "interestExpense": "40228000", "operatingIncome": "32142000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "33777000", "reportedCurrency": "USD", "netInterestIncome": "-40228000", "nonInterestIncome": "None", "operatingExpenses": "32520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "-4228000", "costofGoodsAndServicesSold": "58188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23239000", "sellingGeneralAndAdministrative": "9728000", "netIncomeFromContinuingOperations": "-12229000" }, "balance": { "goodwill": "None", "inventory": "16974000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1207866000", "longTermDebt": "1079458000", "shortTermDebt": "24150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7372000", "reportedCurrency": "USD", "retainedEarnings": "-48045000", "totalLiabilities": "1103752000", "otherCurrentAssets": "11160000", "totalCurrentAssets": "107194000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1100672000", "currentAccountsPayable": "11725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1090498000", "shortLongTermDebtTotal": "1103608000", "totalShareholderEquity": "104114000", "capitalLeaseObligations": "157000", "otherCurrentLiabilities": "-24150000", "totalCurrentLiabilities": "11725000", "otherNonCurrentLiabilities": "12569000", "totalNonCurrentLiabilities": "1092027000", "cashAndShortTermInvestments": "72058000", "commonStockSharesOutstanding": "17629000", "intangibleAssetsExcludingGoodwill": "7372000", "cashAndCashEquivalentsAtCarryingValue": "72058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12229000", "profitLoss": "None", "dividendPayout": "17243000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5358000", "operatingCashflow": "15990000", "capitalExpenditures": "31811000", "changeInReceivables": "-5358000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47824000", "cashflowFromInvestment": "-31714000", "stockBasedCompensation": "1805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22758000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 116165000, "cost_of_revenue": 53853000, "gross_profit": 62312000, "ebit": 33496000, "ebitda": 51754000, "pretax_income": -4123000, "tax_provision": 34602000, "net_income": -1665000, "net_income_to_common": -1665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42500000, "total_current_assets": 75618000, "total_assets": 1166207000, "short_term_debt": 24700000, "long_term_debt": 997903000, "total_debt": 1022603000, "total_liabilities": 1024424000, "total_equity": 141783000, "shares_outstanding": 17814000, "goodwill_and_intangibles": 8434000 }, "cash_flow": { "operating_cash_flow": 23772000, "capital_expenditure": 74903000, "free_cash_flow": 98675000, "dividends_paid": 17089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238409, "ticker_id": 749, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33496000", "ebitda": "51754000", "netIncome": "-1665000", "grossProfit": "62312000", "depreciation": "None", "totalRevenue": "116165000", "costOfRevenue": "53853000", "interestIncome": "35187000", "incomeBeforeTax": "-4123000", "interestExpense": "35187000", "operatingIncome": "33496000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34602000", "reportedCurrency": "USD", "netInterestIncome": "-35187000", "nonInterestIncome": "None", "operatingExpenses": "28816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "-2432000", "costofGoodsAndServicesSold": "53853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18258000", "sellingGeneralAndAdministrative": "9167000", "netIncomeFromContinuingOperations": "-4123000" }, "balance": { "goodwill": "None", "inventory": "14432000", "commonStock": "178000", "currentDebt": "None", "investments": "None", "totalAssets": "1166207000", "longTermDebt": "997903000", "shortTermDebt": "24700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "8434000", "reportedCurrency": "USD", "retainedEarnings": "-36375000", "totalLiabilities": "1024424000", "otherCurrentAssets": "14499000", "totalCurrentAssets": "75618000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090589000", "currentAccountsPayable": "13029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1080533000", "shortLongTermDebtTotal": "1022603000", "totalShareholderEquity": "141783000", "capitalLeaseObligations": "1625000", "otherCurrentLiabilities": "-24700000", "totalCurrentLiabilities": "13029000", "otherNonCurrentLiabilities": "13492000", "totalNonCurrentLiabilities": "1011395000", "cashAndShortTermInvestments": "42500000", "commonStockSharesOutstanding": "17814000", "intangibleAssetsExcludingGoodwill": "8434000", "cashAndCashEquivalentsAtCarryingValue": "42500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4123000", "profitLoss": "None", "dividendPayout": "17089000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "607000", "operatingCashflow": "23772000", "capitalExpenditures": "74903000", "changeInReceivables": "-607000", "changeInExchangeRate": "None", "cashflowFromFinancing": "62199000", "cashflowFromInvestment": "-74903000", "stockBasedCompensation": "1510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11068000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116165000, "cost_of_revenue": 53853000, "gross_profit": 62312000, "research_and_development": 0.04, "selling_general_admin": 9167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33496000, "depreciation_amortisation": 18258000, "ebitda": 51754000, "interest_expense": 35187000, "interest_income": null, "other_non_operating": null, "pretax_income": -4123000, "tax_provision": 34602000, "effective_tax_rate": null, "net_income": -1665000, "net_income_continuing_ops": -4123000, "net_income_to_common": -1665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42500000, "short_term_investments": null, "net_receivables": 4187000, "inventory": 14432000, "other_current_assets": null, "total_current_assets": 75618000, "net_ppe": null, "goodwill": null, "intangible_assets": 8434000, "goodwill_and_intangibles": 8434000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1090589000, "total_assets": 1166207000, "short_term_debt": 24700000, "accounts_payable": 13029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13029000, "long_term_debt": 997903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1011395000, "total_liabilities": 1024424000, "total_debt": 1022603000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36375000, "total_equity": 141783000, "shares_outstanding": 17814000, "operating_cash_flow": 23772000, "stock_based_compensation": 1510000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74903000, "dividends_paid": 17089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62199000, "free_cash_flow": 98675000, "net_change_in_cash": 11068000 }, "raw_data": { "income": { "ebit": "33496000", "ebitda": "51754000", "netIncome": "-1665000", "grossProfit": "62312000", "depreciation": "None", "totalRevenue": "116165000", "costOfRevenue": "53853000", "interestIncome": "35187000", "incomeBeforeTax": "-4123000", "interestExpense": "35187000", "operatingIncome": "33496000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34602000", "reportedCurrency": "USD", "netInterestIncome": "-35187000", "nonInterestIncome": "None", "operatingExpenses": "28816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "-2432000", "costofGoodsAndServicesSold": "53853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18258000", "sellingGeneralAndAdministrative": "9167000", "netIncomeFromContinuingOperations": "-4123000" }, "balance": { "goodwill": "None", "inventory": "14432000", "commonStock": "178000", "currentDebt": "None", "investments": "None", "totalAssets": "1166207000", "longTermDebt": "997903000", "shortTermDebt": "24700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "8434000", "reportedCurrency": "USD", "retainedEarnings": "-36375000", "totalLiabilities": "1024424000", "otherCurrentAssets": "14499000", "totalCurrentAssets": "75618000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1090589000", "currentAccountsPayable": "13029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1080533000", "shortLongTermDebtTotal": "1022603000", "totalShareholderEquity": "141783000", "capitalLeaseObligations": "1625000", "otherCurrentLiabilities": "-24700000", "totalCurrentLiabilities": "13029000", "otherNonCurrentLiabilities": "13492000", "totalNonCurrentLiabilities": "1011395000", "cashAndShortTermInvestments": "42500000", "commonStockSharesOutstanding": "17814000", "intangibleAssetsExcludingGoodwill": "8434000", "cashAndCashEquivalentsAtCarryingValue": "42500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4123000", "profitLoss": "None", "dividendPayout": "17089000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "607000", "operatingCashflow": "23772000", "capitalExpenditures": "74903000", "changeInReceivables": "-607000", "changeInExchangeRate": "None", "cashflowFromFinancing": "62199000", "cashflowFromInvestment": "-74903000", "stockBasedCompensation": "1510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11068000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17776000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 109997000, "cost_of_revenue": 49560000, "gross_profit": 60437000, "ebit": -26777000, "ebitda": 50564000, "pretax_income": -9001000, "tax_provision": -8678000, "net_income": -3633000, "net_income_to_common": -3633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37028000, "total_current_assets": 62822000, "total_assets": 1101008000, "short_term_debt": null, "long_term_debt": 913564000, "total_debt": 913564000, "total_liabilities": 939523000, "total_equity": 65182000, "shares_outstanding": 17813000, "goodwill_and_intangibles": 9678000 }, "cash_flow": { "operating_cash_flow": 27256000, "capital_expenditure": 39877000, "free_cash_flow": 67133000, "dividends_paid": 6769000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238414, "ticker_id": 749, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26777000", "ebitda": "50564000", "netIncome": "-3633000", "grossProfit": "60437000", "depreciation": "None", "totalRevenue": "109997000", "costOfRevenue": "49560000", "interestIncome": "32781000", "incomeBeforeTax": "-9001000", "interestExpense": "32781000", "operatingIncome": "32458000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-8678000", "reportedCurrency": "USD", "netInterestIncome": "-32781000", "nonInterestIncome": "None", "operatingExpenses": "27878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77341000", "sellingGeneralAndAdministrative": "9873000", "netIncomeFromContinuingOperations": "-9001000" }, "balance": { "goodwill": "None", "inventory": "8836000", "commonStock": "178000", "currentDebt": "None", "investments": "None", "totalAssets": "1101008000", "longTermDebt": "913564000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9678000", "reportedCurrency": "USD", "retainedEarnings": "-27941000", "totalLiabilities": "939523000", "otherCurrentAssets": "22214000", "totalCurrentAssets": "62822000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24000", "currentNetReceivables": "3580000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1038186000", "currentAccountsPayable": "12550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1025737000", "shortLongTermDebtTotal": "913564000", "totalShareholderEquity": "65182000", "capitalLeaseObligations": "2923000", "otherCurrentLiabilities": "12550000", "totalCurrentLiabilities": "12550000", "otherNonCurrentLiabilities": "13409000", "totalNonCurrentLiabilities": "926973000", "cashAndShortTermInvestments": "37028000", "commonStockSharesOutstanding": "17813000", "intangibleAssetsExcludingGoodwill": "9678000", "cashAndCashEquivalentsAtCarryingValue": "37028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9001000", "profitLoss": "None", "dividendPayout": "6769000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27256000", "capitalExpenditures": "39877000", "changeInReceivables": "2989000", "changeInExchangeRate": "None", "cashflowFromFinancing": "41127000", "cashflowFromInvestment": "-39295000", "stockBasedCompensation": "1940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6769000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29088000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109997000, "cost_of_revenue": 49560000, "gross_profit": 60437000, "research_and_development": 0.08, "selling_general_admin": 9873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26777000, "depreciation_amortisation": 77341000, "ebitda": 50564000, "interest_expense": 32781000, "interest_income": null, "other_non_operating": null, "pretax_income": -9001000, "tax_provision": -8678000, "effective_tax_rate": null, "net_income": -3633000, "net_income_continuing_ops": -9001000, "net_income_to_common": -3633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37028000, "short_term_investments": 24000, "net_receivables": 3580000, "inventory": 8836000, "other_current_assets": null, "total_current_assets": 62822000, "net_ppe": null, "goodwill": null, "intangible_assets": 9678000, "goodwill_and_intangibles": 9678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1038186000, "total_assets": 1101008000, "short_term_debt": null, "accounts_payable": 12550000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12550000, "long_term_debt": 913564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 926973000, "total_liabilities": 939523000, "total_debt": 913564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27941000, "total_equity": 65182000, "shares_outstanding": 17813000, "operating_cash_flow": 27256000, "stock_based_compensation": 1940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39877000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39295000, "dividends_paid": 6769000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41127000, "free_cash_flow": 67133000, "net_change_in_cash": 29088000 }, "raw_data": { "income": { "ebit": "-26777000", "ebitda": "50564000", "netIncome": "-3633000", "grossProfit": "60437000", "depreciation": "None", "totalRevenue": "109997000", "costOfRevenue": "49560000", "interestIncome": "32781000", "incomeBeforeTax": "-9001000", "interestExpense": "32781000", "operatingIncome": "32458000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-8678000", "reportedCurrency": "USD", "netInterestIncome": "-32781000", "nonInterestIncome": "None", "operatingExpenses": "27878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77341000", "sellingGeneralAndAdministrative": "9873000", "netIncomeFromContinuingOperations": "-9001000" }, "balance": { "goodwill": "None", "inventory": "8836000", "commonStock": "178000", "currentDebt": "None", "investments": "None", "totalAssets": "1101008000", "longTermDebt": "913564000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9678000", "reportedCurrency": "USD", "retainedEarnings": "-27941000", "totalLiabilities": "939523000", "otherCurrentAssets": "22214000", "totalCurrentAssets": "62822000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24000", "currentNetReceivables": "3580000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1038186000", "currentAccountsPayable": "12550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1025737000", "shortLongTermDebtTotal": "913564000", "totalShareholderEquity": "65182000", "capitalLeaseObligations": "2923000", "otherCurrentLiabilities": "12550000", "totalCurrentLiabilities": "12550000", "otherNonCurrentLiabilities": "13409000", "totalNonCurrentLiabilities": "926973000", "cashAndShortTermInvestments": "37028000", "commonStockSharesOutstanding": "17813000", "intangibleAssetsExcludingGoodwill": "9678000", "cashAndCashEquivalentsAtCarryingValue": "37028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9001000", "profitLoss": "None", "dividendPayout": "6769000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27256000", "capitalExpenditures": "39877000", "changeInReceivables": "2989000", "changeInExchangeRate": "None", "cashflowFromFinancing": "41127000", "cashflowFromInvestment": "-39295000", "stockBasedCompensation": "1940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6769000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29088000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14848000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 38115000, "cost_of_revenue": 34105000, "gross_profit": 4010000, "ebit": 4402000, "ebitda": 12501000, "pretax_income": -11144000, "tax_provision": null, "net_income": -4238000, "net_income_to_common": -4238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26083000, "total_current_assets": 33682000, "total_assets": 1225996000, "short_term_debt": 1298000, "long_term_debt": 1277956000, "total_debt": 1279254000, "total_liabilities": 1321520000, "total_equity": -36337000, "shares_outstanding": 42464000, "goodwill_and_intangibles": 5234000 }, "cash_flow": { "operating_cash_flow": 3568000, "capital_expenditure": 0, "free_cash_flow": 3568000, "dividends_paid": 4712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238377, "ticker_id": 749, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4402000", "ebitda": "12501000", "netIncome": "-4238000", "grossProfit": "4010000", "depreciation": "None", "totalRevenue": "38115000", "costOfRevenue": "34105000", "interestIncome": "None", "incomeBeforeTax": "-11144000", "interestExpense": "15546000", "operatingIncome": "8002000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15546000", "nonInterestIncome": "None", "operatingExpenses": "-3992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8099000", "sellingGeneralAndAdministrative": "4107000", "netIncomeFromContinuingOperations": "-11144000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1225996000", "longTermDebt": "1277956000", "shortTermDebt": "1298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5234000", "reportedCurrency": "USD", "retainedEarnings": "-127316000", "totalLiabilities": "1321520000", "otherCurrentAssets": "12841000", "totalCurrentAssets": "33682000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5234000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1277956000", "totalShareholderEquity": "-36337000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1298000", "otherNonCurrentLiabilities": "21104000", "totalNonCurrentLiabilities": "1321520000", "cashAndShortTermInvestments": "26083000", "commonStockSharesOutstanding": "42464000", "intangibleAssetsExcludingGoodwill": "5234000", "cashAndCashEquivalentsAtCarryingValue": "26083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11144000", "profitLoss": "None", "dividendPayout": "4712000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3568000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5146000", "cashflowFromInvestment": "-1925000", "stockBasedCompensation": "1086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38115000, "cost_of_revenue": 34105000, "gross_profit": 4010000, "research_and_development": null, "selling_general_admin": 4107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4402000, "depreciation_amortisation": 8099000, "ebitda": 12501000, "interest_expense": 15546000, "interest_income": null, "other_non_operating": null, "pretax_income": -11144000, "tax_provision": null, "effective_tax_rate": null, "net_income": -4238000, "net_income_continuing_ops": -11144000, "net_income_to_common": -4238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26083000, "short_term_investments": null, "net_receivables": 7599000, "inventory": null, "other_current_assets": null, "total_current_assets": 33682000, "net_ppe": null, "goodwill": null, "intangible_assets": 5234000, "goodwill_and_intangibles": 5234000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5234000, "total_assets": 1225996000, "short_term_debt": 1298000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1298000, "long_term_debt": 1277956000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1321520000, "total_liabilities": 1321520000, "total_debt": 1279254000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -127316000, "total_equity": -36337000, "shares_outstanding": 42464000, "operating_cash_flow": 3568000, "stock_based_compensation": 1086000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1925000, "dividends_paid": 4712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5146000, "free_cash_flow": 3568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4402000", "ebitda": "12501000", "netIncome": "-4238000", "grossProfit": "4010000", "depreciation": "None", "totalRevenue": "38115000", "costOfRevenue": "34105000", "interestIncome": "None", "incomeBeforeTax": "-11144000", "interestExpense": "15546000", "operatingIncome": "8002000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15546000", "nonInterestIncome": "None", "operatingExpenses": "-3992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8099000", "sellingGeneralAndAdministrative": "4107000", "netIncomeFromContinuingOperations": "-11144000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1225996000", "longTermDebt": "1277956000", "shortTermDebt": "1298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5234000", "reportedCurrency": "USD", "retainedEarnings": "-127316000", "totalLiabilities": "1321520000", "otherCurrentAssets": "12841000", "totalCurrentAssets": "33682000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5234000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1277956000", "totalShareholderEquity": "-36337000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1298000", "otherNonCurrentLiabilities": "21104000", "totalNonCurrentLiabilities": "1321520000", "cashAndShortTermInvestments": "26083000", "commonStockSharesOutstanding": "42464000", "intangibleAssetsExcludingGoodwill": "5234000", "cashAndCashEquivalentsAtCarryingValue": "26083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11144000", "profitLoss": "None", "dividendPayout": "4712000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3568000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5146000", "cashflowFromInvestment": "-1925000", "stockBasedCompensation": "1086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8099000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 37070000, "cost_of_revenue": 16454000, "gross_profit": 20616000, "ebit": 5437000, "ebitda": 13817000, "pretax_income": -11269000, "tax_provision": null, "net_income": -4285000, "net_income_to_common": -4285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30815000, "total_current_assets": 39491000, "total_assets": 1234319000, "short_term_debt": 5279000, "long_term_debt": 1277521000, "total_debt": 1282800000, "total_liabilities": 1315073000, "total_equity": -30706000, "shares_outstanding": 42464000, "goodwill_and_intangibles": 5326000 }, "cash_flow": { "operating_cash_flow": 6107000, "capital_expenditure": 0, "free_cash_flow": 6107000, "dividends_paid": 4613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238378, "ticker_id": 749, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5437000", "ebitda": "13817000", "netIncome": "-4285000", "grossProfit": "20616000", "depreciation": "None", "totalRevenue": "37070000", "costOfRevenue": "16454000", "interestIncome": "None", "incomeBeforeTax": "-11269000", "interestExpense": "16706000", "operatingIncome": "8054000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16706000", "nonInterestIncome": "None", "operatingExpenses": "12562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8380000", "sellingGeneralAndAdministrative": "4182000", "netIncomeFromContinuingOperations": "-11269000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1234319000", "longTermDebt": "1277521000", "shortTermDebt": "5279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5326000", "reportedCurrency": "USD", "retainedEarnings": "-121543000", "totalLiabilities": "1315073000", "otherCurrentAssets": "11146000", "totalCurrentAssets": "39491000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5326000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1277521000", "totalShareholderEquity": "-30706000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5279000", "otherNonCurrentLiabilities": "19460000", "totalNonCurrentLiabilities": "1315073000", "cashAndShortTermInvestments": "30815000", "commonStockSharesOutstanding": "42464000", "intangibleAssetsExcludingGoodwill": "5326000", "cashAndCashEquivalentsAtCarryingValue": "30815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11269000", "profitLoss": "None", "dividendPayout": "4613000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6107000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3807000", "cashflowFromInvestment": "-791000", "stockBasedCompensation": "968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37070000, "cost_of_revenue": 16454000, "gross_profit": 20616000, "research_and_development": null, "selling_general_admin": 4182000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5437000, "depreciation_amortisation": 8380000, "ebitda": 13817000, "interest_expense": 16706000, "interest_income": null, "other_non_operating": null, "pretax_income": -11269000, "tax_provision": null, "effective_tax_rate": null, "net_income": -4285000, "net_income_continuing_ops": -11269000, "net_income_to_common": -4285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30815000, "short_term_investments": null, "net_receivables": 8676000, "inventory": null, "other_current_assets": null, "total_current_assets": 39491000, "net_ppe": null, "goodwill": null, "intangible_assets": 5326000, "goodwill_and_intangibles": 5326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5326000, "total_assets": 1234319000, "short_term_debt": 5279000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5279000, "long_term_debt": 1277521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1315073000, "total_liabilities": 1315073000, "total_debt": 1282800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -121543000, "total_equity": -30706000, "shares_outstanding": 42464000, "operating_cash_flow": 6107000, "stock_based_compensation": 968000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -791000, "dividends_paid": 4613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3807000, "free_cash_flow": 6107000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5437000", "ebitda": "13817000", "netIncome": "-4285000", "grossProfit": "20616000", "depreciation": "None", "totalRevenue": "37070000", "costOfRevenue": "16454000", "interestIncome": "None", "incomeBeforeTax": "-11269000", "interestExpense": "16706000", "operatingIncome": "8054000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16706000", "nonInterestIncome": "None", "operatingExpenses": "12562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8380000", "sellingGeneralAndAdministrative": "4182000", "netIncomeFromContinuingOperations": "-11269000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1234319000", "longTermDebt": "1277521000", "shortTermDebt": "5279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5326000", "reportedCurrency": "USD", "retainedEarnings": "-121543000", "totalLiabilities": "1315073000", "otherCurrentAssets": "11146000", "totalCurrentAssets": "39491000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5326000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1277521000", "totalShareholderEquity": "-30706000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5279000", "otherNonCurrentLiabilities": "19460000", "totalNonCurrentLiabilities": "1315073000", "cashAndShortTermInvestments": "30815000", "commonStockSharesOutstanding": "42464000", "intangibleAssetsExcludingGoodwill": "5326000", "cashAndCashEquivalentsAtCarryingValue": "30815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11269000", "profitLoss": "None", "dividendPayout": "4613000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6107000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3807000", "cashflowFromInvestment": "-791000", "stockBasedCompensation": "968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8355000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 37698000, "cost_of_revenue": 17109000, "gross_profit": 20589000, "ebit": 8713000, "ebitda": 16710000, "pretax_income": -4607000, "tax_provision": null, "net_income": -1751000, "net_income_to_common": -1751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26052000, "total_current_assets": 78370000, "total_assets": 1237966000, "short_term_debt": 80000000, "long_term_debt": 1273088000, "total_debt": 1353088000, "total_liabilities": 1303806000, "total_equity": -25032000, "shares_outstanding": 42464000, "goodwill_and_intangibles": 5445000 }, "cash_flow": { "operating_cash_flow": 1420000, "capital_expenditure": 0, "free_cash_flow": 1420000, "dividends_paid": 4614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238380, "ticker_id": 749, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8713000", "ebitda": "16710000", "netIncome": "-1751000", "grossProfit": "20589000", "depreciation": "None", "totalRevenue": "37698000", "costOfRevenue": "17109000", "interestIncome": "None", "incomeBeforeTax": "-4607000", "interestExpense": "13320000", "operatingIncome": "8885000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-13320000", "nonInterestIncome": "None", "operatingExpenses": "11704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7997000", "sellingGeneralAndAdministrative": "3697000", "netIncomeFromContinuingOperations": "-4607000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1237966000", "longTermDebt": "1273088000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5445000", "reportedCurrency": "USD", "retainedEarnings": "-115723000", "totalLiabilities": "1303806000", "otherCurrentAssets": "42765000", "totalCurrentAssets": "78370000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159596000", "currentAccountsPayable": "14008000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1273088000", "totalShareholderEquity": "-25032000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "94008000", "otherNonCurrentLiabilities": "16710000", "totalNonCurrentLiabilities": "1209798000", "cashAndShortTermInvestments": "26052000", "commonStockSharesOutstanding": "42464000", "intangibleAssetsExcludingGoodwill": "5445000", "cashAndCashEquivalentsAtCarryingValue": "26052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26363000", "profitLoss": "None", "dividendPayout": "4614000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1420000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-527000", "cashflowFromInvestment": "-5086000", "stockBasedCompensation": "1077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37698000, "cost_of_revenue": 17109000, "gross_profit": 20589000, "research_and_development": null, "selling_general_admin": 3697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8713000, "depreciation_amortisation": 7997000, "ebitda": 16710000, "interest_expense": 13320000, "interest_income": null, "other_non_operating": null, "pretax_income": -4607000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1751000, "net_income_continuing_ops": -4607000, "net_income_to_common": -1751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26052000, "short_term_investments": null, "net_receivables": 9553000, "inventory": null, "other_current_assets": null, "total_current_assets": 78370000, "net_ppe": null, "goodwill": null, "intangible_assets": 5445000, "goodwill_and_intangibles": 5445000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1159596000, "total_assets": 1237966000, "short_term_debt": 80000000, "accounts_payable": 14008000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94008000, "long_term_debt": 1273088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1209798000, "total_liabilities": 1303806000, "total_debt": 1353088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115723000, "total_equity": -25032000, "shares_outstanding": 42464000, "operating_cash_flow": 1420000, "stock_based_compensation": 1077000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5086000, "dividends_paid": 4614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -527000, "free_cash_flow": 1420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8713000", "ebitda": "16710000", "netIncome": "-1751000", "grossProfit": "20589000", "depreciation": "None", "totalRevenue": "37698000", "costOfRevenue": "17109000", "interestIncome": "None", "incomeBeforeTax": "-4607000", "interestExpense": "13320000", "operatingIncome": "8885000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-13320000", "nonInterestIncome": "None", "operatingExpenses": "11704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7997000", "sellingGeneralAndAdministrative": "3697000", "netIncomeFromContinuingOperations": "-4607000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1237966000", "longTermDebt": "1273088000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5445000", "reportedCurrency": "USD", "retainedEarnings": "-115723000", "totalLiabilities": "1303806000", "otherCurrentAssets": "42765000", "totalCurrentAssets": "78370000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159596000", "currentAccountsPayable": "14008000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1273088000", "totalShareholderEquity": "-25032000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "94008000", "otherNonCurrentLiabilities": "16710000", "totalNonCurrentLiabilities": "1209798000", "cashAndShortTermInvestments": "26052000", "commonStockSharesOutstanding": "42464000", "intangibleAssetsExcludingGoodwill": "5445000", "cashAndCashEquivalentsAtCarryingValue": "26052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26363000", "profitLoss": "None", "dividendPayout": "4614000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1420000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-527000", "cashflowFromInvestment": "-5086000", "stockBasedCompensation": "1077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7660000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 39036000, "cost_of_revenue": 17079000, "gross_profit": 21957000, "ebit": 10123000, "ebitda": 17437000, "pretax_income": -1356000, "tax_provision": null, "net_income": -516000, "net_income_to_common": -516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32029000, "total_current_assets": 78394000, "total_assets": 1241323000, "short_term_debt": 80000000, "long_term_debt": 1268171000, "total_debt": 1348171000, "total_liabilities": 1299019000, "total_equity": -21936000, "shares_outstanding": 16146999, "goodwill_and_intangibles": 5465000 }, "cash_flow": { "operating_cash_flow": 8368000, "capital_expenditure": 15745000, "free_cash_flow": 24113000, "dividends_paid": 9228000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238381, "ticker_id": 749, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10123000", "ebitda": "17437000", "netIncome": "-516000", "grossProfit": "21957000", "depreciation": "None", "totalRevenue": "39036000", "costOfRevenue": "17079000", "interestIncome": "None", "incomeBeforeTax": "-1356000", "interestExpense": "11479000", "operatingIncome": "10808000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11479000", "nonInterestIncome": "None", "operatingExpenses": "11149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7314000", "sellingGeneralAndAdministrative": "3819000", "netIncomeFromContinuingOperations": "-1356000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1241323000", "longTermDebt": "1268171000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5465000", "reportedCurrency": "USD", "retainedEarnings": "-112438000", "totalLiabilities": "1299019000", "otherCurrentAssets": "36473000", "totalCurrentAssets": "78394000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1162929000", "currentAccountsPayable": "15436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1268171000", "totalShareholderEquity": "-21936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9095000", "totalCurrentLiabilities": "95436000", "otherNonCurrentLiabilities": "15412000", "totalNonCurrentLiabilities": "1203583000", "cashAndShortTermInvestments": "32029000", "commonStockSharesOutstanding": "16146999", "intangibleAssetsExcludingGoodwill": "5465000", "cashAndCashEquivalentsAtCarryingValue": "32029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1096000", "profitLoss": "None", "dividendPayout": "9228000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8368000", "capitalExpenditures": "15745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15768000", "cashflowFromInvestment": "27647000", "stockBasedCompensation": "1078000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9228000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39036000, "cost_of_revenue": 17079000, "gross_profit": 21957000, "research_and_development": null, "selling_general_admin": 3819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10123000, "depreciation_amortisation": 7314000, "ebitda": 17437000, "interest_expense": 11479000, "interest_income": null, "other_non_operating": null, "pretax_income": -1356000, "tax_provision": null, "effective_tax_rate": null, "net_income": -516000, "net_income_continuing_ops": -1356000, "net_income_to_common": -516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32029000, "short_term_investments": null, "net_receivables": 9892000, "inventory": null, "other_current_assets": null, "total_current_assets": 78394000, "net_ppe": null, "goodwill": null, "intangible_assets": 5465000, "goodwill_and_intangibles": 5465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1162929000, "total_assets": 1241323000, "short_term_debt": 80000000, "accounts_payable": 15436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95436000, "long_term_debt": 1268171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1203583000, "total_liabilities": 1299019000, "total_debt": 1348171000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112438000, "total_equity": -21936000, "shares_outstanding": 16146999, "operating_cash_flow": 8368000, "stock_based_compensation": 1078000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27647000, "dividends_paid": 9228000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15768000, "free_cash_flow": 24113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10123000", "ebitda": "17437000", "netIncome": "-516000", "grossProfit": "21957000", "depreciation": "None", "totalRevenue": "39036000", "costOfRevenue": "17079000", "interestIncome": "None", "incomeBeforeTax": "-1356000", "interestExpense": "11479000", "operatingIncome": "10808000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11479000", "nonInterestIncome": "None", "operatingExpenses": "11149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7314000", "sellingGeneralAndAdministrative": "3819000", "netIncomeFromContinuingOperations": "-1356000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1241323000", "longTermDebt": "1268171000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5465000", "reportedCurrency": "USD", "retainedEarnings": "-112438000", "totalLiabilities": "1299019000", "otherCurrentAssets": "36473000", "totalCurrentAssets": "78394000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1162929000", "currentAccountsPayable": "15436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1268171000", "totalShareholderEquity": "-21936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9095000", "totalCurrentLiabilities": "95436000", "otherNonCurrentLiabilities": "15412000", "totalNonCurrentLiabilities": "1203583000", "cashAndShortTermInvestments": "32029000", "commonStockSharesOutstanding": "16146999", "intangibleAssetsExcludingGoodwill": "5465000", "cashAndCashEquivalentsAtCarryingValue": "32029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1096000", "profitLoss": "None", "dividendPayout": "9228000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8368000", "capitalExpenditures": "15745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15768000", "cashflowFromInvestment": "27647000", "stockBasedCompensation": "1078000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9228000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7434000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 39398000, "cost_of_revenue": 17738000, "gross_profit": 21660000, "ebit": -23556000, "ebitda": -15945000, "pretax_income": -35103000, "tax_provision": null, "net_income": -13347000, "net_income_to_common": -13347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21288000, "total_current_assets": 102240000, "total_assets": 1262083000, "short_term_debt": 81572000, "long_term_debt": 1272906000, "total_debt": 1354478000, "total_liabilities": 1314887000, "total_equity": -20076000, "shares_outstanding": 16146546, "goodwill_and_intangibles": 5560000 }, "cash_flow": { "operating_cash_flow": 6676000, "capital_expenditure": 0, "free_cash_flow": 6676000, "dividends_paid": 4614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238382, "ticker_id": 749, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23556000", "ebitda": "-15945000", "netIncome": "-13347000", "grossProfit": "21660000", "depreciation": "None", "totalRevenue": "39398000", "costOfRevenue": "17738000", "interestIncome": "None", "incomeBeforeTax": "-35103000", "interestExpense": "11522000", "operatingIncome": "-23581000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11522000", "nonInterestIncome": "None", "operatingExpenses": "45241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7611000", "sellingGeneralAndAdministrative": "3825000", "netIncomeFromContinuingOperations": "-35103000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1262083000", "longTermDebt": "1272906000", "shortTermDebt": "81572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5560000", "reportedCurrency": "USD", "retainedEarnings": "-110388000", "totalLiabilities": "1314887000", "otherCurrentAssets": "71892000", "totalCurrentAssets": "102240000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159843000", "currentAccountsPayable": "19649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1272906000", "totalShareholderEquity": "-20076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "886000", "totalCurrentLiabilities": "20535000", "otherNonCurrentLiabilities": "21446000", "totalNonCurrentLiabilities": "1294352000", "cashAndShortTermInvestments": "21288000", "commonStockSharesOutstanding": "16146546", "intangibleAssetsExcludingGoodwill": "5560000", "cashAndCashEquivalentsAtCarryingValue": "21288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13347000", "profitLoss": "None", "dividendPayout": "4614000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6676000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5543000", "cashflowFromInvestment": "-9680000", "stockBasedCompensation": "1143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39398000, "cost_of_revenue": 17738000, "gross_profit": 21660000, "research_and_development": null, "selling_general_admin": 3825000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23556000, "depreciation_amortisation": 7611000, "ebitda": -15945000, "interest_expense": 11522000, "interest_income": null, "other_non_operating": null, "pretax_income": -35103000, "tax_provision": null, "effective_tax_rate": null, "net_income": -13347000, "net_income_continuing_ops": -35103000, "net_income_to_common": -13347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21288000, "short_term_investments": null, "net_receivables": 9060000, "inventory": null, "other_current_assets": null, "total_current_assets": 102240000, "net_ppe": null, "goodwill": null, "intangible_assets": 5560000, "goodwill_and_intangibles": 5560000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1159843000, "total_assets": 1262083000, "short_term_debt": 81572000, "accounts_payable": 19649000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20535000, "long_term_debt": 1272906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1294352000, "total_liabilities": 1314887000, "total_debt": 1354478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -110388000, "total_equity": -20076000, "shares_outstanding": 16146546, "operating_cash_flow": 6676000, "stock_based_compensation": 1143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9680000, "dividends_paid": 4614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5543000, "free_cash_flow": 6676000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23556000", "ebitda": "-15945000", "netIncome": "-13347000", "grossProfit": "21660000", "depreciation": "None", "totalRevenue": "39398000", "costOfRevenue": "17738000", "interestIncome": "None", "incomeBeforeTax": "-35103000", "interestExpense": "11522000", "operatingIncome": "-23581000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11522000", "nonInterestIncome": "None", "operatingExpenses": "45241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7611000", "sellingGeneralAndAdministrative": "3825000", "netIncomeFromContinuingOperations": "-35103000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1262083000", "longTermDebt": "1272906000", "shortTermDebt": "81572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5560000", "reportedCurrency": "USD", "retainedEarnings": "-110388000", "totalLiabilities": "1314887000", "otherCurrentAssets": "71892000", "totalCurrentAssets": "102240000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159843000", "currentAccountsPayable": "19649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1272906000", "totalShareholderEquity": "-20076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "886000", "totalCurrentLiabilities": "20535000", "otherNonCurrentLiabilities": "21446000", "totalNonCurrentLiabilities": "1294352000", "cashAndShortTermInvestments": "21288000", "commonStockSharesOutstanding": "16146546", "intangibleAssetsExcludingGoodwill": "5560000", "cashAndCashEquivalentsAtCarryingValue": "21288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13347000", "profitLoss": "None", "dividendPayout": "4614000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6676000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5543000", "cashflowFromInvestment": "-9680000", "stockBasedCompensation": "1143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8214000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 38047000, "cost_of_revenue": 15698000, "gross_profit": 22349000, "ebit": 10733000, "ebitda": 18308000, "pretax_income": -1086000, "tax_provision": 668000, "net_income": -418000, "net_income_to_common": -418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19896000, "total_current_assets": 52761000, "total_assets": 1286965000, "short_term_debt": 25261000, "long_term_debt": 1266340000, "total_debt": 1291601000, "total_liabilities": 1301195000, "total_equity": -5409000, "shares_outstanding": 16111773, "goodwill_and_intangibles": 5676000 }, "cash_flow": { "operating_cash_flow": 10525000, "capital_expenditure": 0, "free_cash_flow": 10525000, "dividends_paid": 4396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238383, "ticker_id": 749, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10733000", "ebitda": "18308000", "netIncome": "-418000", "grossProfit": "22349000", "depreciation": "None", "totalRevenue": "38047000", "costOfRevenue": "15698000", "interestIncome": "None", "incomeBeforeTax": "-1086000", "interestExpense": "11791000", "operatingIncome": "10705000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "668000", "reportedCurrency": "USD", "netInterestIncome": "-11791000", "nonInterestIncome": "None", "operatingExpenses": "11644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7575000", "sellingGeneralAndAdministrative": "3772000", "netIncomeFromContinuingOperations": "-1086000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1286965000", "longTermDebt": "1266340000", "shortTermDebt": "25261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5676000", "reportedCurrency": "USD", "retainedEarnings": "-95507000", "totalLiabilities": "1301195000", "otherCurrentAssets": "24392000", "totalCurrentAssets": "52761000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234204000", "currentAccountsPayable": "18731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1266340000", "totalShareholderEquity": "-5409000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-25261000", "totalCurrentLiabilities": "18731000", "otherNonCurrentLiabilities": "16124000", "totalNonCurrentLiabilities": "1282464000", "cashAndShortTermInvestments": "19896000", "commonStockSharesOutstanding": "16111773", "intangibleAssetsExcludingGoodwill": "5676000", "cashAndCashEquivalentsAtCarryingValue": "19896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1086000", "profitLoss": "None", "dividendPayout": "4396000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10525000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3117000", "cashflowFromInvestment": "-11684000", "stockBasedCompensation": "714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38047000, "cost_of_revenue": 15698000, "gross_profit": 22349000, "research_and_development": null, "selling_general_admin": 3772000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10733000, "depreciation_amortisation": 7575000, "ebitda": 18308000, "interest_expense": 11791000, "interest_income": null, "other_non_operating": null, "pretax_income": -1086000, "tax_provision": 668000, "effective_tax_rate": null, "net_income": -418000, "net_income_continuing_ops": -1086000, "net_income_to_common": -418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19896000, "short_term_investments": null, "net_receivables": 8473000, "inventory": null, "other_current_assets": null, "total_current_assets": 52761000, "net_ppe": null, "goodwill": null, "intangible_assets": 5676000, "goodwill_and_intangibles": 5676000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1234204000, "total_assets": 1286965000, "short_term_debt": 25261000, "accounts_payable": 18731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18731000, "long_term_debt": 1266340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1282464000, "total_liabilities": 1301195000, "total_debt": 1291601000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95507000, "total_equity": -5409000, "shares_outstanding": 16111773, "operating_cash_flow": 10525000, "stock_based_compensation": 714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11684000, "dividends_paid": 4396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3117000, "free_cash_flow": 10525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10733000", "ebitda": "18308000", "netIncome": "-418000", "grossProfit": "22349000", "depreciation": "None", "totalRevenue": "38047000", "costOfRevenue": "15698000", "interestIncome": "None", "incomeBeforeTax": "-1086000", "interestExpense": "11791000", "operatingIncome": "10705000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "668000", "reportedCurrency": "USD", "netInterestIncome": "-11791000", "nonInterestIncome": "None", "operatingExpenses": "11644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7575000", "sellingGeneralAndAdministrative": "3772000", "netIncomeFromContinuingOperations": "-1086000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1286965000", "longTermDebt": "1266340000", "shortTermDebt": "25261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5676000", "reportedCurrency": "USD", "retainedEarnings": "-95507000", "totalLiabilities": "1301195000", "otherCurrentAssets": "24392000", "totalCurrentAssets": "52761000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234204000", "currentAccountsPayable": "18731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1266340000", "totalShareholderEquity": "-5409000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-25261000", "totalCurrentLiabilities": "18731000", "otherNonCurrentLiabilities": "16124000", "totalNonCurrentLiabilities": "1282464000", "cashAndShortTermInvestments": "19896000", "commonStockSharesOutstanding": "16111773", "intangibleAssetsExcludingGoodwill": "5676000", "cashAndCashEquivalentsAtCarryingValue": "19896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1086000", "profitLoss": "None", "dividendPayout": "4396000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10525000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3117000", "cashflowFromInvestment": "-11684000", "stockBasedCompensation": "714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7575000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 37622000, "cost_of_revenue": 16044000, "gross_profit": 21578000, "ebit": 10778000, "ebitda": 18208000, "pretax_income": -1088000, "tax_provision": null, "net_income": -412000, "net_income_to_common": -412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18622000, "total_current_assets": 52855000, "total_assets": 1287017000, "short_term_debt": 512000, "long_term_debt": 1257731000, "total_debt": 1258243000, "total_liabilities": 1296480000, "total_equity": -3584000, "shares_outstanding": 16077000, "goodwill_and_intangibles": 5435000 }, "cash_flow": { "operating_cash_flow": 6293000, "capital_expenditure": 42051000, "free_cash_flow": 48344000, "dividends_paid": 4396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238385, "ticker_id": 749, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10778000", "ebitda": "18208000", "netIncome": "-412000", "grossProfit": "21578000", "depreciation": "None", "totalRevenue": "37622000", "costOfRevenue": "16044000", "interestIncome": "None", "incomeBeforeTax": "-1088000", "interestExpense": "11840000", "operatingIncome": "10752000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11840000", "nonInterestIncome": "None", "operatingExpenses": "10826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7430000", "sellingGeneralAndAdministrative": "3370000", "netIncomeFromContinuingOperations": "-1088000" }, "balance": { "goodwill": "None", "inventory": "42411000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1287017000", "longTermDebt": "1257731000", "shortTermDebt": "512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5435000", "reportedCurrency": "USD", "retainedEarnings": "-93562000", "totalLiabilities": "1296480000", "otherCurrentAssets": "27916000", "totalCurrentAssets": "52855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234162000", "currentAccountsPayable": "21768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1257731000", "totalShareholderEquity": "-3584000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-512000", "totalCurrentLiabilities": "21768000", "otherNonCurrentLiabilities": "16981000", "totalNonCurrentLiabilities": "1274712000", "cashAndShortTermInvestments": "18622000", "commonStockSharesOutstanding": "16077000", "intangibleAssetsExcludingGoodwill": "5435000", "cashAndCashEquivalentsAtCarryingValue": "18622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1086000", "profitLoss": "None", "dividendPayout": "4396000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6293000", "capitalExpenditures": "42051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8103000", "cashflowFromInvestment": "-15046000", "stockBasedCompensation": "713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37622000, "cost_of_revenue": 16044000, "gross_profit": 21578000, "research_and_development": null, "selling_general_admin": 3370000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10778000, "depreciation_amortisation": 7430000, "ebitda": 18208000, "interest_expense": 11840000, "interest_income": null, "other_non_operating": null, "pretax_income": -1088000, "tax_provision": null, "effective_tax_rate": null, "net_income": -412000, "net_income_continuing_ops": -1088000, "net_income_to_common": -412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18622000, "short_term_investments": null, "net_receivables": 6317000, "inventory": 42411000, "other_current_assets": null, "total_current_assets": 52855000, "net_ppe": null, "goodwill": null, "intangible_assets": 5435000, "goodwill_and_intangibles": 5435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1234162000, "total_assets": 1287017000, "short_term_debt": 512000, "accounts_payable": 21768000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21768000, "long_term_debt": 1257731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1274712000, "total_liabilities": 1296480000, "total_debt": 1258243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93562000, "total_equity": -3584000, "shares_outstanding": 16077000, "operating_cash_flow": 6293000, "stock_based_compensation": 713000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15046000, "dividends_paid": 4396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8103000, "free_cash_flow": 48344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10778000", "ebitda": "18208000", "netIncome": "-412000", "grossProfit": "21578000", "depreciation": "None", "totalRevenue": "37622000", "costOfRevenue": "16044000", "interestIncome": "None", "incomeBeforeTax": "-1088000", "interestExpense": "11840000", "operatingIncome": "10752000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11840000", "nonInterestIncome": "None", "operatingExpenses": "10826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7430000", "sellingGeneralAndAdministrative": "3370000", "netIncomeFromContinuingOperations": "-1088000" }, "balance": { "goodwill": "None", "inventory": "42411000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1287017000", "longTermDebt": "1257731000", "shortTermDebt": "512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5435000", "reportedCurrency": "USD", "retainedEarnings": "-93562000", "totalLiabilities": "1296480000", "otherCurrentAssets": "27916000", "totalCurrentAssets": "52855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234162000", "currentAccountsPayable": "21768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1257731000", "totalShareholderEquity": "-3584000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-512000", "totalCurrentLiabilities": "21768000", "otherNonCurrentLiabilities": "16981000", "totalNonCurrentLiabilities": "1274712000", "cashAndShortTermInvestments": "18622000", "commonStockSharesOutstanding": "16077000", "intangibleAssetsExcludingGoodwill": "5435000", "cashAndCashEquivalentsAtCarryingValue": "18622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1086000", "profitLoss": "None", "dividendPayout": "4396000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6293000", "capitalExpenditures": "42051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8103000", "cashflowFromInvestment": "-15046000", "stockBasedCompensation": "713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7430000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 37346000, "cost_of_revenue": 16434000, "gross_profit": 20912000, "ebit": 10024000, "ebitda": 17453000, "pretax_income": -1743000, "tax_provision": -714000, "net_income": -660000, "net_income_to_common": -660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20254000, "total_current_assets": 48855000, "total_assets": 1274602000, "short_term_debt": 1008000, "long_term_debt": 1244136000, "total_debt": 1245144000, "total_liabilities": 1279294000, "total_equity": -1778000, "shares_outstanding": 16077000, "goodwill_and_intangibles": 5555000 }, "cash_flow": { "operating_cash_flow": 8792000, "capital_expenditure": 19804000, "free_cash_flow": 28596000, "dividends_paid": 3053000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238386, "ticker_id": 749, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10024000", "ebitda": "17453000", "netIncome": "-660000", "grossProfit": "20912000", "depreciation": "None", "totalRevenue": "37346000", "costOfRevenue": "16434000", "interestIncome": "None", "incomeBeforeTax": "-1743000", "interestExpense": "11741000", "operatingIncome": "9998000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-714000", "reportedCurrency": "USD", "netInterestIncome": "-11741000", "nonInterestIncome": "None", "operatingExpenses": "10914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7429000", "sellingGeneralAndAdministrative": "3459000", "netIncomeFromContinuingOperations": "-1743000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1274602000", "longTermDebt": "1244136000", "shortTermDebt": "1008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5555000", "reportedCurrency": "USD", "retainedEarnings": "-91623000", "totalLiabilities": "1279294000", "otherCurrentAssets": "22765000", "totalCurrentAssets": "48855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225747000", "currentAccountsPayable": "19802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1244136000", "totalShareholderEquity": "-1778000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1008000", "totalCurrentLiabilities": "19802000", "otherNonCurrentLiabilities": "15356000", "totalNonCurrentLiabilities": "1259492000", "cashAndShortTermInvestments": "20254000", "commonStockSharesOutstanding": "16077000", "intangibleAssetsExcludingGoodwill": "5555000", "cashAndCashEquivalentsAtCarryingValue": "20254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1744000", "profitLoss": "None", "dividendPayout": "3053000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8792000", "capitalExpenditures": "19804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7559000", "cashflowFromInvestment": "-19804000", "stockBasedCompensation": "713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3053000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37346000, "cost_of_revenue": 16434000, "gross_profit": 20912000, "research_and_development": null, "selling_general_admin": 3459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10024000, "depreciation_amortisation": 7429000, "ebitda": 17453000, "interest_expense": 11741000, "interest_income": null, "other_non_operating": null, "pretax_income": -1743000, "tax_provision": -714000, "effective_tax_rate": null, "net_income": -660000, "net_income_continuing_ops": -1743000, "net_income_to_common": -660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20254000, "short_term_investments": null, "net_receivables": 5836000, "inventory": null, "other_current_assets": null, "total_current_assets": 48855000, "net_ppe": null, "goodwill": null, "intangible_assets": 5555000, "goodwill_and_intangibles": 5555000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1225747000, "total_assets": 1274602000, "short_term_debt": 1008000, "accounts_payable": 19802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19802000, "long_term_debt": 1244136000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1259492000, "total_liabilities": 1279294000, "total_debt": 1245144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -91623000, "total_equity": -1778000, "shares_outstanding": 16077000, "operating_cash_flow": 8792000, "stock_based_compensation": 713000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19804000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19804000, "dividends_paid": 3053000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7559000, "free_cash_flow": 28596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10024000", "ebitda": "17453000", "netIncome": "-660000", "grossProfit": "20912000", "depreciation": "None", "totalRevenue": "37346000", "costOfRevenue": "16434000", "interestIncome": "None", "incomeBeforeTax": "-1743000", "interestExpense": "11741000", "operatingIncome": "9998000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-714000", "reportedCurrency": "USD", "netInterestIncome": "-11741000", "nonInterestIncome": "None", "operatingExpenses": "10914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7429000", "sellingGeneralAndAdministrative": "3459000", "netIncomeFromContinuingOperations": "-1743000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1274602000", "longTermDebt": "1244136000", "shortTermDebt": "1008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5555000", "reportedCurrency": "USD", "retainedEarnings": "-91623000", "totalLiabilities": "1279294000", "otherCurrentAssets": "22765000", "totalCurrentAssets": "48855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225747000", "currentAccountsPayable": "19802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1244136000", "totalShareholderEquity": "-1778000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1008000", "totalCurrentLiabilities": "19802000", "otherNonCurrentLiabilities": "15356000", "totalNonCurrentLiabilities": "1259492000", "cashAndShortTermInvestments": "20254000", "commonStockSharesOutstanding": "16077000", "intangibleAssetsExcludingGoodwill": "5555000", "cashAndCashEquivalentsAtCarryingValue": "20254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1744000", "profitLoss": "None", "dividendPayout": "3053000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8792000", "capitalExpenditures": "19804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7559000", "cashflowFromInvestment": "-19804000", "stockBasedCompensation": "713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3053000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7429000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 35760000, "cost_of_revenue": 15758000, "gross_profit": 20002000, "ebit": 9099000, "ebitda": 16451000, "pretax_income": -2666000, "tax_provision": -1285000, "net_income": -1011000, "net_income_to_common": -1011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21882000, "total_current_assets": 53414000, "total_assets": 1263943000, "short_term_debt": 1500000, "long_term_debt": 1226688000, "total_debt": 1228188000, "total_liabilities": 1263209000, "total_equity": 279000, "shares_outstanding": 16070000, "goodwill_and_intangibles": 5701000 }, "cash_flow": { "operating_cash_flow": 6252000, "capital_expenditure": 22247000, "free_cash_flow": 28499000, "dividends_paid": 4396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238387, "ticker_id": 749, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9099000", "ebitda": "16451000", "netIncome": "-1011000", "grossProfit": "20002000", "depreciation": "None", "totalRevenue": "35760000", "costOfRevenue": "15758000", "interestIncome": "None", "incomeBeforeTax": "-2666000", "interestExpense": "11738000", "operatingIncome": "9072000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1285000", "reportedCurrency": "USD", "netInterestIncome": "-11738000", "nonInterestIncome": "None", "operatingExpenses": "10930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7352000", "sellingGeneralAndAdministrative": "3551000", "netIncomeFromContinuingOperations": "-2666000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1263943000", "longTermDebt": "1226688000", "shortTermDebt": "1500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5701000", "reportedCurrency": "USD", "retainedEarnings": "-89436000", "totalLiabilities": "1263209000", "otherCurrentAssets": "26696000", "totalCurrentAssets": "53414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1210529000", "currentAccountsPayable": "15579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1226688000", "totalShareholderEquity": "279000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1500000", "totalCurrentLiabilities": "15579000", "otherNonCurrentLiabilities": "20942000", "totalNonCurrentLiabilities": "1247630000", "cashAndShortTermInvestments": "21882000", "commonStockSharesOutstanding": "16070000", "intangibleAssetsExcludingGoodwill": "5701000", "cashAndCashEquivalentsAtCarryingValue": "21882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2666000", "profitLoss": "None", "dividendPayout": "4396000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6252000", "capitalExpenditures": "22247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19967000", "cashflowFromInvestment": "-22247000", "stockBasedCompensation": "561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35760000, "cost_of_revenue": 15758000, "gross_profit": 20002000, "research_and_development": null, "selling_general_admin": 3551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9099000, "depreciation_amortisation": 7352000, "ebitda": 16451000, "interest_expense": 11738000, "interest_income": null, "other_non_operating": null, "pretax_income": -2666000, "tax_provision": -1285000, "effective_tax_rate": null, "net_income": -1011000, "net_income_continuing_ops": -2666000, "net_income_to_common": -1011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21882000, "short_term_investments": null, "net_receivables": 4836000, "inventory": null, "other_current_assets": null, "total_current_assets": 53414000, "net_ppe": null, "goodwill": null, "intangible_assets": 5701000, "goodwill_and_intangibles": 5701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1210529000, "total_assets": 1263943000, "short_term_debt": 1500000, "accounts_payable": 15579000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15579000, "long_term_debt": 1226688000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1247630000, "total_liabilities": 1263209000, "total_debt": 1228188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89436000, "total_equity": 279000, "shares_outstanding": 16070000, "operating_cash_flow": 6252000, "stock_based_compensation": 561000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22247000, "dividends_paid": 4396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19967000, "free_cash_flow": 28499000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9099000", "ebitda": "16451000", "netIncome": "-1011000", "grossProfit": "20002000", "depreciation": "None", "totalRevenue": "35760000", "costOfRevenue": "15758000", "interestIncome": "None", "incomeBeforeTax": "-2666000", "interestExpense": "11738000", "operatingIncome": "9072000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1285000", "reportedCurrency": "USD", "netInterestIncome": "-11738000", "nonInterestIncome": "None", "operatingExpenses": "10930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7352000", "sellingGeneralAndAdministrative": "3551000", "netIncomeFromContinuingOperations": "-2666000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1263943000", "longTermDebt": "1226688000", "shortTermDebt": "1500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5701000", "reportedCurrency": "USD", "retainedEarnings": "-89436000", "totalLiabilities": "1263209000", "otherCurrentAssets": "26696000", "totalCurrentAssets": "53414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1210529000", "currentAccountsPayable": "15579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1226688000", "totalShareholderEquity": "279000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1500000", "totalCurrentLiabilities": "15579000", "otherNonCurrentLiabilities": "20942000", "totalNonCurrentLiabilities": "1247630000", "cashAndShortTermInvestments": "21882000", "commonStockSharesOutstanding": "16070000", "intangibleAssetsExcludingGoodwill": "5701000", "cashAndCashEquivalentsAtCarryingValue": "21882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2666000", "profitLoss": "None", "dividendPayout": "4396000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6252000", "capitalExpenditures": "22247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19967000", "cashflowFromInvestment": "-22247000", "stockBasedCompensation": "561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7352000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 34867000, "cost_of_revenue": 22713000, "gross_profit": 12154000, "ebit": 9014000, "ebitda": 16698000, "pretax_income": -4630000, "tax_provision": -1774000, "net_income": -1083000, "net_income_to_common": -1083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22163000, "total_current_assets": 54619000, "total_assets": 1249330000, "short_term_debt": 30457000, "long_term_debt": 1205624000, "total_debt": 1236081000, "total_liabilities": 1242095000, "total_equity": 2744000, "shares_outstanding": 16062999, "goodwill_and_intangibles": 6127000 }, "cash_flow": { "operating_cash_flow": 9055000, "capital_expenditure": 13574000, "free_cash_flow": 22629000, "dividends_paid": 1526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238388, "ticker_id": 749, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9014000", "ebitda": "16698000", "netIncome": "-1083000", "grossProfit": "12154000", "depreciation": "None", "totalRevenue": "34867000", "costOfRevenue": "22713000", "interestIncome": "None", "incomeBeforeTax": "-4630000", "interestExpense": "11871000", "operatingIncome": "9014000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1774000", "reportedCurrency": "USD", "netInterestIncome": "-11871000", "nonInterestIncome": "None", "operatingExpenses": "3140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7684000", "sellingGeneralAndAdministrative": "3140000", "netIncomeFromContinuingOperations": "-2856000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1249330000", "longTermDebt": "1205624000", "shortTermDebt": "30457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6127000", "reportedCurrency": "USD", "retainedEarnings": "-86899000", "totalLiabilities": "1242095000", "otherCurrentAssets": "24916000", "totalCurrentAssets": "54619000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1194711000", "currentAccountsPayable": "20994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1205624000", "totalShareholderEquity": "2744000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "-9463000", "totalCurrentLiabilities": "20994000", "otherNonCurrentLiabilities": "15477000", "totalNonCurrentLiabilities": "1221101000", "cashAndShortTermInvestments": "22163000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6127000", "cashAndCashEquivalentsAtCarryingValue": "22163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1083000", "profitLoss": "None", "dividendPayout": "1526000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "9055000", "capitalExpenditures": "13574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3390000", "cashflowFromInvestment": "-13574000", "stockBasedCompensation": "801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34867000, "cost_of_revenue": 22713000, "gross_profit": 12154000, "research_and_development": null, "selling_general_admin": 3140000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9014000, "depreciation_amortisation": 7684000, "ebitda": 16698000, "interest_expense": 11871000, "interest_income": null, "other_non_operating": null, "pretax_income": -4630000, "tax_provision": -1774000, "effective_tax_rate": null, "net_income": -1083000, "net_income_continuing_ops": -2856000, "net_income_to_common": -1083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22163000, "short_term_investments": null, "net_receivables": 7540000, "inventory": null, "other_current_assets": null, "total_current_assets": 54619000, "net_ppe": null, "goodwill": null, "intangible_assets": 6127000, "goodwill_and_intangibles": 6127000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1194711000, "total_assets": 1249330000, "short_term_debt": 30457000, "accounts_payable": 20994000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20994000, "long_term_debt": 1205624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1221101000, "total_liabilities": 1242095000, "total_debt": 1236081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86899000, "total_equity": 2744000, "shares_outstanding": 16062999, "operating_cash_flow": 9055000, "stock_based_compensation": 801000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13574000, "dividends_paid": 1526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3390000, "free_cash_flow": 22629000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9014000", "ebitda": "16698000", "netIncome": "-1083000", "grossProfit": "12154000", "depreciation": "None", "totalRevenue": "34867000", "costOfRevenue": "22713000", "interestIncome": "None", "incomeBeforeTax": "-4630000", "interestExpense": "11871000", "operatingIncome": "9014000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1774000", "reportedCurrency": "USD", "netInterestIncome": "-11871000", "nonInterestIncome": "None", "operatingExpenses": "3140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7684000", "sellingGeneralAndAdministrative": "3140000", "netIncomeFromContinuingOperations": "-2856000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1249330000", "longTermDebt": "1205624000", "shortTermDebt": "30457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6127000", "reportedCurrency": "USD", "retainedEarnings": "-86899000", "totalLiabilities": "1242095000", "otherCurrentAssets": "24916000", "totalCurrentAssets": "54619000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1194711000", "currentAccountsPayable": "20994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1205624000", "totalShareholderEquity": "2744000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "-9463000", "totalCurrentLiabilities": "20994000", "otherNonCurrentLiabilities": "15477000", "totalNonCurrentLiabilities": "1221101000", "cashAndShortTermInvestments": "22163000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6127000", "cashAndCashEquivalentsAtCarryingValue": "22163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1083000", "profitLoss": "None", "dividendPayout": "1526000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "9055000", "capitalExpenditures": "13574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3390000", "cashflowFromInvestment": "-13574000", "stockBasedCompensation": "801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7684000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 35128000, "cost_of_revenue": 15304000, "gross_profit": 19824000, "ebit": 9233000, "ebitda": 16484000, "pretax_income": -2325000, "tax_provision": 7321586, "net_income": -881000, "net_income_to_common": -881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22450000, "total_current_assets": 55332000, "total_assets": 1239759000, "short_term_debt": 7580000, "long_term_debt": 1197278000, "total_debt": 1204858000, "total_liabilities": 1226119000, "total_equity": 5172000, "shares_outstanding": 16062999, "goodwill_and_intangibles": 6270000 }, "cash_flow": { "operating_cash_flow": -91000, "capital_expenditure": 8868000, "free_cash_flow": 8777000, "dividends_paid": 4348000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238390, "ticker_id": 749, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9233000", "ebitda": "16484000", "netIncome": "-881000", "grossProfit": "19824000", "depreciation": "None", "totalRevenue": "35128000", "costOfRevenue": "15304000", "interestIncome": "None", "incomeBeforeTax": "-2325000", "interestExpense": "11527000", "operatingIncome": "9202000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7321586", "reportedCurrency": "USD", "netInterestIncome": "-11527000", "nonInterestIncome": "None", "operatingExpenses": "10622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7251000", "sellingGeneralAndAdministrative": "3340000", "netIncomeFromContinuingOperations": "-2325000" }, "balance": { "goodwill": "None", "inventory": "14904000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1239759000", "longTermDebt": "1197278000", "shortTermDebt": "7580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6270000", "reportedCurrency": "USD", "retainedEarnings": "-84290000", "totalLiabilities": "1226119000", "otherCurrentAssets": "25143000", "totalCurrentAssets": "55332000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1184427000", "currentAccountsPayable": "12954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1178157000", "shortLongTermDebtTotal": "1197278000", "totalShareholderEquity": "5172000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "-7580000", "totalCurrentLiabilities": "12954000", "otherNonCurrentLiabilities": "15887000", "totalNonCurrentLiabilities": "1213165000", "cashAndShortTermInvestments": "22450000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6270000", "cashAndCashEquivalentsAtCarryingValue": "22450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2325000", "profitLoss": "None", "dividendPayout": "4348000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-91000", "capitalExpenditures": "8868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15240000", "cashflowFromInvestment": "-8868000", "stockBasedCompensation": "783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4348000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35128000, "cost_of_revenue": 15304000, "gross_profit": 19824000, "research_and_development": null, "selling_general_admin": 3340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9233000, "depreciation_amortisation": 7251000, "ebitda": 16484000, "interest_expense": 11527000, "interest_income": null, "other_non_operating": null, "pretax_income": -2325000, "tax_provision": 7321586, "effective_tax_rate": null, "net_income": -881000, "net_income_continuing_ops": -2325000, "net_income_to_common": -881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22450000, "short_term_investments": null, "net_receivables": 7739000, "inventory": 14904000, "other_current_assets": null, "total_current_assets": 55332000, "net_ppe": null, "goodwill": null, "intangible_assets": 6270000, "goodwill_and_intangibles": 6270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1184427000, "total_assets": 1239759000, "short_term_debt": 7580000, "accounts_payable": 12954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12954000, "long_term_debt": 1197278000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1213165000, "total_liabilities": 1226119000, "total_debt": 1204858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84290000, "total_equity": 5172000, "shares_outstanding": 16062999, "operating_cash_flow": -91000, "stock_based_compensation": 783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8868000, "dividends_paid": 4348000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15240000, "free_cash_flow": 8777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9233000", "ebitda": "16484000", "netIncome": "-881000", "grossProfit": "19824000", "depreciation": "None", "totalRevenue": "35128000", "costOfRevenue": "15304000", "interestIncome": "None", "incomeBeforeTax": "-2325000", "interestExpense": "11527000", "operatingIncome": "9202000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7321586", "reportedCurrency": "USD", "netInterestIncome": "-11527000", "nonInterestIncome": "None", "operatingExpenses": "10622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7251000", "sellingGeneralAndAdministrative": "3340000", "netIncomeFromContinuingOperations": "-2325000" }, "balance": { "goodwill": "None", "inventory": "14904000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1239759000", "longTermDebt": "1197278000", "shortTermDebt": "7580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6270000", "reportedCurrency": "USD", "retainedEarnings": "-84290000", "totalLiabilities": "1226119000", "otherCurrentAssets": "25143000", "totalCurrentAssets": "55332000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1184427000", "currentAccountsPayable": "12954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1178157000", "shortLongTermDebtTotal": "1197278000", "totalShareholderEquity": "5172000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "-7580000", "totalCurrentLiabilities": "12954000", "otherNonCurrentLiabilities": "15887000", "totalNonCurrentLiabilities": "1213165000", "cashAndShortTermInvestments": "22450000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6270000", "cashAndCashEquivalentsAtCarryingValue": "22450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2325000", "profitLoss": "None", "dividendPayout": "4348000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-91000", "capitalExpenditures": "8868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15240000", "cashflowFromInvestment": "-8868000", "stockBasedCompensation": "783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4348000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7251000", "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": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "income_statement": { "revenue": 34543000, "cost_of_revenue": 15482000, "gross_profit": 19061000, "ebit": 8396000, "ebitda": 15754000, "pretax_income": -3295000, "tax_provision": 9320000, "net_income": -1249000, "net_income_to_common": -1249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16342000, "total_current_assets": 42202000, "total_assets": 1225819000, "short_term_debt": 37956000, "long_term_debt": 1176956000, "total_debt": 1214912000, "total_liabilities": 1206289000, "total_equity": 7404000, "shares_outstanding": 16062999, "goodwill_and_intangibles": 6070000 }, "cash_flow": { "operating_cash_flow": 9800000, "capital_expenditure": 6421000, "free_cash_flow": 16221000, "dividends_paid": 8696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238391, "ticker_id": 749, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:16.699232+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8396000", "ebitda": "15754000", "netIncome": "-1249000", "grossProfit": "19061000", "depreciation": "None", "totalRevenue": "34543000", "costOfRevenue": "15482000", "interestIncome": "None", "incomeBeforeTax": "-3295000", "interestExpense": "11334000", "operatingIncome": "8039000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9320000", "reportedCurrency": "USD", "netInterestIncome": "-11334000", "nonInterestIncome": "None", "operatingExpenses": "11022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7358000", "sellingGeneralAndAdministrative": "3396000", "netIncomeFromContinuingOperations": "-3295000" }, "balance": { "goodwill": "None", "inventory": "14731000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1225819000", "longTermDebt": "1176956000", "shortTermDebt": "37956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6070000", "reportedCurrency": "USD", "retainedEarnings": "-81883000", "totalLiabilities": "1206289000", "otherCurrentAssets": "5960000", "totalCurrentAssets": "42202000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1183617000", "currentAccountsPayable": "15319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1174653000", "shortLongTermDebtTotal": "1214912000", "totalShareholderEquity": "7404000", "capitalLeaseObligations": "1000", "otherCurrentLiabilities": "-37956000", "totalCurrentLiabilities": "15319000", "otherNonCurrentLiabilities": "5354000", "totalNonCurrentLiabilities": "1190970000", "cashAndShortTermInvestments": "16342000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6070000", "cashAndCashEquivalentsAtCarryingValue": "16342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3295000", "profitLoss": "None", "dividendPayout": "8696000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9800000", "capitalExpenditures": "6421000", "changeInReceivables": "-376000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10130000", "cashflowFromInvestment": "-6421000", "stockBasedCompensation": "783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6751000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34543000, "cost_of_revenue": 15482000, "gross_profit": 19061000, "research_and_development": null, "selling_general_admin": 3396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8396000, "depreciation_amortisation": 7358000, "ebitda": 15754000, "interest_expense": 11334000, "interest_income": null, "other_non_operating": null, "pretax_income": -3295000, "tax_provision": 9320000, "effective_tax_rate": null, "net_income": -1249000, "net_income_continuing_ops": -3295000, "net_income_to_common": -1249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16342000, "short_term_investments": null, "net_receivables": 5169000, "inventory": 14731000, "other_current_assets": null, "total_current_assets": 42202000, "net_ppe": null, "goodwill": null, "intangible_assets": 6070000, "goodwill_and_intangibles": 6070000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1183617000, "total_assets": 1225819000, "short_term_debt": 37956000, "accounts_payable": 15319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15319000, "long_term_debt": 1176956000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1190970000, "total_liabilities": 1206289000, "total_debt": 1214912000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -81883000, "total_equity": 7404000, "shares_outstanding": 16062999, "operating_cash_flow": 9800000, "stock_based_compensation": 783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6421000, "dividends_paid": 8696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10130000, "free_cash_flow": 16221000, "net_change_in_cash": -6751000 }, "raw_data": { "income": { "ebit": "8396000", "ebitda": "15754000", "netIncome": "-1249000", "grossProfit": "19061000", "depreciation": "None", "totalRevenue": "34543000", "costOfRevenue": "15482000", "interestIncome": "None", "incomeBeforeTax": "-3295000", "interestExpense": "11334000", "operatingIncome": "8039000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9320000", "reportedCurrency": "USD", "netInterestIncome": "-11334000", "nonInterestIncome": "None", "operatingExpenses": "11022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7358000", "sellingGeneralAndAdministrative": "3396000", "netIncomeFromContinuingOperations": "-3295000" }, "balance": { "goodwill": "None", "inventory": "14731000", "commonStock": "160000", "currentDebt": "None", "investments": "None", "totalAssets": "1225819000", "longTermDebt": "1176956000", "shortTermDebt": "37956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6070000", "reportedCurrency": "USD", "retainedEarnings": "-81883000", "totalLiabilities": "1206289000", "otherCurrentAssets": "5960000", "totalCurrentAssets": "42202000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1183617000", "currentAccountsPayable": "15319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1174653000", "shortLongTermDebtTotal": "1214912000", "totalShareholderEquity": "7404000", "capitalLeaseObligations": "1000", "otherCurrentLiabilities": "-37956000", "totalCurrentLiabilities": "15319000", "otherNonCurrentLiabilities": "5354000", "totalNonCurrentLiabilities": "1190970000", "cashAndShortTermInvestments": "16342000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "6070000", "cashAndCashEquivalentsAtCarryingValue": "16342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3295000", "profitLoss": "None", "dividendPayout": "8696000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9800000", "capitalExpenditures": "6421000", "changeInReceivables": "-376000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10130000", "cashflowFromInvestment": "-6421000", "stockBasedCompensation": "783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6751000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7237000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }