{ "ticker": { "uuid": "7a161e92-3381-4726-935e-cac51084801c", "symbol": "NYAX", "name": "Nayax Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/7a161e92-3381-4726-935e-cac51084801c/", "api_url": "https://sharemaestro.com/factors/api/tickers/7a161e92-3381-4726-935e-cac51084801c/" }, "ticker_metadata": { "id": 7445, "uuid": "7a161e92-3381-4726-935e-cac51084801c", "symbol": "NYAX", "name": "Nayax Ltd", "asset_type": "equity", "market_cap": 2833637000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Nayax Ltd (NYSE: NYAX) is a leading global provider of cutting-edge cashless payment and management solutions specifically designed for the unattended retail sector, encompassing vending machines and kiosks. The company leverages advanced technology and data analytics to enhance consumer experiences and empower operators with real-time insights for improved inventory management and operational efficiency. As the industry progresses towards greater automation and cashless transactions, Nayax presents an attractive investment opportunity for institutional investors aiming to capitalize on the rapid growth of the unattended retail market. Its comprehensive platform integrates payment processing, telemetry, and customer engagement, positioning Nayax as a key player in the ongoing innovation and expansion within this thriving sector.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "7a161e92-3381-4726-935e-cac51084801c", "symbol": "NYAX", "name": "Nayax Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/7a161e92-3381-4726-935e-cac51084801c/", "api_url": "https://sharemaestro.com/factors/api/tickers/7a161e92-3381-4726-935e-cac51084801c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.3, "value": 0.01, "quality": 0.72, "momentum": 0.84, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 65, "market_cap": 2700541025, "pe_ratio": 90.1629, "earnings_yield": 0.0111, "ebitda_to_ev": 0.0266, "shareholder_yield": 0, "roe": 0.1268, "piotroski_f_score": 5, "momentum_12_1": 0.6079, "volatility_252d": 0.4581 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:21.972645+00:00", "batch_id": "" }, "size": { "price_close": 65, "market_cap": 2700541025, "market_cap_usd": 2700541025, "enterprise_value": 2625060565, "shares_outstanding": 41546785, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 90.1629, "pb_ratio": 11.4345, "ptbv_ratio": 64.5207, "ps_ratio": 6.2918, "pcf_ratio": 52.9469, "pfcf_ratio": 42.3969, "ev_ebitda": 37.6282, "ev_ebit": 61.5616, "ev_sales": 6.1159, "ev_fcf": 41.2119, "earnings_yield": 0.0111, "fcf_yield": 0.0243, "price_to_sales": 6.2918, "price_to_book": 11.4345, "price_to_cashflow": 52.9469, "ebitda_to_ev": 0.0266, "sales_yield": 0.1635 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4547, "operating_margin": 0.0993, "net_margin": 0.0698, "ebitda_margin": 0.1625, "fcf_margin": 0.1484, "roe": 0.1268, "roa": 0.0342, "roic": 0.199, "roc_greenblatt": null, "asset_turnover": 0.4907, "cash_conversion": 2.1266, "accruals_ratio": -0.0241, "sbc_to_revenue": 0.0181, "piotroski_f_score": 5, "altman_z_score": 3.6301, "earnings_stability_5y": 1.2546, "revenue_stability_5y": 0.6661, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2231, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7039, "net_debt_to_ebitda": -1.082, "debt_to_assets": 0.3758, "interest_coverage": 2.2495, "current_ratio": 2.1479, "quick_ratio": 2.0512, "net_debt": -75480460, "local_beta": -0.0011, "volatility_252d": 0.4581, "volatility_60d": 1.0283, "max_drawdown_12m": -0.2024, "risk_adjusted_momentum": 1.327 }, "growth": { "revenue_growth_1y": 0.2961, "revenue_growth_3y_cagr": 0.3569, "revenue_growth_5y_cagr": 0.4064, "eps_growth_1y": 3.6215, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1093, "book_value_growth_1y": 0.328, "revenue_growth": 0.2961, "earnings_growth": 3.6215 }, "momentum": { "price_return_1m": -0.0972, "price_return_3m": 0.1556, "price_return_6m": 0.3647, "price_return_9m": 0.3018, "price_return_12m": 0.4515, "price_return_12m_ex1m": 0.6079, "momentum_6m": 0.3647, "momentum_12m": 0.4515, "momentum_12_1": 0.6079, "distance_from_52w_high": -0.1426, "distance_from_52w_low": 0.6057, "relative_strength": 0.2936 }, "raw_ttm": { "revenue_ttm": 429217859, "gross_profit_ttm": 195178171, "ebit_ttm": 42641203, "ebitda_ttm": 69763067, "net_income_ttm": 29951808, "eps_diluted_ttm": 0.7209, "operating_cash_flow_ttm": 51004745, "capital_expenditure_ttm": 12691929, "fcf_ttm": 63696674, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18955650, "cash_and_equivalents": 404246907, "total_current_assets": 636829780, "total_current_liabilities": 296493821, "net_ppe": null, "total_assets": 874763734, "total_debt": 328766447, "total_equity": 236174007, "net_working_capital": -57267501, "book_value_per_share": 5.6845, "retained_earnings": -16010096, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 41855426, "tangible_book_per_share": 1.0074 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 93, "rank_pb": 91, "rank_ptbv": 98, "rank_ps": 83, "rank_pcf": 94, "rank_ev_ebitda": 90, "rank_ev_ebit": 94, "rank_earnings_yield": 93, "rank_fcf_yield": 79, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 34, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 50, "rank_fcf_margin": 59, "rank_piotroski": 53, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 28 }, "composites": { "value_composite": 99, "quality_composite": 28, "momentum_composite": 16, "growth_composite": 4, "yield_composite": 83, "svqf_composite": 97, "vc1_composite": 99, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 70, "quality_value_composite": 0.0849, "os_score": 0.3, "value_percentile": 0.01, "quality_percentile": 0.72, "momentum_percentile": 0.84, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 78, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2061, "ticker_id": 7445, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:21.972645+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65, "market_cap": 2700541025, "market_cap_usd": 2700541025, "enterprise_value": 2625060565, "shares_outstanding": 41546785, "fx_rate_to_usd": null, "pe_ratio": 90.1628718, "pb_ratio": 11.43453956, "ptbv_ratio": 64.52069142, "ps_ratio": 6.29177227, "pcf_ratio": 52.94685867, "pfcf_ratio": 42.39689226, "ev_ebitda": 37.62822763, "ev_ebit": 61.56159724, "ev_sales": 6.11591645, "ev_fcf": 41.21189381, "earnings_yield": 0.01109104, "fcf_yield": 0.02426484, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.45472985, "operating_margin": 0.09934629, "net_margin": 0.0697823, "ebitda_margin": 0.16253533, "fcf_margin": 0.14840173, "roe": 0.12682093, "roa": 0.03423988, "roic": 0.19901796, "roc_greenblatt": null, "asset_turnover": 0.49066719, "cash_conversion": 2.1266387, "accruals_ratio": -0.024067, "sbc_to_revenue": 0.01811201, "debt_to_equity": 2.70389504, "net_debt_to_ebitda": -1.08195444, "debt_to_assets": 0.37583456, "interest_coverage": 2.24952471, "current_ratio": 2.14786864, "quick_ratio": 2.05124335, "net_debt": -75480460, "revenue_growth_1y": 0.29610026, "revenue_growth_3y_cagr": 0.35686666, "revenue_growth_5y_cagr": 0.40638007, "eps_growth_1y": 3.6214794, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10933674, "book_value_growth_1y": 0.32803059, "piotroski_f_score": 5, "altman_z_score": 3.63012671, "earnings_stability_5y": 1.254603, "revenue_stability_5y": 0.666108, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09722222, "price_return_3m": 0.15555556, "price_return_6m": 0.36468612, "price_return_9m": 0.30182255, "price_return_12m": 0.45154087, "price_return_12m_ex1m": 0.60786065, "distance_from_52w_high": -0.14259333, "distance_from_52w_low": 0.60573123, "relative_strength": 0.29359982, "local_beta": -0.0011, "volatility_252d": 0.458088, "volatility_60d": 1.02826, "max_drawdown_12m": -0.20236453, "revenue_ttm": 429217859, "gross_profit_ttm": 195178171, "ebit_ttm": 42641203, "ebitda_ttm": 69763067, "net_income_ttm": 29951808, "eps_diluted_ttm": 0.72091759, "operating_cash_flow_ttm": 51004745, "capital_expenditure_ttm": 12691929, "fcf_ttm": 63696674, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18955650, "cash_and_equivalents": 404246907, "total_current_assets": 636829780, "total_current_liabilities": 296493821, "net_ppe": null, "total_assets": 874763734, "total_debt": 328766447, "total_equity": 236174007, "net_working_capital": -57267501, "book_value_per_share": 5.68453147, "retained_earnings": -16010096, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 41855426, "tangible_book_per_share": 1.00742876, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 93, "rank_pb": 91, "rank_ptbv": 98, "rank_ps": 83, "rank_pcf": 94, "rank_ev_ebitda": 90, "rank_ev_ebit": 94, "rank_earnings_yield": 93, "rank_fcf_yield": 79, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 34, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 50, "rank_fcf_margin": 59, "rank_piotroski": 53, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 28, "value_composite": 99, "quality_composite": 28, "momentum_composite": 16, "growth_composite": 4, "yield_composite": 83, "svqf_composite": 97, "vc1_composite": 99, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 78, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 65, "os": 0.3, "value": 0.01, "quality": 0.72, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 90.1629, "earnings_yield": 0.0111, "shareholder_yield": 0, "roe": 0.1268, "momentum_12_1": 0.6079, "complete_fields": { "id": 2061, "ticker_id": 7445, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:21.972645+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65, "market_cap": 2700541025, "market_cap_usd": 2700541025, "enterprise_value": 2625060565, "shares_outstanding": 41546785, "fx_rate_to_usd": null, "pe_ratio": 90.1628718, "pb_ratio": 11.43453956, "ptbv_ratio": 64.52069142, "ps_ratio": 6.29177227, "pcf_ratio": 52.94685867, "pfcf_ratio": 42.39689226, "ev_ebitda": 37.62822763, "ev_ebit": 61.56159724, "ev_sales": 6.11591645, "ev_fcf": 41.21189381, "earnings_yield": 0.01109104, "fcf_yield": 0.02426484, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.45472985, "operating_margin": 0.09934629, "net_margin": 0.0697823, "ebitda_margin": 0.16253533, "fcf_margin": 0.14840173, "roe": 0.12682093, "roa": 0.03423988, "roic": 0.19901796, "roc_greenblatt": null, "asset_turnover": 0.49066719, "cash_conversion": 2.1266387, "accruals_ratio": -0.024067, "sbc_to_revenue": 0.01811201, "debt_to_equity": 2.70389504, "net_debt_to_ebitda": -1.08195444, "debt_to_assets": 0.37583456, "interest_coverage": 2.24952471, "current_ratio": 2.14786864, "quick_ratio": 2.05124335, "net_debt": -75480460, "revenue_growth_1y": 0.29610026, "revenue_growth_3y_cagr": 0.35686666, "revenue_growth_5y_cagr": 0.40638007, "eps_growth_1y": 3.6214794, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10933674, "book_value_growth_1y": 0.32803059, "piotroski_f_score": 5, "altman_z_score": 3.63012671, "earnings_stability_5y": 1.254603, "revenue_stability_5y": 0.666108, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09722222, "price_return_3m": 0.15555556, "price_return_6m": 0.36468612, "price_return_9m": 0.30182255, "price_return_12m": 0.45154087, "price_return_12m_ex1m": 0.60786065, "distance_from_52w_high": -0.14259333, "distance_from_52w_low": 0.60573123, "relative_strength": 0.29359982, "local_beta": -0.0011, "volatility_252d": 0.458088, "volatility_60d": 1.02826, "max_drawdown_12m": -0.20236453, "revenue_ttm": 429217859, "gross_profit_ttm": 195178171, "ebit_ttm": 42641203, "ebitda_ttm": 69763067, "net_income_ttm": 29951808, "eps_diluted_ttm": 0.72091759, "operating_cash_flow_ttm": 51004745, "capital_expenditure_ttm": 12691929, "fcf_ttm": 63696674, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18955650, "cash_and_equivalents": 404246907, "total_current_assets": 636829780, "total_current_liabilities": 296493821, "net_ppe": null, "total_assets": 874763734, "total_debt": 328766447, "total_equity": 236174007, "net_working_capital": -57267501, "book_value_per_share": 5.68453147, "retained_earnings": -16010096, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 41855426, "tangible_book_per_share": 1.00742876, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 93, "rank_pb": 91, "rank_ptbv": 98, "rank_ps": 83, "rank_pcf": 94, "rank_ev_ebitda": 90, "rank_ev_ebit": 94, "rank_earnings_yield": 93, "rank_fcf_yield": 79, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 34, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 50, "rank_fcf_margin": 59, "rank_piotroski": 53, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 28, "value_composite": 99, "quality_composite": 28, "momentum_composite": 16, "growth_composite": 4, "yield_composite": 83, "svqf_composite": 97, "vc1_composite": 99, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 78, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 433457017, "cost_of_revenue": 239916656, "gross_profit": 193540361, "ebit": 29799337, "ebitda": 57388269, "pretax_income": 37416684, "tax_provision": -1028347, "net_income": 38445031, "net_income_to_common": 38445031, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 411588425, "total_current_assets": 620292741, "total_assets": 852815000, "short_term_debt": 6695389, "long_term_debt": 324529000, "total_debt": 331224389, "total_liabilities": 621752044, "total_equity": 231062957, "shares_outstanding": 37654399, "goodwill_and_intangibles": 190532544 }, "cash_flow": { "operating_cash_flow": 76555580, "capital_expenditure": 5768487, "free_cash_flow": 82324067, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136417, "ticker_id": 7445, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29799337", "ebitda": "57388269", "netIncome": "38445031", "grossProfit": "193540361", "depreciation": "None", "totalRevenue": "433457017", "costOfRevenue": "239916656", "interestIncome": "6217000", "incomeBeforeTax": "37416684", "interestExpense": "14793045", "operatingIncome": "29799337", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1028347", "reportedCurrency": "USD", "netInterestIncome": "-7172000", "nonInterestIncome": "None", "operatingExpenses": "163741023", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32429741", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239916656", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27588932", "sellingGeneralAndAdministrative": "95618000", "netIncomeFromContinuingOperations": "35516000" }, "balance": { "goodwill": "64387363", "inventory": "28599935", "commonStock": "9001", "currentDebt": "None", "investments": "None", "totalAssets": "852815000", "longTermDebt": "324529000", "shortTermDebt": "6695389", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "126145181", "reportedCurrency": "USD", "retainedEarnings": "-19639076", "totalLiabilities": "621752044", "otherCurrentAssets": "27061618", "totalCurrentAssets": "620292741", "currentLongTermDebt": "3220000", "longTermInvestments": "211000", "shortTermInvestments": "1171243", "currentNetReceivables": "151871520", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232522259", "currentAccountsPayable": "210208628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337695087", "totalShareholderEquity": "231062957", "capitalLeaseObligations": "9876000", "otherCurrentLiabilities": "57570950", "totalCurrentLiabilities": "274474967", "otherNonCurrentLiabilities": "6841000", "totalNonCurrentLiabilities": "347277077", "cashAndShortTermInvestments": "411588425", "commonStockSharesOutstanding": "37654399", "intangibleAssetsExcludingGoodwill": "126145181", "cashAndCashEquivalentsAtCarryingValue": "411588425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38445031", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5376632", "operatingCashflow": "76555580", "capitalExpenditures": "5768487", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295565395", "cashflowFromInvestment": "-91743727", "stockBasedCompensation": "7305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27588932", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433457017, "cost_of_revenue": 239916656, "gross_profit": 193540361, "research_and_development": 32429741, "selling_general_admin": 95618000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29799337, "depreciation_amortisation": 27588932, "ebitda": 57388269, "interest_expense": 14793045, "interest_income": null, "other_non_operating": null, "pretax_income": 37416684, "tax_provision": -1028347, "effective_tax_rate": null, "net_income": 38445031, "net_income_continuing_ops": 35516000, "net_income_to_common": 38445031, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 411588425, "short_term_investments": 1171243, "net_receivables": 151871520, "inventory": 28599935, "other_current_assets": null, "total_current_assets": 620292741, "net_ppe": null, "goodwill": 64387363, "intangible_assets": 126145181, "goodwill_and_intangibles": 190532544, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 232522259, "total_assets": 852815000, "short_term_debt": 6695389, "accounts_payable": 210208628, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274474967, "long_term_debt": 324529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 347277077, "total_liabilities": 621752044, "total_debt": 331224389, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19639076, "total_equity": 231062957, "shares_outstanding": 37654399, "operating_cash_flow": 76555580, "stock_based_compensation": 7305000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5768487, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91743727, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 295565395, "free_cash_flow": 82324067, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29799337", "ebitda": "57388269", "netIncome": "38445031", "grossProfit": "193540361", "depreciation": "None", "totalRevenue": "433457017", "costOfRevenue": "239916656", "interestIncome": "6217000", "incomeBeforeTax": "37416684", "interestExpense": "14793045", "operatingIncome": "29799337", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1028347", "reportedCurrency": "USD", "netInterestIncome": "-7172000", "nonInterestIncome": "None", "operatingExpenses": "163741023", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32429741", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239916656", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27588932", "sellingGeneralAndAdministrative": "95618000", "netIncomeFromContinuingOperations": "35516000" }, "balance": { "goodwill": "64387363", "inventory": "28599935", "commonStock": "9001", "currentDebt": "None", "investments": "None", "totalAssets": "852815000", "longTermDebt": "324529000", "shortTermDebt": "6695389", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "126145181", "reportedCurrency": "USD", "retainedEarnings": "-19639076", "totalLiabilities": "621752044", "otherCurrentAssets": "27061618", "totalCurrentAssets": "620292741", "currentLongTermDebt": "3220000", "longTermInvestments": "211000", "shortTermInvestments": "1171243", "currentNetReceivables": "151871520", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232522259", "currentAccountsPayable": "210208628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337695087", "totalShareholderEquity": "231062957", "capitalLeaseObligations": "9876000", "otherCurrentLiabilities": "57570950", "totalCurrentLiabilities": "274474967", "otherNonCurrentLiabilities": "6841000", "totalNonCurrentLiabilities": "347277077", "cashAndShortTermInvestments": "411588425", "commonStockSharesOutstanding": "37654399", "intangibleAssetsExcludingGoodwill": "126145181", "cashAndCashEquivalentsAtCarryingValue": "411588425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38445031", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5376632", "operatingCashflow": "76555580", "capitalExpenditures": "5768487", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295565395", "cashflowFromInvestment": "-91743727", "stockBasedCompensation": "7305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27588932", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 314013000, "cost_of_revenue": 172479000, "gross_profit": 141534000, "ebit": 2327000, "ebitda": 23697000, "pretax_income": -4384000, "tax_provision": 1247000, "net_income": -5631000, "net_income_to_common": -5631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83130000, "total_current_assets": 287657000, "total_assets": 432893000, "short_term_debt": 32221000, "long_term_debt": 18605000, "total_debt": 50826000, "total_liabilities": 267648000, "total_equity": 165245000, "shares_outstanding": 35762000, "goodwill_and_intangibles": 117670000 }, "cash_flow": { "operating_cash_flow": 42902000, "capital_expenditure": 24974000, "free_cash_flow": 67876000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136422, "ticker_id": 7445, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2327000", "ebitda": "23697000", "netIncome": "-5631000", "grossProfit": "141534000", "depreciation": "None", "totalRevenue": "314013000", "costOfRevenue": "172479000", "interestIncome": "3110000", "incomeBeforeTax": "-4384000", "interestExpense": "8394590", "operatingIncome": "3105000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1247000", "reportedCurrency": "USD", "netInterestIncome": "-5003000", "nonInterestIncome": "None", "operatingExpenses": "138429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25374000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21370000", "sellingGeneralAndAdministrative": "74916000", "netIncomeFromContinuingOperations": "-5631000" }, "balance": { "goodwill": "19263000", "inventory": "19767994", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "432893000", "longTermDebt": "18605000", "shortTermDebt": "32221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98407000", "reportedCurrency": "USD", "retainedEarnings": "-63311000", "totalLiabilities": "267648000", "otherCurrentAssets": "74667006", "totalCurrentAssets": "287657000", "currentLongTermDebt": "29254000", "longTermInvestments": "5909000", "shortTermInvestments": "9327000", "currentNetReceivables": "100765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145236000", "currentAccountsPayable": "21059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54904000", "totalShareholderEquity": "165245000", "capitalLeaseObligations": "7045000", "otherCurrentLiabilities": "166198000", "totalCurrentLiabilities": "219478000", "otherNonCurrentLiabilities": "18872000", "totalNonCurrentLiabilities": "48170000", "cashAndShortTermInvestments": "83130000", "commonStockSharesOutstanding": "35762000", "intangibleAssetsExcludingGoodwill": "98407000", "cashAndCashEquivalentsAtCarryingValue": "83130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5720675", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2069000", "operatingCashflow": "42902000", "capitalExpenditures": "24974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50844000", "cashflowFromInvestment": "-45906000", "stockBasedCompensation": "7187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21370000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 314013000, "cost_of_revenue": 172479000, "gross_profit": 141534000, "research_and_development": 25374000, "selling_general_admin": 74916000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2327000, "depreciation_amortisation": 21370000, "ebitda": 23697000, "interest_expense": 8394590, "interest_income": null, "other_non_operating": null, "pretax_income": -4384000, "tax_provision": 1247000, "effective_tax_rate": null, "net_income": -5631000, "net_income_continuing_ops": -5631000, "net_income_to_common": -5631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83130000, "short_term_investments": 9327000, "net_receivables": 100765000, "inventory": 19767994, "other_current_assets": null, "total_current_assets": 287657000, "net_ppe": null, "goodwill": 19263000, "intangible_assets": 98407000, "goodwill_and_intangibles": 117670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 145236000, "total_assets": 432893000, "short_term_debt": 32221000, "accounts_payable": 21059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219478000, "long_term_debt": 18605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48170000, "total_liabilities": 267648000, "total_debt": 50826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63311000, "total_equity": 165245000, "shares_outstanding": 35762000, "operating_cash_flow": 42902000, "stock_based_compensation": 7187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45906000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50844000, "free_cash_flow": 67876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2327000", "ebitda": "23697000", "netIncome": "-5631000", "grossProfit": "141534000", "depreciation": "None", "totalRevenue": "314013000", "costOfRevenue": "172479000", "interestIncome": "3110000", "incomeBeforeTax": "-4384000", "interestExpense": "8394590", "operatingIncome": "3105000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1247000", "reportedCurrency": "USD", "netInterestIncome": "-5003000", "nonInterestIncome": "None", "operatingExpenses": "138429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25374000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21370000", "sellingGeneralAndAdministrative": "74916000", "netIncomeFromContinuingOperations": "-5631000" }, "balance": { "goodwill": "19263000", "inventory": "19767994", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "432893000", "longTermDebt": "18605000", "shortTermDebt": "32221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98407000", "reportedCurrency": "USD", "retainedEarnings": "-63311000", "totalLiabilities": "267648000", "otherCurrentAssets": "74667006", "totalCurrentAssets": "287657000", "currentLongTermDebt": "29254000", "longTermInvestments": "5909000", "shortTermInvestments": "9327000", "currentNetReceivables": "100765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145236000", "currentAccountsPayable": "21059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54904000", "totalShareholderEquity": "165245000", "capitalLeaseObligations": "7045000", "otherCurrentLiabilities": "166198000", "totalCurrentLiabilities": "219478000", "otherNonCurrentLiabilities": "18872000", "totalNonCurrentLiabilities": "48170000", "cashAndShortTermInvestments": "83130000", "commonStockSharesOutstanding": "35762000", "intangibleAssetsExcludingGoodwill": "98407000", "cashAndCashEquivalentsAtCarryingValue": "83130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5720675", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2069000", "operatingCashflow": "42902000", "capitalExpenditures": "24974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50844000", "cashflowFromInvestment": "-45906000", "stockBasedCompensation": "7187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21370000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 235491000, "cost_of_revenue": 147198000, "gross_profit": 88293000, "ebit": -10362000, "ebitda": 2339525, "pretax_income": -14672000, "tax_provision": 1215000, "net_income": -15887000, "net_income_to_common": -15887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38386000, "total_current_assets": 203409000, "total_assets": 323859000, "short_term_debt": 56145000, "long_term_debt": 14803000, "total_debt": 70948000, "total_liabilities": 226269000, "total_equity": 97590000, "shares_outstanding": 33149000, "goodwill_and_intangibles": 95719570 }, "cash_flow": { "operating_cash_flow": 8798000, "capital_expenditure": 16559000, "free_cash_flow": 25357000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136427, "ticker_id": 7445, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10362000", "ebitda": "2339525", "netIncome": "-15887000", "grossProfit": "88293000", "depreciation": "None", "totalRevenue": "235491000", "costOfRevenue": "147198000", "interestIncome": "17000", "incomeBeforeTax": "-14672000", "interestExpense": "2829784", "operatingIncome": "-12384000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1215000", "reportedCurrency": "USD", "netInterestIncome": "-2745000", "nonInterestIncome": "None", "operatingExpenses": "100677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28358000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12701525", "sellingGeneralAndAdministrative": "68128000", "netIncomeFromContinuingOperations": "-15887000" }, "balance": { "goodwill": "12866000", "inventory": "20563000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "323859000", "longTermDebt": "14803000", "shortTermDebt": "56145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "82853570", "reportedCurrency": "USD", "retainedEarnings": "-65585000", "totalLiabilities": "226269000", "otherCurrentAssets": "59329838", "totalCurrentAssets": "203409000", "currentLongTermDebt": "54000000", "longTermInvestments": "7328000", "shortTermInvestments": "1269000", "currentNetReceivables": "83861162", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120450000", "currentAccountsPayable": "17464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75097000", "totalShareholderEquity": "97590000", "capitalLeaseObligations": "6294000", "otherCurrentLiabilities": "130173000", "totalCurrentLiabilities": "203782000", "otherNonCurrentLiabilities": "12991000", "totalNonCurrentLiabilities": "22487000", "cashAndShortTermInvestments": "38386000", "commonStockSharesOutstanding": "33149000", "intangibleAssetsExcludingGoodwill": "82853570", "cashAndCashEquivalentsAtCarryingValue": "38386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16136675", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3289903", "operatingCashflow": "8798000", "capitalExpenditures": "16559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31551000", "cashflowFromInvestment": "-36831000", "stockBasedCompensation": "6027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235491000, "cost_of_revenue": 147198000, "gross_profit": 88293000, "research_and_development": 28358000, "selling_general_admin": 68128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10362000, "depreciation_amortisation": 12701525, "ebitda": 2339525, "interest_expense": 2829784, "interest_income": null, "other_non_operating": null, "pretax_income": -14672000, "tax_provision": 1215000, "effective_tax_rate": null, "net_income": -15887000, "net_income_continuing_ops": -15887000, "net_income_to_common": -15887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38386000, "short_term_investments": 1269000, "net_receivables": 83861162, "inventory": 20563000, "other_current_assets": null, "total_current_assets": 203409000, "net_ppe": null, "goodwill": 12866000, "intangible_assets": 82853570, "goodwill_and_intangibles": 95719570, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 120450000, "total_assets": 323859000, "short_term_debt": 56145000, "accounts_payable": 17464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203782000, "long_term_debt": 14803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22487000, "total_liabilities": 226269000, "total_debt": 70948000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -65585000, "total_equity": 97590000, "shares_outstanding": 33149000, "operating_cash_flow": 8798000, "stock_based_compensation": 6027000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16559000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36831000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31551000, "free_cash_flow": 25357000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10362000", "ebitda": "2339525", "netIncome": "-15887000", "grossProfit": "88293000", "depreciation": "None", "totalRevenue": "235491000", "costOfRevenue": "147198000", "interestIncome": "17000", "incomeBeforeTax": "-14672000", "interestExpense": "2829784", "operatingIncome": "-12384000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1215000", "reportedCurrency": "USD", "netInterestIncome": "-2745000", "nonInterestIncome": "None", "operatingExpenses": "100677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28358000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12701525", "sellingGeneralAndAdministrative": "68128000", "netIncomeFromContinuingOperations": "-15887000" }, "balance": { "goodwill": "12866000", "inventory": "20563000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "323859000", "longTermDebt": "14803000", "shortTermDebt": "56145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "82853570", "reportedCurrency": "USD", "retainedEarnings": "-65585000", "totalLiabilities": "226269000", "otherCurrentAssets": "59329838", "totalCurrentAssets": "203409000", "currentLongTermDebt": "54000000", "longTermInvestments": "7328000", "shortTermInvestments": "1269000", "currentNetReceivables": "83861162", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120450000", "currentAccountsPayable": "17464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75097000", "totalShareholderEquity": "97590000", "capitalLeaseObligations": "6294000", "otherCurrentLiabilities": "130173000", "totalCurrentLiabilities": "203782000", "otherNonCurrentLiabilities": "12991000", "totalNonCurrentLiabilities": "22487000", "cashAndShortTermInvestments": "38386000", "commonStockSharesOutstanding": "33149000", "intangibleAssetsExcludingGoodwill": "82853570", "cashAndCashEquivalentsAtCarryingValue": "38386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16136675", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3289903", "operatingCashflow": "8798000", "capitalExpenditures": "16559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31551000", "cashflowFromInvestment": "-36831000", "stockBasedCompensation": "6027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 173514000, "cost_of_revenue": 113476000, "gross_profit": 60038000, "ebit": -32244000, "ebitda": -28655000, "pretax_income": -37058000, "tax_provision": 451000, "net_income": -37509000, "net_income_to_common": -37509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33880000, "total_current_assets": 150460000, "total_assets": 230488000, "short_term_debt": 15068000, "long_term_debt": 8506000, "total_debt": 23574000, "total_liabilities": 125853000, "total_equity": 104635000, "shares_outstanding": 32817000, "goodwill_and_intangibles": 55116000 }, "cash_flow": { "operating_cash_flow": -27547000, "capital_expenditure": 15224000, "free_cash_flow": -12323000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136432, "ticker_id": 7445, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32244000", "ebitda": "-28655000", "netIncome": "-37509000", "grossProfit": "60038000", "depreciation": "None", "totalRevenue": "173514000", "costOfRevenue": "113476000", "interestIncome": "0", "incomeBeforeTax": "-37058000", "interestExpense": "1422642", "operatingIncome": "-34038000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "451000", "reportedCurrency": "USD", "netInterestIncome": "-1475000", "nonInterestIncome": "None", "operatingExpenses": "94076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22132000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3589000", "sellingGeneralAndAdministrative": "61493000", "netIncomeFromContinuingOperations": "-37509000" }, "balance": { "goodwill": "10196000", "inventory": "23807000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "230488000", "longTermDebt": "8506000", "shortTermDebt": "15068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "44920000", "reportedCurrency": "USD", "retainedEarnings": "-56550000", "totalLiabilities": "125853000", "otherCurrentAssets": "65278000", "totalCurrentAssets": "150460000", "currentLongTermDebt": "12862000", "longTermInvestments": "7915000", "shortTermInvestments": "83000", "currentNetReceivables": "27412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80028000", "currentAccountsPayable": "14574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14049000", "shortLongTermDebtTotal": "29518000", "totalShareholderEquity": "104635000", "capitalLeaseObligations": "8150000", "otherCurrentLiabilities": "79772000", "totalCurrentLiabilities": "110207000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15646000", "cashAndShortTermInvestments": "33880000", "commonStockSharesOutstanding": "32817000", "intangibleAssetsExcludingGoodwill": "44920000", "cashAndCashEquivalentsAtCarryingValue": "33880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37509000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12592000", "operatingCashflow": "-27547000", "capitalExpenditures": "15224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6206000", "cashflowFromInvestment": "-26544000", "stockBasedCompensation": "8747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 173514000, "cost_of_revenue": 113476000, "gross_profit": 60038000, "research_and_development": 22132000, "selling_general_admin": 61493000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32244000, "depreciation_amortisation": 3589000, "ebitda": -28655000, "interest_expense": 1422642, "interest_income": null, "other_non_operating": null, "pretax_income": -37058000, "tax_provision": 451000, "effective_tax_rate": null, "net_income": -37509000, "net_income_continuing_ops": -37509000, "net_income_to_common": -37509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33880000, "short_term_investments": 83000, "net_receivables": 27412000, "inventory": 23807000, "other_current_assets": null, "total_current_assets": 150460000, "net_ppe": null, "goodwill": 10196000, "intangible_assets": 44920000, "goodwill_and_intangibles": 55116000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 80028000, "total_assets": 230488000, "short_term_debt": 15068000, "accounts_payable": 14574000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110207000, "long_term_debt": 8506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15646000, "total_liabilities": 125853000, "total_debt": 23574000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56550000, "total_equity": 104635000, "shares_outstanding": 32817000, "operating_cash_flow": -27547000, "stock_based_compensation": 8747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26544000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6206000, "free_cash_flow": -12323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32244000", "ebitda": "-28655000", "netIncome": "-37509000", "grossProfit": "60038000", "depreciation": "None", "totalRevenue": "173514000", "costOfRevenue": "113476000", "interestIncome": "0", "incomeBeforeTax": "-37058000", "interestExpense": "1422642", "operatingIncome": "-34038000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "451000", "reportedCurrency": "USD", "netInterestIncome": "-1475000", "nonInterestIncome": "None", "operatingExpenses": "94076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22132000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3589000", "sellingGeneralAndAdministrative": "61493000", "netIncomeFromContinuingOperations": "-37509000" }, "balance": { "goodwill": "10196000", "inventory": "23807000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "230488000", "longTermDebt": "8506000", "shortTermDebt": "15068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "44920000", "reportedCurrency": "USD", "retainedEarnings": "-56550000", "totalLiabilities": "125853000", "otherCurrentAssets": "65278000", "totalCurrentAssets": "150460000", "currentLongTermDebt": "12862000", "longTermInvestments": "7915000", "shortTermInvestments": "83000", "currentNetReceivables": "27412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80028000", "currentAccountsPayable": "14574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14049000", "shortLongTermDebtTotal": "29518000", "totalShareholderEquity": "104635000", "capitalLeaseObligations": "8150000", "otherCurrentLiabilities": "79772000", "totalCurrentLiabilities": "110207000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15646000", "cashAndShortTermInvestments": "33880000", "commonStockSharesOutstanding": "32817000", "intangibleAssetsExcludingGoodwill": "44920000", "cashAndCashEquivalentsAtCarryingValue": "33880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37509000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-12592000", "operatingCashflow": "-27547000", "capitalExpenditures": "15224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6206000", "cashflowFromInvestment": "-26544000", "stockBasedCompensation": "8747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 119134000, "cost_of_revenue": 70970000, "gross_profit": 48164000, "ebit": -22730102, "ebitda": -15247651, "pretax_income": -24137000, "tax_provision": 632000, "net_income": -24769000, "net_income_to_common": -24769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87332000, "total_current_assets": 156048000, "total_assets": 216006000, "short_term_debt": 7508000, "long_term_debt": 7059000, "total_debt": 14567000, "total_liabilities": 84330000, "total_equity": 131676000, "shares_outstanding": 30191000, "goodwill_and_intangibles": 37801000 }, "cash_flow": { "operating_cash_flow": -12806000, "capital_expenditure": 8696000, "free_cash_flow": -4110000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136437, "ticker_id": 7445, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22730102", "ebitda": "-15247651", "netIncome": "-24769000", "grossProfit": "48164000", "depreciation": "None", "totalRevenue": "119134000", "costOfRevenue": "70970000", "interestIncome": "2000", "incomeBeforeTax": "-24137000", "interestExpense": "1801484", "operatingIncome": "-22482000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "632000", "reportedCurrency": "USD", "netInterestIncome": "-1731000", "nonInterestIncome": "None", "operatingExpenses": "70646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7482451", "sellingGeneralAndAdministrative": "36339000", "netIncomeFromContinuingOperations": "-24769000" }, "balance": { "goodwill": "8271000", "inventory": "7691000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "216006000", "longTermDebt": "7059000", "shortTermDebt": "7508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "29530000", "reportedCurrency": "USD", "retainedEarnings": "-28697000", "totalLiabilities": "84330000", "otherCurrentAssets": "41639000", "totalCurrentAssets": "156048000", "currentLongTermDebt": "6006000", "longTermInvestments": "9405000", "shortTermInvestments": "48000", "currentNetReceivables": "19338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59958000", "currentAccountsPayable": "9136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11500000", "shortLongTermDebtTotal": "19960000", "totalShareholderEquity": "131676000", "capitalLeaseObligations": "6895000", "otherCurrentLiabilities": "10718000", "totalCurrentLiabilities": "70188000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14142000", "cashAndShortTermInvestments": "87332000", "commonStockSharesOutstanding": "30191000", "intangibleAssetsExcludingGoodwill": "29530000", "cashAndCashEquivalentsAtCarryingValue": "87332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24769000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2631000", "operatingCashflow": "-12806000", "capitalExpenditures": "8696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114140000", "cashflowFromInvestment": "-22639000", "stockBasedCompensation": "8850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119134000, "cost_of_revenue": 70970000, "gross_profit": 48164000, "research_and_development": 19040000, "selling_general_admin": 36339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22730102, "depreciation_amortisation": 7482451, "ebitda": -15247651, "interest_expense": 1801484, "interest_income": null, "other_non_operating": null, "pretax_income": -24137000, "tax_provision": 632000, "effective_tax_rate": null, "net_income": -24769000, "net_income_continuing_ops": -24769000, "net_income_to_common": -24769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87332000, "short_term_investments": 48000, "net_receivables": 19338000, "inventory": 7691000, "other_current_assets": null, "total_current_assets": 156048000, "net_ppe": null, "goodwill": 8271000, "intangible_assets": 29530000, "goodwill_and_intangibles": 37801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59958000, "total_assets": 216006000, "short_term_debt": 7508000, "accounts_payable": 9136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70188000, "long_term_debt": 7059000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14142000, "total_liabilities": 84330000, "total_debt": 14567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28697000, "total_equity": 131676000, "shares_outstanding": 30191000, "operating_cash_flow": -12806000, "stock_based_compensation": 8850000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22639000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114140000, "free_cash_flow": -4110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22730102", "ebitda": "-15247651", "netIncome": "-24769000", "grossProfit": "48164000", "depreciation": "None", "totalRevenue": "119134000", "costOfRevenue": "70970000", "interestIncome": "2000", "incomeBeforeTax": "-24137000", "interestExpense": "1801484", "operatingIncome": "-22482000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "632000", "reportedCurrency": "USD", "netInterestIncome": "-1731000", "nonInterestIncome": "None", "operatingExpenses": "70646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7482451", "sellingGeneralAndAdministrative": "36339000", "netIncomeFromContinuingOperations": "-24769000" }, "balance": { "goodwill": "8271000", "inventory": "7691000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "216006000", "longTermDebt": "7059000", "shortTermDebt": "7508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "29530000", "reportedCurrency": "USD", "retainedEarnings": "-28697000", "totalLiabilities": "84330000", "otherCurrentAssets": "41639000", "totalCurrentAssets": "156048000", "currentLongTermDebt": "6006000", "longTermInvestments": "9405000", "shortTermInvestments": "48000", "currentNetReceivables": "19338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59958000", "currentAccountsPayable": "9136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11500000", "shortLongTermDebtTotal": "19960000", "totalShareholderEquity": "131676000", "capitalLeaseObligations": "6895000", "otherCurrentLiabilities": "10718000", "totalCurrentLiabilities": "70188000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14142000", "cashAndShortTermInvestments": "87332000", "commonStockSharesOutstanding": "30191000", "intangibleAssetsExcludingGoodwill": "29530000", "cashAndCashEquivalentsAtCarryingValue": "87332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24769000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2631000", "operatingCashflow": "-12806000", "capitalExpenditures": "8696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114140000", "cashflowFromInvestment": "-22639000", "stockBasedCompensation": "8850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 78783000, "cost_of_revenue": 41603000, "gross_profit": 37180000, "ebit": -4650000, "ebitda": 1258000, "pretax_income": -6098000, "tax_provision": -15000, "net_income": -6254000, "net_income_to_common": -6254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8195000, "total_current_assets": 54518000, "total_assets": 92753000, "short_term_debt": 18574000, "long_term_debt": 8053000, "total_debt": 26627000, "total_liabilities": 80252000, "total_equity": 12501000, "shares_outstanding": 32523561, "goodwill_and_intangibles": 27388000 }, "cash_flow": { "operating_cash_flow": 6488000, "capital_expenditure": 7856000, "free_cash_flow": 14344000, "dividends_paid": 1123564, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136442, "ticker_id": 7445, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4650000", "ebitda": "1258000", "netIncome": "-6254000", "grossProfit": "37180000", "depreciation": "None", "totalRevenue": "78783000", "costOfRevenue": "41603000", "interestIncome": "14000", "incomeBeforeTax": "-6098000", "interestExpense": "1903312", "operatingIncome": "-2224000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-15000", "reportedCurrency": "USD", "netInterestIncome": "-1763000", "nonInterestIncome": "None", "operatingExpenses": "39404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5908000", "sellingGeneralAndAdministrative": "20796000", "netIncomeFromContinuingOperations": "-6083000" }, "balance": { "goodwill": "3478000", "inventory": "5041000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "92753000", "longTermDebt": "8053000", "shortTermDebt": "18574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "23910000", "reportedCurrency": "USD", "retainedEarnings": "-13433000", "totalLiabilities": "80252000", "otherCurrentAssets": "27355000", "totalCurrentAssets": "54518000", "currentLongTermDebt": "16568000", "longTermInvestments": "798000", "shortTermInvestments": "87000", "currentNetReceivables": "13840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38235000", "currentAccountsPayable": "10998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9808000", "shortLongTermDebtTotal": "35155000", "totalShareholderEquity": "12501000", "capitalLeaseObligations": "6474000", "otherCurrentLiabilities": "32617000", "totalCurrentLiabilities": "62251000", "otherNonCurrentLiabilities": "1471000", "totalNonCurrentLiabilities": "18001000", "cashAndShortTermInvestments": "8195000", "commonStockSharesOutstanding": "32523561", "intangibleAssetsExcludingGoodwill": "23910000", "cashAndCashEquivalentsAtCarryingValue": "8195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6083000", "profitLoss": "None", "dividendPayout": "1123564", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-511000", "operatingCashflow": "6488000", "capitalExpenditures": "7856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6046000", "cashflowFromInvestment": "-8572000", "stockBasedCompensation": "2965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1123564", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1123564", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78783000, "cost_of_revenue": 41603000, "gross_profit": 37180000, "research_and_development": 9300000, "selling_general_admin": 20796000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4650000, "depreciation_amortisation": 5908000, "ebitda": 1258000, "interest_expense": 1903312, "interest_income": null, "other_non_operating": null, "pretax_income": -6098000, "tax_provision": -15000, "effective_tax_rate": null, "net_income": -6254000, "net_income_continuing_ops": -6083000, "net_income_to_common": -6254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8195000, "short_term_investments": 87000, "net_receivables": 13840000, "inventory": 5041000, "other_current_assets": null, "total_current_assets": 54518000, "net_ppe": null, "goodwill": 3478000, "intangible_assets": 23910000, "goodwill_and_intangibles": 27388000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38235000, "total_assets": 92753000, "short_term_debt": 18574000, "accounts_payable": 10998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62251000, "long_term_debt": 8053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18001000, "total_liabilities": 80252000, "total_debt": 26627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13433000, "total_equity": 12501000, "shares_outstanding": 32523561, "operating_cash_flow": 6488000, "stock_based_compensation": 2965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7856000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8572000, "dividends_paid": 1123564, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6046000, "free_cash_flow": 14344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4650000", "ebitda": "1258000", "netIncome": "-6254000", "grossProfit": "37180000", "depreciation": "None", "totalRevenue": "78783000", "costOfRevenue": "41603000", "interestIncome": "14000", "incomeBeforeTax": "-6098000", "interestExpense": "1903312", "operatingIncome": "-2224000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-15000", "reportedCurrency": "USD", "netInterestIncome": "-1763000", "nonInterestIncome": "None", "operatingExpenses": "39404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5908000", "sellingGeneralAndAdministrative": "20796000", "netIncomeFromContinuingOperations": "-6083000" }, "balance": { "goodwill": "3478000", "inventory": "5041000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "92753000", "longTermDebt": "8053000", "shortTermDebt": "18574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "23910000", "reportedCurrency": "USD", "retainedEarnings": "-13433000", "totalLiabilities": "80252000", "otherCurrentAssets": "27355000", "totalCurrentAssets": "54518000", "currentLongTermDebt": "16568000", "longTermInvestments": "798000", "shortTermInvestments": "87000", "currentNetReceivables": "13840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38235000", "currentAccountsPayable": "10998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9808000", "shortLongTermDebtTotal": "35155000", "totalShareholderEquity": "12501000", "capitalLeaseObligations": "6474000", "otherCurrentLiabilities": "32617000", "totalCurrentLiabilities": "62251000", "otherNonCurrentLiabilities": "1471000", "totalNonCurrentLiabilities": "18001000", "cashAndShortTermInvestments": "8195000", "commonStockSharesOutstanding": "32523561", "intangibleAssetsExcludingGoodwill": "23910000", "cashAndCashEquivalentsAtCarryingValue": "8195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6083000", "profitLoss": "None", "dividendPayout": "1123564", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-511000", "operatingCashflow": "6488000", "capitalExpenditures": "7856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6046000", "cashflowFromInvestment": "-8572000", "stockBasedCompensation": "2965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1123564", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1123564", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 63626000, "cost_of_revenue": 37072000, "gross_profit": 26554000, "ebit": -4533000, "ebitda": 284000, "pretax_income": -5634000, "tax_provision": -143000, "net_income": -5254000, "net_income_to_common": -5254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4412000, "total_current_assets": 40212000, "total_assets": 69486000, "short_term_debt": 13722000, "long_term_debt": 1085000, "total_debt": 14807000, "total_liabilities": 53817000, "total_equity": 14654000, "shares_outstanding": 32523561, "goodwill_and_intangibles": 20737000 }, "cash_flow": { "operating_cash_flow": -1435000, "capital_expenditure": 6689000, "free_cash_flow": 5254000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136446, "ticker_id": 7445, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4533000", "ebitda": "284000", "netIncome": "-5254000", "grossProfit": "26554000", "depreciation": "None", "totalRevenue": "63626000", "costOfRevenue": "37072000", "interestIncome": "9000", "incomeBeforeTax": "-5634000", "interestExpense": "1292543", "operatingIncome": "-3089000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-143000", "reportedCurrency": "USD", "netInterestIncome": "-1244000", "nonInterestIncome": "None", "operatingExpenses": "29643000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7325000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4817000", "sellingGeneralAndAdministrative": "14421000", "netIncomeFromContinuingOperations": "-5491000" }, "balance": { "goodwill": "1394000", "inventory": "4519000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "69486000", "longTermDebt": "1085000", "shortTermDebt": "13722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "19343000", "reportedCurrency": "USD", "retainedEarnings": "-11026000", "totalLiabilities": "53817000", "otherCurrentAssets": "6647000", "totalCurrentAssets": "40212000", "currentLongTermDebt": "12526000", "longTermInvestments": "474000", "shortTermInvestments": "-151000", "currentNetReceivables": "24634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29274000", "currentAccountsPayable": "7619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7777000", "shortLongTermDebtTotal": "19516000", "totalShareholderEquity": "14654000", "capitalLeaseObligations": "5905000", "otherCurrentLiabilities": "327000", "totalCurrentLiabilities": "45221000", "otherNonCurrentLiabilities": "1159000", "totalNonCurrentLiabilities": "8596000", "cashAndShortTermInvestments": "4412000", "commonStockSharesOutstanding": "32523561", "intangibleAssetsExcludingGoodwill": "19343000", "cashAndCashEquivalentsAtCarryingValue": "4412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5491000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-466000", "operatingCashflow": "-1435000", "capitalExpenditures": "6689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4177000", "cashflowFromInvestment": "-8325000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63626000, "cost_of_revenue": 37072000, "gross_profit": 26554000, "research_and_development": 7325000, "selling_general_admin": 14421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4533000, "depreciation_amortisation": 4817000, "ebitda": 284000, "interest_expense": 1292543, "interest_income": null, "other_non_operating": null, "pretax_income": -5634000, "tax_provision": -143000, "effective_tax_rate": null, "net_income": -5254000, "net_income_continuing_ops": -5491000, "net_income_to_common": -5254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4412000, "short_term_investments": -151000, "net_receivables": 24634000, "inventory": 4519000, "other_current_assets": null, "total_current_assets": 40212000, "net_ppe": null, "goodwill": 1394000, "intangible_assets": 19343000, "goodwill_and_intangibles": 20737000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29274000, "total_assets": 69486000, "short_term_debt": 13722000, "accounts_payable": 7619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45221000, "long_term_debt": 1085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8596000, "total_liabilities": 53817000, "total_debt": 14807000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11026000, "total_equity": 14654000, "shares_outstanding": 32523561, "operating_cash_flow": -1435000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8325000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4177000, "free_cash_flow": 5254000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4533000", "ebitda": "284000", "netIncome": "-5254000", "grossProfit": "26554000", "depreciation": "None", "totalRevenue": "63626000", "costOfRevenue": "37072000", "interestIncome": "9000", "incomeBeforeTax": "-5634000", "interestExpense": "1292543", "operatingIncome": "-3089000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-143000", "reportedCurrency": "USD", "netInterestIncome": "-1244000", "nonInterestIncome": "None", "operatingExpenses": "29643000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7325000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4817000", "sellingGeneralAndAdministrative": "14421000", "netIncomeFromContinuingOperations": "-5491000" }, "balance": { "goodwill": "1394000", "inventory": "4519000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "69486000", "longTermDebt": "1085000", "shortTermDebt": "13722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "19343000", "reportedCurrency": "USD", "retainedEarnings": "-11026000", "totalLiabilities": "53817000", "otherCurrentAssets": "6647000", "totalCurrentAssets": "40212000", "currentLongTermDebt": "12526000", "longTermInvestments": "474000", "shortTermInvestments": "-151000", "currentNetReceivables": "24634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29274000", "currentAccountsPayable": "7619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7777000", "shortLongTermDebtTotal": "19516000", "totalShareholderEquity": "14654000", "capitalLeaseObligations": "5905000", "otherCurrentLiabilities": "327000", "totalCurrentLiabilities": "45221000", "otherNonCurrentLiabilities": "1159000", "totalNonCurrentLiabilities": "8596000", "cashAndShortTermInvestments": "4412000", "commonStockSharesOutstanding": "32523561", "intangibleAssetsExcludingGoodwill": "19343000", "cashAndCashEquivalentsAtCarryingValue": "4412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5491000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-466000", "operatingCashflow": "-1435000", "capitalExpenditures": "6689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4177000", "cashflowFromInvestment": "-8325000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 48711000, "cost_of_revenue": 27433000, "gross_profit": 21278000, "ebit": -2564000, "ebitda": 385000, "pretax_income": -3679000, "tax_provision": -47000, "net_income": -3686000, "net_income_to_common": -3686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 32523561, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1835000, "capital_expenditure": 4688000, "free_cash_flow": 6523000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136447, "ticker_id": 7445, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2564000", "ebitda": "385000", "netIncome": "-3686000", "grossProfit": "21278000", "depreciation": "None", "totalRevenue": "48711000", "costOfRevenue": "27433000", "interestIncome": "0", "incomeBeforeTax": "-3679000", "interestExpense": "1257000", "operatingIncome": "1339000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-47000", "reportedCurrency": "USD", "netInterestIncome": "-1257000", "nonInterestIncome": "None", "operatingExpenses": "19939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4790000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2949000", "sellingGeneralAndAdministrative": "9901000", "netIncomeFromContinuingOperations": "-3632000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "32523561", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3632000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2451000", "operatingCashflow": "1835000", "capitalExpenditures": "4688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6680000", "cashflowFromInvestment": "-4915000", "stockBasedCompensation": "138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-481068", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48711000, "cost_of_revenue": 27433000, "gross_profit": 21278000, "research_and_development": 4790000, "selling_general_admin": 9901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2564000, "depreciation_amortisation": 2949000, "ebitda": 385000, "interest_expense": 1257000, "interest_income": null, "other_non_operating": null, "pretax_income": -3679000, "tax_provision": -47000, "effective_tax_rate": null, "net_income": -3686000, "net_income_continuing_ops": -3632000, "net_income_to_common": -3686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 32523561, "operating_cash_flow": 1835000, "stock_based_compensation": 138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6680000, "free_cash_flow": 6523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2564000", "ebitda": "385000", "netIncome": "-3686000", "grossProfit": "21278000", "depreciation": "None", "totalRevenue": "48711000", "costOfRevenue": "27433000", "interestIncome": "0", "incomeBeforeTax": "-3679000", "interestExpense": "1257000", "operatingIncome": "1339000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-47000", "reportedCurrency": "USD", "netInterestIncome": "-1257000", "nonInterestIncome": "None", "operatingExpenses": "19939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4790000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2949000", "sellingGeneralAndAdministrative": "9901000", "netIncomeFromContinuingOperations": "-3632000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "32523561", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3632000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2451000", "operatingCashflow": "1835000", "capitalExpenditures": "4688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6680000", "cashflowFromInvestment": "-4915000", "stockBasedCompensation": "138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-481068", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 105913102, "cost_of_revenue": 57891616, "gross_profit": 48021485, "ebit": 4096530, "ebitda": 11210200, "pretax_income": 720584, "tax_provision": -548120, "net_income": 1268705, "net_income_to_common": 1268705, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 404246907, "total_current_assets": 636829780, "total_assets": 874763734, "short_term_debt": 6643447, "long_term_debt": 322123000, "total_debt": 328766447, "total_liabilities": 638589727, "total_equity": 236174007, "shares_outstanding": 41546785, "goodwill_and_intangibles": 194318581 }, "cash_flow": { "operating_cash_flow": 2765381, "capital_expenditure": 1788081, "free_cash_flow": 4553462, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136415, "ticker_id": 7445, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4096530", "ebitda": "11210200", "netIncome": "1268705", "grossProfit": "48021485", "depreciation": "None", "totalRevenue": "105913102", "costOfRevenue": "57891616", "interestIncome": "2955000", "incomeBeforeTax": "720584", "interestExpense": "6304870", "operatingIncome": "4096530", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-548120", "reportedCurrency": "USD", "netInterestIncome": "-3406000", "nonInterestIncome": "None", "operatingExpenses": "43924955", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7925443", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57891616", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7113670", "sellingGeneralAndAdministrative": "36320000", "netIncomeFromContinuingOperations": "1280000" }, "balance": { "goodwill": "194318581", "inventory": "28648801", "commonStock": "9030", "currentDebt": "None", "investments": "None", "totalAssets": "874763734", "longTermDebt": "322123000", "shortTermDebt": "6643447", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16010096", "totalLiabilities": "638589727", "otherCurrentAssets": "28170184", "totalCurrentAssets": "636829780", "currentLongTermDebt": "3220000", "longTermInvestments": "213000", "shortTermInvestments": "1497058", "currentNetReceivables": "174266829", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237933953", "currentAccountsPayable": "239802266", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335398274", "totalShareholderEquity": "236174007", "capitalLeaseObligations": "8922000", "otherCurrentLiabilities": "50048108", "totalCurrentLiabilities": "296493821", "otherNonCurrentLiabilities": "6511000", "totalNonCurrentLiabilities": "342095905", "cashAndShortTermInvestments": "404246907", "commonStockSharesOutstanding": "41546785", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "404246907", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1268705", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "69382", "operatingCashflow": "2765381", "capitalExpenditures": "1788081", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381602", "cashflowFromInvestment": "-12297520", "stockBasedCompensation": "2252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7113670", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105913102, "cost_of_revenue": 57891616, "gross_profit": 48021485, "research_and_development": 7925443, "selling_general_admin": 36320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4096530, "depreciation_amortisation": 7113670, "ebitda": 11210200, "interest_expense": 6304870, "interest_income": null, "other_non_operating": null, "pretax_income": 720584, "tax_provision": -548120, "effective_tax_rate": null, "net_income": 1268705, "net_income_continuing_ops": 1280000, "net_income_to_common": 1268705, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 404246907, "short_term_investments": 1497058, "net_receivables": 174266829, "inventory": 28648801, "other_current_assets": null, "total_current_assets": 636829780, "net_ppe": null, "goodwill": 194318581, "intangible_assets": null, "goodwill_and_intangibles": 194318581, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 237933953, "total_assets": 874763734, "short_term_debt": 6643447, "accounts_payable": 239802266, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296493821, "long_term_debt": 322123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 342095905, "total_liabilities": 638589727, "total_debt": 328766447, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16010096, "total_equity": 236174007, "shares_outstanding": 41546785, "operating_cash_flow": 2765381, "stock_based_compensation": 2252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1788081, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12297520, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -381602, "free_cash_flow": 4553462, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4096530", "ebitda": "11210200", "netIncome": "1268705", "grossProfit": "48021485", "depreciation": "None", "totalRevenue": "105913102", "costOfRevenue": "57891616", "interestIncome": "2955000", "incomeBeforeTax": "720584", "interestExpense": "6304870", "operatingIncome": "4096530", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-548120", "reportedCurrency": "USD", "netInterestIncome": "-3406000", "nonInterestIncome": "None", "operatingExpenses": "43924955", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7925443", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57891616", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7113670", "sellingGeneralAndAdministrative": "36320000", "netIncomeFromContinuingOperations": "1280000" }, "balance": { "goodwill": "194318581", "inventory": "28648801", "commonStock": "9030", "currentDebt": "None", "investments": "None", "totalAssets": "874763734", "longTermDebt": "322123000", "shortTermDebt": "6643447", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16010096", "totalLiabilities": "638589727", "otherCurrentAssets": "28170184", "totalCurrentAssets": "636829780", "currentLongTermDebt": "3220000", "longTermInvestments": "213000", "shortTermInvestments": "1497058", "currentNetReceivables": "174266829", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237933953", "currentAccountsPayable": "239802266", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335398274", "totalShareholderEquity": "236174007", "capitalLeaseObligations": "8922000", "otherCurrentLiabilities": "50048108", "totalCurrentLiabilities": "296493821", "otherNonCurrentLiabilities": "6511000", "totalNonCurrentLiabilities": "342095905", "cashAndShortTermInvestments": "404246907", "commonStockSharesOutstanding": "41546785", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "404246907", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1268705", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "69382", "operatingCashflow": "2765381", "capitalExpenditures": "1788081", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-381602", "cashflowFromInvestment": "-12297520", "stockBasedCompensation": "2252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7113670", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 121917264, "cost_of_revenue": 69063383, "gross_profit": 52853880, "ebit": 13258887, "ebitda": 20323625, "pretax_income": 10828789, "tax_provision": -2613810, "net_income": 13442599, "net_income_to_common": 13442599, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 411588425, "total_current_assets": 620292741, "total_assets": 852815000, "short_term_debt": 6695389, "long_term_debt": 324529000, "total_debt": 331224389, "total_liabilities": 621752044, "total_equity": 231062957, "shares_outstanding": 37798612, "goodwill_and_intangibles": 190532544 }, "cash_flow": { "operating_cash_flow": 17681232, "capital_expenditure": 1380658, "free_cash_flow": 19061890, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136416, "ticker_id": 7445, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13258887", "ebitda": "20323625", "netIncome": "13442599", "grossProfit": "52853880", "depreciation": "None", "totalRevenue": "121917264", "costOfRevenue": "69063383", "interestIncome": "2244000", "incomeBeforeTax": "10828789", "interestExpense": "3985525", "operatingIncome": "13258887", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2613810", "reportedCurrency": "USD", "netInterestIncome": "-5872000", "nonInterestIncome": "None", "operatingExpenses": "39594992", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6382963", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69063383", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7064738", "sellingGeneralAndAdministrative": "6852000", "netIncomeFromContinuingOperations": "13171000" }, "balance": { "goodwill": "64387363", "inventory": "28599935", "commonStock": "9001", "currentDebt": "None", "investments": "None", "totalAssets": "852815000", "longTermDebt": "324529000", "shortTermDebt": "6695389", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "126145181", "reportedCurrency": "USD", "retainedEarnings": "-19639076", "totalLiabilities": "621752044", "otherCurrentAssets": "27061618", "totalCurrentAssets": "620292741", "currentLongTermDebt": "3220000", "longTermInvestments": "211000", "shortTermInvestments": "1171243", "currentNetReceivables": "151871520", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232522259", "currentAccountsPayable": "210208628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337695087", "totalShareholderEquity": "231062957", "capitalLeaseObligations": "9876000", "otherCurrentLiabilities": "57570950", "totalCurrentLiabilities": "274474967", "otherNonCurrentLiabilities": "6841000", "totalNonCurrentLiabilities": "347277077", "cashAndShortTermInvestments": "411588425", "commonStockSharesOutstanding": "37798612", "intangibleAssetsExcludingGoodwill": "126145181", "cashAndCashEquivalentsAtCarryingValue": "411588425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13442599", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1804143", "operatingCashflow": "17681232", "capitalExpenditures": "1380658", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185319147", "cashflowFromInvestment": "-39950365", "stockBasedCompensation": "448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7064738", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121917264, "cost_of_revenue": 69063383, "gross_profit": 52853880, "research_and_development": 6382963, "selling_general_admin": 6852000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13258887, "depreciation_amortisation": 7064738, "ebitda": 20323625, "interest_expense": 3985525, "interest_income": null, "other_non_operating": null, "pretax_income": 10828789, "tax_provision": -2613810, "effective_tax_rate": null, "net_income": 13442599, "net_income_continuing_ops": 13171000, "net_income_to_common": 13442599, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 411588425, "short_term_investments": 1171243, "net_receivables": 151871520, "inventory": 28599935, "other_current_assets": null, "total_current_assets": 620292741, "net_ppe": null, "goodwill": 64387363, "intangible_assets": 126145181, "goodwill_and_intangibles": 190532544, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 232522259, "total_assets": 852815000, "short_term_debt": 6695389, "accounts_payable": 210208628, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274474967, "long_term_debt": 324529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 347277077, "total_liabilities": 621752044, "total_debt": 331224389, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19639076, "total_equity": 231062957, "shares_outstanding": 37798612, "operating_cash_flow": 17681232, "stock_based_compensation": 448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1380658, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39950365, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 185319147, "free_cash_flow": 19061890, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13258887", "ebitda": "20323625", "netIncome": "13442599", "grossProfit": "52853880", "depreciation": "None", "totalRevenue": "121917264", "costOfRevenue": "69063383", "interestIncome": "2244000", "incomeBeforeTax": "10828789", "interestExpense": "3985525", "operatingIncome": "13258887", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2613810", "reportedCurrency": "USD", "netInterestIncome": "-5872000", "nonInterestIncome": "None", "operatingExpenses": "39594992", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6382963", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69063383", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7064738", "sellingGeneralAndAdministrative": "6852000", "netIncomeFromContinuingOperations": "13171000" }, "balance": { "goodwill": "64387363", "inventory": "28599935", "commonStock": "9001", "currentDebt": "None", "investments": "None", "totalAssets": "852815000", "longTermDebt": "324529000", "shortTermDebt": "6695389", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "126145181", "reportedCurrency": "USD", "retainedEarnings": "-19639076", "totalLiabilities": "621752044", "otherCurrentAssets": "27061618", "totalCurrentAssets": "620292741", "currentLongTermDebt": "3220000", "longTermInvestments": "211000", "shortTermInvestments": "1171243", "currentNetReceivables": "151871520", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232522259", "currentAccountsPayable": "210208628", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337695087", "totalShareholderEquity": "231062957", "capitalLeaseObligations": "9876000", "otherCurrentLiabilities": "57570950", "totalCurrentLiabilities": "274474967", "otherNonCurrentLiabilities": "6841000", "totalNonCurrentLiabilities": "347277077", "cashAndShortTermInvestments": "411588425", "commonStockSharesOutstanding": "37798612", "intangibleAssetsExcludingGoodwill": "126145181", "cashAndCashEquivalentsAtCarryingValue": "411588425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13442599", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1804143", "operatingCashflow": "17681232", "capitalExpenditures": "1380658", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185319147", "cashflowFromInvestment": "-39950365", "stockBasedCompensation": "448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7064738", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 105798493, "cost_of_revenue": 57667686, "gross_profit": 48130806, "ebit": 9669786, "ebitda": 16599242, "pretax_income": 4635532, "tax_provision": 1047027, "net_income": 3588504, "net_income_to_common": 3588504, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257892745, "total_current_assets": 437649284, "total_assets": 635705259, "short_term_debt": 5842000, "long_term_debt": 152940000, "total_debt": 158782000, "total_liabilities": 428243871, "total_equity": 207452416, "shares_outstanding": 38451507, "goodwill_and_intangibles": 168844863 }, "cash_flow": { "operating_cash_flow": 17612132, "capital_expenditure": 2151190, "free_cash_flow": 19763322, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136418, "ticker_id": 7445, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9669786", "ebitda": "16599242", "netIncome": "3588504", "grossProfit": "48130806", "depreciation": "None", "totalRevenue": "105798493", "costOfRevenue": "57667686", "interestIncome": "1685000", "incomeBeforeTax": "4635532", "interestExpense": "5034255", "operatingIncome": "8737405", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1047027", "reportedCurrency": "USD", "netInterestIncome": "-3277000", "nonInterestIncome": "None", "operatingExpenses": "39393401", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8949448", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57667686", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6929456", "sellingGeneralAndAdministrative": "30007000", "netIncomeFromContinuingOperations": "3537000" }, "balance": { "goodwill": "None", "inventory": "23938695", "commonStock": "8971", "currentDebt": "None", "investments": "None", "totalAssets": "635705259", "longTermDebt": "152940000", "shortTermDebt": "5842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "168844863", "reportedCurrency": "USD", "retainedEarnings": "-33080937", "totalLiabilities": "428243871", "otherCurrentAssets": "22741463", "totalCurrentAssets": "437649284", "currentLongTermDebt": "3220000", "longTermInvestments": "210000", "shortTermInvestments": "5497705", "currentNetReceivables": "127578675", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198055974", "currentAccountsPayable": "202348471", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "161086270", "totalShareholderEquity": "207452416", "capitalLeaseObligations": "5433000", "otherCurrentLiabilities": "47746427", "totalCurrentLiabilities": "255936898", "otherNonCurrentLiabilities": "9145000", "totalNonCurrentLiabilities": "172306973", "cashAndShortTermInvestments": "257892745", "commonStockSharesOutstanding": "38451507", "intangibleAssetsExcludingGoodwill": "168844863", "cashAndCashEquivalentsAtCarryingValue": "257892745", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3588504", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-724928", "operatingCashflow": "17612132", "capitalExpenditures": "2151190", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2605336", "cashflowFromInvestment": "-13469162", "stockBasedCompensation": "2562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6929456", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105798493, "cost_of_revenue": 57667686, "gross_profit": 48130806, "research_and_development": 8949448, "selling_general_admin": 30007000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9669786, "depreciation_amortisation": 6929456, "ebitda": 16599242, "interest_expense": 5034255, "interest_income": null, "other_non_operating": null, "pretax_income": 4635532, "tax_provision": 1047027, "effective_tax_rate": null, "net_income": 3588504, "net_income_continuing_ops": 3537000, "net_income_to_common": 3588504, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257892745, "short_term_investments": 5497705, "net_receivables": 127578675, "inventory": 23938695, "other_current_assets": null, "total_current_assets": 437649284, "net_ppe": null, "goodwill": null, "intangible_assets": 168844863, "goodwill_and_intangibles": 168844863, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 198055974, "total_assets": 635705259, "short_term_debt": 5842000, "accounts_payable": 202348471, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255936898, "long_term_debt": 152940000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 172306973, "total_liabilities": 428243871, "total_debt": 158782000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33080937, "total_equity": 207452416, "shares_outstanding": 38451507, "operating_cash_flow": 17612132, "stock_based_compensation": 2562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2151190, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13469162, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2605336, "free_cash_flow": 19763322, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9669786", "ebitda": "16599242", "netIncome": "3588504", "grossProfit": "48130806", "depreciation": "None", "totalRevenue": "105798493", "costOfRevenue": "57667686", "interestIncome": "1685000", "incomeBeforeTax": "4635532", "interestExpense": "5034255", "operatingIncome": "8737405", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1047027", "reportedCurrency": "USD", "netInterestIncome": "-3277000", "nonInterestIncome": "None", "operatingExpenses": "39393401", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8949448", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57667686", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6929456", "sellingGeneralAndAdministrative": "30007000", "netIncomeFromContinuingOperations": "3537000" }, "balance": { "goodwill": "None", "inventory": "23938695", "commonStock": "8971", "currentDebt": "None", "investments": "None", "totalAssets": "635705259", "longTermDebt": "152940000", "shortTermDebt": "5842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "168844863", "reportedCurrency": "USD", "retainedEarnings": "-33080937", "totalLiabilities": "428243871", "otherCurrentAssets": "22741463", "totalCurrentAssets": "437649284", "currentLongTermDebt": "3220000", "longTermInvestments": "210000", "shortTermInvestments": "5497705", "currentNetReceivables": "127578675", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198055974", "currentAccountsPayable": "202348471", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "161086270", "totalShareholderEquity": "207452416", "capitalLeaseObligations": "5433000", "otherCurrentLiabilities": "47746427", "totalCurrentLiabilities": "255936898", "otherNonCurrentLiabilities": "9145000", "totalNonCurrentLiabilities": "172306973", "cashAndShortTermInvestments": "257892745", "commonStockSharesOutstanding": "38451507", "intangibleAssetsExcludingGoodwill": "168844863", "cashAndCashEquivalentsAtCarryingValue": "257892745", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3588504", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-724928", "operatingCashflow": "17612132", "capitalExpenditures": "2151190", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2605336", "cashflowFromInvestment": "-13469162", "stockBasedCompensation": "2562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6929456", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 95589000, "cost_of_revenue": 49417000, "gross_profit": 46172000, "ebit": 15616000, "ebitda": 21630000, "pretax_income": 11985000, "tax_provision": 333000, "net_income": 11652000, "net_income_to_common": 11652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172267000, "total_current_assets": 439198000, "total_assets": 633308000, "short_term_debt": 6050000, "long_term_debt": 152439000, "total_debt": 158489000, "total_liabilities": 431821000, "total_equity": 201487000, "shares_outstanding": 37786355, "goodwill_and_intangibles": 164698000 }, "cash_flow": { "operating_cash_flow": 12946000, "capital_expenditure": 7372000, "free_cash_flow": 20318000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136419, "ticker_id": 7445, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15616000", "ebitda": "21630000", "netIncome": "11652000", "grossProfit": "46172000", "depreciation": "None", "totalRevenue": "95589000", "costOfRevenue": "49417000", "interestIncome": "6099000", "incomeBeforeTax": "11985000", "interestExpense": "3631000", "operatingIncome": "9517000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "333000", "reportedCurrency": "USD", "netInterestIncome": "2468000", "nonInterestIncome": "None", "operatingExpenses": "36655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7732000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6014000", "sellingGeneralAndAdministrative": "31218000", "netIncomeFromContinuingOperations": "11652000" }, "balance": { "goodwill": "None", "inventory": "23177000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "633308000", "longTermDebt": "152439000", "shortTermDebt": "6050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "164698000", "reportedCurrency": "USD", "retainedEarnings": "-39649000", "totalLiabilities": "431821000", "otherCurrentAssets": "100883000", "totalCurrentAssets": "439198000", "currentLongTermDebt": "3220000", "longTermInvestments": "1216000", "shortTermInvestments": "638000", "currentNetReceivables": "142233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194110000", "currentAccountsPayable": "19407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "161647000", "totalShareholderEquity": "201487000", "capitalLeaseObligations": "5988000", "otherCurrentLiabilities": "235454000", "totalCurrentLiabilities": "260911000", "otherNonCurrentLiabilities": "11076000", "totalNonCurrentLiabilities": "170910000", "cashAndShortTermInvestments": "172267000", "commonStockSharesOutstanding": "37786355", "intangibleAssetsExcludingGoodwill": "164698000", "cashAndCashEquivalentsAtCarryingValue": "172267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11652000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1714000", "operatingCashflow": "12946000", "capitalExpenditures": "7372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1224000", "cashflowFromInvestment": "-22631000", "stockBasedCompensation": "2512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 95589000, "cost_of_revenue": 49417000, "gross_profit": 46172000, "research_and_development": 7732000, "selling_general_admin": 31218000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15616000, "depreciation_amortisation": 6014000, "ebitda": 21630000, "interest_expense": 3631000, "interest_income": null, "other_non_operating": null, "pretax_income": 11985000, "tax_provision": 333000, "effective_tax_rate": null, "net_income": 11652000, "net_income_continuing_ops": 11652000, "net_income_to_common": 11652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172267000, "short_term_investments": 638000, "net_receivables": 142233000, "inventory": 23177000, "other_current_assets": null, "total_current_assets": 439198000, "net_ppe": null, "goodwill": null, "intangible_assets": 164698000, "goodwill_and_intangibles": 164698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 194110000, "total_assets": 633308000, "short_term_debt": 6050000, "accounts_payable": 19407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260911000, "long_term_debt": 152439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 170910000, "total_liabilities": 431821000, "total_debt": 158489000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39649000, "total_equity": 201487000, "shares_outstanding": 37786355, "operating_cash_flow": 12946000, "stock_based_compensation": 2512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7372000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22631000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1224000, "free_cash_flow": 20318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15616000", "ebitda": "21630000", "netIncome": "11652000", "grossProfit": "46172000", "depreciation": "None", "totalRevenue": "95589000", "costOfRevenue": "49417000", "interestIncome": "6099000", "incomeBeforeTax": "11985000", "interestExpense": "3631000", "operatingIncome": "9517000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "333000", "reportedCurrency": "USD", "netInterestIncome": "2468000", "nonInterestIncome": "None", "operatingExpenses": "36655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7732000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6014000", "sellingGeneralAndAdministrative": "31218000", "netIncomeFromContinuingOperations": "11652000" }, "balance": { "goodwill": "None", "inventory": "23177000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "633308000", "longTermDebt": "152439000", "shortTermDebt": "6050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "164698000", "reportedCurrency": "USD", "retainedEarnings": "-39649000", "totalLiabilities": "431821000", "otherCurrentAssets": "100883000", "totalCurrentAssets": "439198000", "currentLongTermDebt": "3220000", "longTermInvestments": "1216000", "shortTermInvestments": "638000", "currentNetReceivables": "142233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194110000", "currentAccountsPayable": "19407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "161647000", "totalShareholderEquity": "201487000", "capitalLeaseObligations": "5988000", "otherCurrentLiabilities": "235454000", "totalCurrentLiabilities": "260911000", "otherNonCurrentLiabilities": "11076000", "totalNonCurrentLiabilities": "170910000", "cashAndShortTermInvestments": "172267000", "commonStockSharesOutstanding": "37786355", "intangibleAssetsExcludingGoodwill": "164698000", "cashAndCashEquivalentsAtCarryingValue": "172267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11652000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1714000", "operatingCashflow": "12946000", "capitalExpenditures": "7372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1224000", "cashflowFromInvestment": "-22631000", "stockBasedCompensation": "2512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 81110000, "cost_of_revenue": 41211000, "gross_profit": 39899000, "ebit": 9729000, "ebitda": 15450000, "pretax_income": 7402000, "tax_provision": 246000, "net_income": 7156000, "net_income_to_common": 7156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176763000, "total_current_assets": 397371000, "total_assets": 566861000, "short_term_debt": 5991000, "long_term_debt": 139141000, "total_debt": 145132000, "total_liabilities": 386058000, "total_equity": 180803000, "shares_outstanding": 36697436, "goodwill_and_intangibles": 144734000 }, "cash_flow": { "operating_cash_flow": 1289000, "capital_expenditure": 7022000, "free_cash_flow": 8311000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136420, "ticker_id": 7445, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9729000", "ebitda": "15450000", "netIncome": "7156000", "grossProfit": "39899000", "depreciation": "None", "totalRevenue": "81110000", "costOfRevenue": "41211000", "interestIncome": "1836000", "incomeBeforeTax": "7402000", "interestExpense": "2327000", "operatingIncome": "7893000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "246000", "reportedCurrency": "USD", "netInterestIncome": "-491000", "nonInterestIncome": "None", "operatingExpenses": "32006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7152000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5721000", "sellingGeneralAndAdministrative": "27541000", "netIncomeFromContinuingOperations": "7156000" }, "balance": { "goodwill": "None", "inventory": "20835000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "566861000", "longTermDebt": "139141000", "shortTermDebt": "5991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "144734000", "reportedCurrency": "USD", "retainedEarnings": "-54224000", "totalLiabilities": "386058000", "otherCurrentAssets": "79914000", "totalCurrentAssets": "397371000", "currentLongTermDebt": "3220000", "longTermInvestments": "1891000", "shortTermInvestments": "44000", "currentNetReceivables": "119815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169490000", "currentAccountsPayable": "14522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "148584000", "totalShareholderEquity": "180803000", "capitalLeaseObligations": "6223000", "otherCurrentLiabilities": "205561000", "totalCurrentLiabilities": "226074000", "otherNonCurrentLiabilities": "13057000", "totalNonCurrentLiabilities": "159984000", "cashAndShortTermInvestments": "176763000", "commonStockSharesOutstanding": "36697436", "intangibleAssetsExcludingGoodwill": "144734000", "cashAndCashEquivalentsAtCarryingValue": "176763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7156000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-784000", "operatingCashflow": "1289000", "capitalExpenditures": "7022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99735000", "cashflowFromInvestment": "-7984000", "stockBasedCompensation": "1783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81110000, "cost_of_revenue": 41211000, "gross_profit": 39899000, "research_and_development": 7152000, "selling_general_admin": 27541000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9729000, "depreciation_amortisation": 5721000, "ebitda": 15450000, "interest_expense": 2327000, "interest_income": null, "other_non_operating": null, "pretax_income": 7402000, "tax_provision": 246000, "effective_tax_rate": null, "net_income": 7156000, "net_income_continuing_ops": 7156000, "net_income_to_common": 7156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176763000, "short_term_investments": 44000, "net_receivables": 119815000, "inventory": 20835000, "other_current_assets": null, "total_current_assets": 397371000, "net_ppe": null, "goodwill": null, "intangible_assets": 144734000, "goodwill_and_intangibles": 144734000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 169490000, "total_assets": 566861000, "short_term_debt": 5991000, "accounts_payable": 14522000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 226074000, "long_term_debt": 139141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 159984000, "total_liabilities": 386058000, "total_debt": 145132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54224000, "total_equity": 180803000, "shares_outstanding": 36697436, "operating_cash_flow": 1289000, "stock_based_compensation": 1783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7984000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99735000, "free_cash_flow": 8311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9729000", "ebitda": "15450000", "netIncome": "7156000", "grossProfit": "39899000", "depreciation": "None", "totalRevenue": "81110000", "costOfRevenue": "41211000", "interestIncome": "1836000", "incomeBeforeTax": "7402000", "interestExpense": "2327000", "operatingIncome": "7893000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "246000", "reportedCurrency": "USD", "netInterestIncome": "-491000", "nonInterestIncome": "None", "operatingExpenses": "32006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7152000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5721000", "sellingGeneralAndAdministrative": "27541000", "netIncomeFromContinuingOperations": "7156000" }, "balance": { "goodwill": "None", "inventory": "20835000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "566861000", "longTermDebt": "139141000", "shortTermDebt": "5991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "144734000", "reportedCurrency": "USD", "retainedEarnings": "-54224000", "totalLiabilities": "386058000", "otherCurrentAssets": "79914000", "totalCurrentAssets": "397371000", "currentLongTermDebt": "3220000", "longTermInvestments": "1891000", "shortTermInvestments": "44000", "currentNetReceivables": "119815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169490000", "currentAccountsPayable": "14522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "148584000", "totalShareholderEquity": "180803000", "capitalLeaseObligations": "6223000", "otherCurrentLiabilities": "205561000", "totalCurrentLiabilities": "226074000", "otherNonCurrentLiabilities": "13057000", "totalNonCurrentLiabilities": "159984000", "cashAndShortTermInvestments": "176763000", "commonStockSharesOutstanding": "36697436", "intangibleAssetsExcludingGoodwill": "144734000", "cashAndCashEquivalentsAtCarryingValue": "176763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7156000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-784000", "operatingCashflow": "1289000", "capitalExpenditures": "7022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99735000", "cashflowFromInvestment": "-7984000", "stockBasedCompensation": "1783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 88959000, "cost_of_revenue": 47972000, "gross_profit": 40987000, "ebit": 3936000, "ebitda": 9535000, "pretax_income": 2380000, "tax_provision": 734000, "net_income": 1646000, "net_income_to_common": 1646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83130000, "total_current_assets": 287657000, "total_assets": 432893000, "short_term_debt": 32221000, "long_term_debt": 18605000, "total_debt": 50826000, "total_liabilities": 267648000, "total_equity": 165245000, "shares_outstanding": 36607407, "goodwill_and_intangibles": 117670000 }, "cash_flow": { "operating_cash_flow": 17008000, "capital_expenditure": 7731000, "free_cash_flow": 24739000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136421, "ticker_id": 7445, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3936000", "ebitda": "9535000", "netIncome": "1646000", "grossProfit": "40987000", "depreciation": "None", "totalRevenue": "88959000", "costOfRevenue": "47972000", "interestIncome": "None", "incomeBeforeTax": "2380000", "interestExpense": "393000", "operatingIncome": "3551000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "734000", "reportedCurrency": "USD", "netInterestIncome": "1315000", "nonInterestIncome": "None", "operatingExpenses": "37436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5834052", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5599000", "sellingGeneralAndAdministrative": "23724000", "netIncomeFromContinuingOperations": "1646000" }, "balance": { "goodwill": "19263000", "inventory": "19767994", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "432893000", "longTermDebt": "18605000", "shortTermDebt": "32221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98407000", "reportedCurrency": "USD", "retainedEarnings": "-63311000", "totalLiabilities": "267648000", "otherCurrentAssets": "74667006", "totalCurrentAssets": "287657000", "currentLongTermDebt": "29254000", "longTermInvestments": "5909000", "shortTermInvestments": "9327000", "currentNetReceivables": "100765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145236000", "currentAccountsPayable": "21059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54904000", "totalShareholderEquity": "165245000", "capitalLeaseObligations": "7045000", "otherCurrentLiabilities": "166198000", "totalCurrentLiabilities": "219478000", "otherNonCurrentLiabilities": "18872000", "totalNonCurrentLiabilities": "48170000", "cashAndShortTermInvestments": "83130000", "commonStockSharesOutstanding": "36607407", "intangibleAssetsExcludingGoodwill": "98407000", "cashAndCashEquivalentsAtCarryingValue": "83130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1646000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3274336", "operatingCashflow": "17008000", "capitalExpenditures": "7731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3704000", "cashflowFromInvestment": "7876000", "stockBasedCompensation": "1225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88959000, "cost_of_revenue": 47972000, "gross_profit": 40987000, "research_and_development": 5834052, "selling_general_admin": 23724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3936000, "depreciation_amortisation": 5599000, "ebitda": 9535000, "interest_expense": 393000, "interest_income": null, "other_non_operating": null, "pretax_income": 2380000, "tax_provision": 734000, "effective_tax_rate": null, "net_income": 1646000, "net_income_continuing_ops": 1646000, "net_income_to_common": 1646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83130000, "short_term_investments": 9327000, "net_receivables": 100765000, "inventory": 19767994, "other_current_assets": null, "total_current_assets": 287657000, "net_ppe": null, "goodwill": 19263000, "intangible_assets": 98407000, "goodwill_and_intangibles": 117670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 145236000, "total_assets": 432893000, "short_term_debt": 32221000, "accounts_payable": 21059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219478000, "long_term_debt": 18605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48170000, "total_liabilities": 267648000, "total_debt": 50826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63311000, "total_equity": 165245000, "shares_outstanding": 36607407, "operating_cash_flow": 17008000, "stock_based_compensation": 1225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7876000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3704000, "free_cash_flow": 24739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3936000", "ebitda": "9535000", "netIncome": "1646000", "grossProfit": "40987000", "depreciation": "None", "totalRevenue": "88959000", "costOfRevenue": "47972000", "interestIncome": "None", "incomeBeforeTax": "2380000", "interestExpense": "393000", "operatingIncome": "3551000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "734000", "reportedCurrency": "USD", "netInterestIncome": "1315000", "nonInterestIncome": "None", "operatingExpenses": "37436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5834052", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5599000", "sellingGeneralAndAdministrative": "23724000", "netIncomeFromContinuingOperations": "1646000" }, "balance": { "goodwill": "19263000", "inventory": "19767994", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "432893000", "longTermDebt": "18605000", "shortTermDebt": "32221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98407000", "reportedCurrency": "USD", "retainedEarnings": "-63311000", "totalLiabilities": "267648000", "otherCurrentAssets": "74667006", "totalCurrentAssets": "287657000", "currentLongTermDebt": "29254000", "longTermInvestments": "5909000", "shortTermInvestments": "9327000", "currentNetReceivables": "100765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145236000", "currentAccountsPayable": "21059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54904000", "totalShareholderEquity": "165245000", "capitalLeaseObligations": "7045000", "otherCurrentLiabilities": "166198000", "totalCurrentLiabilities": "219478000", "otherNonCurrentLiabilities": "18872000", "totalNonCurrentLiabilities": "48170000", "cashAndShortTermInvestments": "83130000", "commonStockSharesOutstanding": "36607407", "intangibleAssetsExcludingGoodwill": "98407000", "cashAndCashEquivalentsAtCarryingValue": "83130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1646000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3274336", "operatingCashflow": "17008000", "capitalExpenditures": "7731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3704000", "cashflowFromInvestment": "7876000", "stockBasedCompensation": "1225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 83005000, "cost_of_revenue": 45033000, "gross_profit": 37972000, "ebit": 1452000, "ebitda": 7386000, "pretax_income": 1123000, "tax_provision": 431000, "net_income": 692000, "net_income_to_common": 692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64651000, "total_current_assets": 302020000, "total_assets": 447303000, "short_term_debt": 36914000, "long_term_debt": 14607000, "total_debt": 51521000, "total_liabilities": 283999000, "total_equity": 163304000, "shares_outstanding": 36421053, "goodwill_and_intangibles": 115075180 }, "cash_flow": { "operating_cash_flow": 16564000, "capital_expenditure": 6446000, "free_cash_flow": 23010000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136423, "ticker_id": 7445, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1452000", "ebitda": "7386000", "netIncome": "692000", "grossProfit": "37972000", "depreciation": "None", "totalRevenue": "83005000", "costOfRevenue": "45033000", "interestIncome": "1105000", "incomeBeforeTax": "1123000", "interestExpense": "329000", "operatingIncome": "1452000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "431000", "reportedCurrency": "USD", "netInterestIncome": "-329000", "nonInterestIncome": "None", "operatingExpenses": "36520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6870000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5934000", "sellingGeneralAndAdministrative": "26071000", "netIncomeFromContinuingOperations": "692000" }, "balance": { "goodwill": "None", "inventory": "22941471", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "447303000", "longTermDebt": "14607000", "shortTermDebt": "36914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "115075180", "reportedCurrency": "USD", "retainedEarnings": "-66413000", "totalLiabilities": "283999000", "otherCurrentAssets": "72620529", "totalCurrentAssets": "302020000", "currentLongTermDebt": "34237000", "longTermInvestments": "6547000", "shortTermInvestments": "24333000", "currentNetReceivables": "117474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145283000", "currentAccountsPayable": "16725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55455000", "totalShareholderEquity": "163304000", "capitalLeaseObligations": "6611000", "otherCurrentLiabilities": "187318000", "totalCurrentLiabilities": "240957000", "otherNonCurrentLiabilities": "19708000", "totalNonCurrentLiabilities": "43042000", "cashAndShortTermInvestments": "64651000", "commonStockSharesOutstanding": "36421053", "intangibleAssetsExcludingGoodwill": "115075180", "cashAndCashEquivalentsAtCarryingValue": "64651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "688531", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2600000", "operatingCashflow": "16564000", "capitalExpenditures": "6446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7749000", "cashflowFromInvestment": "-5649000", "stockBasedCompensation": "2997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5904254", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83005000, "cost_of_revenue": 45033000, "gross_profit": 37972000, "research_and_development": 6870000, "selling_general_admin": 26071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1452000, "depreciation_amortisation": 5934000, "ebitda": 7386000, "interest_expense": 329000, "interest_income": null, "other_non_operating": null, "pretax_income": 1123000, "tax_provision": 431000, "effective_tax_rate": null, "net_income": 692000, "net_income_continuing_ops": 692000, "net_income_to_common": 692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64651000, "short_term_investments": 24333000, "net_receivables": 117474000, "inventory": 22941471, "other_current_assets": null, "total_current_assets": 302020000, "net_ppe": null, "goodwill": null, "intangible_assets": 115075180, "goodwill_and_intangibles": 115075180, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 145283000, "total_assets": 447303000, "short_term_debt": 36914000, "accounts_payable": 16725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240957000, "long_term_debt": 14607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43042000, "total_liabilities": 283999000, "total_debt": 51521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66413000, "total_equity": 163304000, "shares_outstanding": 36421053, "operating_cash_flow": 16564000, "stock_based_compensation": 2997000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6446000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5649000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7749000, "free_cash_flow": 23010000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1452000", "ebitda": "7386000", "netIncome": "692000", "grossProfit": "37972000", "depreciation": "None", "totalRevenue": "83005000", "costOfRevenue": "45033000", "interestIncome": "1105000", "incomeBeforeTax": "1123000", "interestExpense": "329000", "operatingIncome": "1452000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "431000", "reportedCurrency": "USD", "netInterestIncome": "-329000", "nonInterestIncome": "None", "operatingExpenses": "36520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6870000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5934000", "sellingGeneralAndAdministrative": "26071000", "netIncomeFromContinuingOperations": "692000" }, "balance": { "goodwill": "None", "inventory": "22941471", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "447303000", "longTermDebt": "14607000", "shortTermDebt": "36914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "115075180", "reportedCurrency": "USD", "retainedEarnings": "-66413000", "totalLiabilities": "283999000", "otherCurrentAssets": "72620529", "totalCurrentAssets": "302020000", "currentLongTermDebt": "34237000", "longTermInvestments": "6547000", "shortTermInvestments": "24333000", "currentNetReceivables": "117474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "145283000", "currentAccountsPayable": "16725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55455000", "totalShareholderEquity": "163304000", "capitalLeaseObligations": "6611000", "otherCurrentLiabilities": "187318000", "totalCurrentLiabilities": "240957000", "otherNonCurrentLiabilities": "19708000", "totalNonCurrentLiabilities": "43042000", "cashAndShortTermInvestments": "64651000", "commonStockSharesOutstanding": "36421053", "intangibleAssetsExcludingGoodwill": "115075180", "cashAndCashEquivalentsAtCarryingValue": "64651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "688531", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2600000", "operatingCashflow": "16564000", "capitalExpenditures": "6446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7749000", "cashflowFromInvestment": "-5649000", "stockBasedCompensation": "2997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5904254", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 78087000, "cost_of_revenue": 43499000, "gross_profit": 34588000, "ebit": 1140797, "ebitda": 6113173, "pretax_income": -2692000, "tax_provision": 321000, "net_income": -3013000, "net_income_to_common": -3013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61912000, "total_current_assets": 289926575, "total_assets": 433313860, "short_term_debt": 44004000, "long_term_debt": 36179000, "total_debt": 80183000, "total_liabilities": 275128503, "total_equity": 158185357, "shares_outstanding": 36224000, "goodwill_and_intangibles": 113946000 }, "cash_flow": { "operating_cash_flow": 9190000, "capital_expenditure": 6266000, "free_cash_flow": 15456000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136424, "ticker_id": 7445, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1140797", "ebitda": "6113173", "netIncome": "-3013000", "grossProfit": "34588000", "depreciation": "None", "totalRevenue": "78087000", "costOfRevenue": "43499000", "interestIncome": "652000", "incomeBeforeTax": "-2692000", "interestExpense": "3601000", "operatingIncome": "909000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "321000", "reportedCurrency": "USD", "netInterestIncome": "-3601000", "nonInterestIncome": "None", "operatingExpenses": "33679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9229000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4972376", "sellingGeneralAndAdministrative": "23824000", "netIncomeFromContinuingOperations": "-3013000" }, "balance": { "goodwill": "None", "inventory": "20308000", "commonStock": "8971", "currentDebt": "None", "investments": "None", "totalAssets": "433313860", "longTermDebt": "36179000", "shortTermDebt": "44004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "113946000", "reportedCurrency": "USD", "retainedEarnings": "-70020947", "totalLiabilities": "275128503", "otherCurrentAssets": "136550575", "totalCurrentAssets": "289926575", "currentLongTermDebt": "41367000", "longTermInvestments": "6605000", "shortTermInvestments": "24060697", "currentNetReceivables": "47019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143387285", "currentAccountsPayable": "17265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84595000", "totalShareholderEquity": "158185357", "capitalLeaseObligations": "7049000", "otherCurrentLiabilities": "170902000", "totalCurrentLiabilities": "232171000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43691444", "cashAndShortTermInvestments": "61912000", "commonStockSharesOutstanding": "36224000", "intangibleAssetsExcludingGoodwill": "113946000", "cashAndCashEquivalentsAtCarryingValue": "61912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3013000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "885636", "operatingCashflow": "9190000", "capitalExpenditures": "6266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4271000", "cashflowFromInvestment": "-20520000", "stockBasedCompensation": "1512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78087000, "cost_of_revenue": 43499000, "gross_profit": 34588000, "research_and_development": 9229000, "selling_general_admin": 23824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1140797, "depreciation_amortisation": 4972376, "ebitda": 6113173, "interest_expense": 3601000, "interest_income": null, "other_non_operating": null, "pretax_income": -2692000, "tax_provision": 321000, "effective_tax_rate": null, "net_income": -3013000, "net_income_continuing_ops": -3013000, "net_income_to_common": -3013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61912000, "short_term_investments": 24060697, "net_receivables": 47019000, "inventory": 20308000, "other_current_assets": null, "total_current_assets": 289926575, "net_ppe": null, "goodwill": null, "intangible_assets": 113946000, "goodwill_and_intangibles": 113946000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 143387285, "total_assets": 433313860, "short_term_debt": 44004000, "accounts_payable": 17265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 232171000, "long_term_debt": 36179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43691444, "total_liabilities": 275128503, "total_debt": 80183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70020947, "total_equity": 158185357, "shares_outstanding": 36224000, "operating_cash_flow": 9190000, "stock_based_compensation": 1512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20520000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4271000, "free_cash_flow": 15456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1140797", "ebitda": "6113173", "netIncome": "-3013000", "grossProfit": "34588000", "depreciation": "None", "totalRevenue": "78087000", "costOfRevenue": "43499000", "interestIncome": "652000", "incomeBeforeTax": "-2692000", "interestExpense": "3601000", "operatingIncome": "909000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "321000", "reportedCurrency": "USD", "netInterestIncome": "-3601000", "nonInterestIncome": "None", "operatingExpenses": "33679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9229000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4972376", "sellingGeneralAndAdministrative": "23824000", "netIncomeFromContinuingOperations": "-3013000" }, "balance": { "goodwill": "None", "inventory": "20308000", "commonStock": "8971", "currentDebt": "None", "investments": "None", "totalAssets": "433313860", "longTermDebt": "36179000", "shortTermDebt": "44004000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "113946000", "reportedCurrency": "USD", "retainedEarnings": "-70020947", "totalLiabilities": "275128503", "otherCurrentAssets": "136550575", "totalCurrentAssets": "289926575", "currentLongTermDebt": "41367000", "longTermInvestments": "6605000", "shortTermInvestments": "24060697", "currentNetReceivables": "47019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143387285", "currentAccountsPayable": "17265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84595000", "totalShareholderEquity": "158185357", "capitalLeaseObligations": "7049000", "otherCurrentLiabilities": "170902000", "totalCurrentLiabilities": "232171000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43691444", "cashAndShortTermInvestments": "61912000", "commonStockSharesOutstanding": "36224000", "intangibleAssetsExcludingGoodwill": "113946000", "cashAndCashEquivalentsAtCarryingValue": "61912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3013000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "885636", "operatingCashflow": "9190000", "capitalExpenditures": "6266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4271000", "cashflowFromInvestment": "-20520000", "stockBasedCompensation": "1512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 63962000, "cost_of_revenue": 35975000, "gross_profit": 27987000, "ebit": -2370000, "ebitda": 2107566, "pretax_income": -5195000, "tax_provision": -239000, "net_income": -4956000, "net_income_to_common": -4956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68569000, "total_current_assets": 282876000, "total_assets": 403878000, "short_term_debt": 36536000, "long_term_debt": 31077000, "total_debt": 67613000, "total_liabilities": 245691000, "total_equity": 158187000, "shares_outstanding": 33714285, "goodwill_and_intangibles": 96996000 }, "cash_flow": { "operating_cash_flow": 140000, "capital_expenditure": 4531000, "free_cash_flow": 4671000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136425, "ticker_id": 7445, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2370000", "ebitda": "2107566", "netIncome": "-4956000", "grossProfit": "27987000", "depreciation": "None", "totalRevenue": "63962000", "costOfRevenue": "35975000", "interestIncome": "437000", "incomeBeforeTax": "-5195000", "interestExpense": "2825000", "operatingIncome": "-2807000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-239000", "reportedCurrency": "USD", "netInterestIncome": "-2388000", "nonInterestIncome": "None", "operatingExpenses": "30794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6345000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4477566", "sellingGeneralAndAdministrative": "21460000", "netIncomeFromContinuingOperations": "-4956000" }, "balance": { "goodwill": "None", "inventory": "19995000", "commonStock": "8918", "currentDebt": "None", "investments": "None", "totalAssets": "403878000", "longTermDebt": "31077000", "shortTermDebt": "36536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "96996000", "reportedCurrency": "USD", "retainedEarnings": "-68337871", "totalLiabilities": "245691000", "otherCurrentAssets": "129423000", "totalCurrentAssets": "282876000", "currentLongTermDebt": "34232000", "longTermInvestments": "7006000", "shortTermInvestments": "24283000", "currentNetReceivables": "40606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121002000", "currentAccountsPayable": "12426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71481000", "totalShareholderEquity": "158187000", "capitalLeaseObligations": "6172000", "otherCurrentLiabilities": "158747000", "totalCurrentLiabilities": "207709000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37982000", "cashAndShortTermInvestments": "68569000", "commonStockSharesOutstanding": "33714285", "intangibleAssetsExcludingGoodwill": "96996000", "cashAndCashEquivalentsAtCarryingValue": "68569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4956000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "544000", "operatingCashflow": "140000", "capitalExpenditures": "4531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58026000", "cashflowFromInvestment": "-27613000", "stockBasedCompensation": "1453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63962000, "cost_of_revenue": 35975000, "gross_profit": 27987000, "research_and_development": 6345000, "selling_general_admin": 21460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2370000, "depreciation_amortisation": 4477566, "ebitda": 2107566, "interest_expense": 2825000, "interest_income": null, "other_non_operating": null, "pretax_income": -5195000, "tax_provision": -239000, "effective_tax_rate": null, "net_income": -4956000, "net_income_continuing_ops": -4956000, "net_income_to_common": -4956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68569000, "short_term_investments": 24283000, "net_receivables": 40606000, "inventory": 19995000, "other_current_assets": null, "total_current_assets": 282876000, "net_ppe": null, "goodwill": null, "intangible_assets": 96996000, "goodwill_and_intangibles": 96996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 121002000, "total_assets": 403878000, "short_term_debt": 36536000, "accounts_payable": 12426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207709000, "long_term_debt": 31077000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37982000, "total_liabilities": 245691000, "total_debt": 67613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -68337871, "total_equity": 158187000, "shares_outstanding": 33714285, "operating_cash_flow": 140000, "stock_based_compensation": 1453000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27613000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58026000, "free_cash_flow": 4671000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2370000", "ebitda": "2107566", "netIncome": "-4956000", "grossProfit": "27987000", "depreciation": "None", "totalRevenue": "63962000", "costOfRevenue": "35975000", "interestIncome": "437000", "incomeBeforeTax": "-5195000", "interestExpense": "2825000", "operatingIncome": "-2807000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-239000", "reportedCurrency": "USD", "netInterestIncome": "-2388000", "nonInterestIncome": "None", "operatingExpenses": "30794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6345000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4477566", "sellingGeneralAndAdministrative": "21460000", "netIncomeFromContinuingOperations": "-4956000" }, "balance": { "goodwill": "None", "inventory": "19995000", "commonStock": "8918", "currentDebt": "None", "investments": "None", "totalAssets": "403878000", "longTermDebt": "31077000", "shortTermDebt": "36536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "96996000", "reportedCurrency": "USD", "retainedEarnings": "-68337871", "totalLiabilities": "245691000", "otherCurrentAssets": "129423000", "totalCurrentAssets": "282876000", "currentLongTermDebt": "34232000", "longTermInvestments": "7006000", "shortTermInvestments": "24283000", "currentNetReceivables": "40606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121002000", "currentAccountsPayable": "12426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71481000", "totalShareholderEquity": "158187000", "capitalLeaseObligations": "6172000", "otherCurrentLiabilities": "158747000", "totalCurrentLiabilities": "207709000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37982000", "cashAndShortTermInvestments": "68569000", "commonStockSharesOutstanding": "33714285", "intangibleAssetsExcludingGoodwill": "96996000", "cashAndCashEquivalentsAtCarryingValue": "68569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4956000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "544000", "operatingCashflow": "140000", "capitalExpenditures": "4531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58026000", "cashflowFromInvestment": "-27613000", "stockBasedCompensation": "1453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 70101409, "cost_of_revenue": 44032463, "gross_profit": 26068945, "ebit": -1792668, "ebitda": 1894774, "pretax_income": -3102167, "tax_provision": 364217, "net_income": -3466385, "net_income_to_common": -3466385, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38386000, "total_current_assets": 203409000, "total_assets": 323859000, "short_term_debt": 56145000, "long_term_debt": 14803000, "total_debt": 70948000, "total_liabilities": 226269000, "total_equity": 97590000, "shares_outstanding": 32931990, "goodwill_and_intangibles": 96411000 }, "cash_flow": { "operating_cash_flow": 4582000, "capital_expenditure": 6122000, "free_cash_flow": 10704000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136426, "ticker_id": 7445, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1792668", "ebitda": "1894774", "netIncome": "-3466385", "grossProfit": "26068945", "depreciation": "None", "totalRevenue": "70101409", "costOfRevenue": "44032463", "interestIncome": "None", "incomeBeforeTax": "-3102167", "interestExpense": "1414000", "operatingIncome": "-1325289", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "364217", "reportedCurrency": "USD", "netInterestIncome": "-1390000", "nonInterestIncome": "None", "operatingExpenses": "27394234", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6850664", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44032463", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3687442", "sellingGeneralAndAdministrative": "4935000", "netIncomeFromContinuingOperations": "-3293000" }, "balance": { "goodwill": "12866000", "inventory": "20563000", "commonStock": "7933", "currentDebt": "None", "investments": "None", "totalAssets": "323859000", "longTermDebt": "14803000", "shortTermDebt": "56145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "83545000", "reportedCurrency": "USD", "retainedEarnings": "-65042209", "totalLiabilities": "226269000", "otherCurrentAssets": "58630000", "totalCurrentAssets": "203409000", "currentLongTermDebt": "54000000", "longTermInvestments": "7328000", "shortTermInvestments": "1269000", "currentNetReceivables": "84561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120450000", "currentAccountsPayable": "17464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75097000", "totalShareholderEquity": "97590000", "capitalLeaseObligations": "6294000", "otherCurrentLiabilities": "130173000", "totalCurrentLiabilities": "203782000", "otherNonCurrentLiabilities": "12991000", "totalNonCurrentLiabilities": "22487000", "cashAndShortTermInvestments": "38386000", "commonStockSharesOutstanding": "32931990", "intangibleAssetsExcludingGoodwill": "83545000", "cashAndCashEquivalentsAtCarryingValue": "38386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3473754", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-661637", "operatingCashflow": "4582000", "capitalExpenditures": "6122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16889000", "cashflowFromInvestment": "-23356000", "stockBasedCompensation": "1763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70101409, "cost_of_revenue": 44032463, "gross_profit": 26068945, "research_and_development": 6850664, "selling_general_admin": 4935000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1792668, "depreciation_amortisation": 3687442, "ebitda": 1894774, "interest_expense": 1414000, "interest_income": null, "other_non_operating": null, "pretax_income": -3102167, "tax_provision": 364217, "effective_tax_rate": null, "net_income": -3466385, "net_income_continuing_ops": -3293000, "net_income_to_common": -3466385, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38386000, "short_term_investments": 1269000, "net_receivables": 84561000, "inventory": 20563000, "other_current_assets": null, "total_current_assets": 203409000, "net_ppe": null, "goodwill": 12866000, "intangible_assets": 83545000, "goodwill_and_intangibles": 96411000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 120450000, "total_assets": 323859000, "short_term_debt": 56145000, "accounts_payable": 17464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203782000, "long_term_debt": 14803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22487000, "total_liabilities": 226269000, "total_debt": 70948000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -65042209, "total_equity": 97590000, "shares_outstanding": 32931990, "operating_cash_flow": 4582000, "stock_based_compensation": 1763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6122000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23356000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16889000, "free_cash_flow": 10704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1792668", "ebitda": "1894774", "netIncome": "-3466385", "grossProfit": "26068945", "depreciation": "None", "totalRevenue": "70101409", "costOfRevenue": "44032463", "interestIncome": "None", "incomeBeforeTax": "-3102167", "interestExpense": "1414000", "operatingIncome": "-1325289", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "364217", "reportedCurrency": "USD", "netInterestIncome": "-1390000", "nonInterestIncome": "None", "operatingExpenses": "27394234", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6850664", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44032463", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3687442", "sellingGeneralAndAdministrative": "4935000", "netIncomeFromContinuingOperations": "-3293000" }, "balance": { "goodwill": "12866000", "inventory": "20563000", "commonStock": "7933", "currentDebt": "None", "investments": "None", "totalAssets": "323859000", "longTermDebt": "14803000", "shortTermDebt": "56145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "83545000", "reportedCurrency": "USD", "retainedEarnings": "-65042209", "totalLiabilities": "226269000", "otherCurrentAssets": "58630000", "totalCurrentAssets": "203409000", "currentLongTermDebt": "54000000", "longTermInvestments": "7328000", "shortTermInvestments": "1269000", "currentNetReceivables": "84561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120450000", "currentAccountsPayable": "17464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75097000", "totalShareholderEquity": "97590000", "capitalLeaseObligations": "6294000", "otherCurrentLiabilities": "130173000", "totalCurrentLiabilities": "203782000", "otherNonCurrentLiabilities": "12991000", "totalNonCurrentLiabilities": "22487000", "cashAndShortTermInvestments": "38386000", "commonStockSharesOutstanding": "32931990", "intangibleAssetsExcludingGoodwill": "83545000", "cashAndCashEquivalentsAtCarryingValue": "38386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3473754", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-661637", "operatingCashflow": "4582000", "capitalExpenditures": "6122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16889000", "cashflowFromInvestment": "-23356000", "stockBasedCompensation": "1763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 60327000, "cost_of_revenue": 37351000, "gross_profit": 22976000, "ebit": -1473000, "ebitda": 1680653, "pretax_income": -2710000, "tax_provision": 384000, "net_income": -3094000, "net_income_to_common": -3094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39803000, "total_current_assets": 187933000, "total_assets": 272603000, "short_term_debt": 35128000, "long_term_debt": 3288000, "total_debt": 38416000, "total_liabilities": 173300000, "total_equity": 99303000, "shares_outstanding": 32931990, "goodwill_and_intangibles": 74101000 }, "cash_flow": { "operating_cash_flow": 4994000, "capital_expenditure": 4333000, "free_cash_flow": 9327000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136428, "ticker_id": 7445, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1473000", "ebitda": "1680653", "netIncome": "-3094000", "grossProfit": "22976000", "depreciation": "None", "totalRevenue": "60327000", "costOfRevenue": "37351000", "interestIncome": "None", "incomeBeforeTax": "-2710000", "interestExpense": "1237000", "operatingIncome": "-1473000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "384000", "reportedCurrency": "USD", "netInterestIncome": "-1237000", "nonInterestIncome": "None", "operatingExpenses": "24449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7109000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3153653", "sellingGeneralAndAdministrative": "4935000", "netIncomeFromContinuingOperations": "-3094000" }, "balance": { "goodwill": "12866000", "inventory": "19788000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "272603000", "longTermDebt": "3288000", "shortTermDebt": "35128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61235000", "reportedCurrency": "USD", "retainedEarnings": "-64183000", "totalLiabilities": "173300000", "otherCurrentAssets": "97106000", "totalCurrentAssets": "187933000", "currentLongTermDebt": "32969000", "longTermInvestments": "6619000", "shortTermInvestments": "1250000", "currentNetReceivables": "29986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84670000", "currentAccountsPayable": "10730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11462000", "shortLongTermDebtTotal": "42808000", "totalShareholderEquity": "99303000", "capitalLeaseObligations": "6551000", "otherCurrentLiabilities": "118676000", "totalCurrentLiabilities": "164534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8766000", "cashAndShortTermInvestments": "39803000", "commonStockSharesOutstanding": "32931990", "intangibleAssetsExcludingGoodwill": "61235000", "cashAndCashEquivalentsAtCarryingValue": "39803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3094000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3108000", "operatingCashflow": "4994000", "capitalExpenditures": "4333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7804000", "cashflowFromInvestment": "-3835000", "stockBasedCompensation": "1279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60327000, "cost_of_revenue": 37351000, "gross_profit": 22976000, "research_and_development": 7109000, "selling_general_admin": 4935000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1473000, "depreciation_amortisation": 3153653, "ebitda": 1680653, "interest_expense": 1237000, "interest_income": null, "other_non_operating": null, "pretax_income": -2710000, "tax_provision": 384000, "effective_tax_rate": null, "net_income": -3094000, "net_income_continuing_ops": -3094000, "net_income_to_common": -3094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39803000, "short_term_investments": 1250000, "net_receivables": 29986000, "inventory": 19788000, "other_current_assets": null, "total_current_assets": 187933000, "net_ppe": null, "goodwill": 12866000, "intangible_assets": 61235000, "goodwill_and_intangibles": 74101000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84670000, "total_assets": 272603000, "short_term_debt": 35128000, "accounts_payable": 10730000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164534000, "long_term_debt": 3288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8766000, "total_liabilities": 173300000, "total_debt": 38416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64183000, "total_equity": 99303000, "shares_outstanding": 32931990, "operating_cash_flow": 4994000, "stock_based_compensation": 1279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3835000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7804000, "free_cash_flow": 9327000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1473000", "ebitda": "1680653", "netIncome": "-3094000", "grossProfit": "22976000", "depreciation": "None", "totalRevenue": "60327000", "costOfRevenue": "37351000", "interestIncome": "None", "incomeBeforeTax": "-2710000", "interestExpense": "1237000", "operatingIncome": "-1473000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "384000", "reportedCurrency": "USD", "netInterestIncome": "-1237000", "nonInterestIncome": "None", "operatingExpenses": "24449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7109000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3153653", "sellingGeneralAndAdministrative": "4935000", "netIncomeFromContinuingOperations": "-3094000" }, "balance": { "goodwill": "12866000", "inventory": "19788000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "272603000", "longTermDebt": "3288000", "shortTermDebt": "35128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61235000", "reportedCurrency": "USD", "retainedEarnings": "-64183000", "totalLiabilities": "173300000", "otherCurrentAssets": "97106000", "totalCurrentAssets": "187933000", "currentLongTermDebt": "32969000", "longTermInvestments": "6619000", "shortTermInvestments": "1250000", "currentNetReceivables": "29986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84670000", "currentAccountsPayable": "10730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11462000", "shortLongTermDebtTotal": "42808000", "totalShareholderEquity": "99303000", "capitalLeaseObligations": "6551000", "otherCurrentLiabilities": "118676000", "totalCurrentLiabilities": "164534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8766000", "cashAndShortTermInvestments": "39803000", "commonStockSharesOutstanding": "32931990", "intangibleAssetsExcludingGoodwill": "61235000", "cashAndCashEquivalentsAtCarryingValue": "39803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3094000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3108000", "operatingCashflow": "4994000", "capitalExpenditures": "4333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7804000", "cashflowFromInvestment": "-3835000", "stockBasedCompensation": "1279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "income_statement": { "revenue": 56159000, "cost_of_revenue": 35303000, "gross_profit": 20856000, "ebit": -3707000, "ebitda": -604418, "pretax_income": -3747000, "tax_provision": 226000, "net_income": -3973000, "net_income_to_common": -3973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31050000, "total_current_assets": 177864000, "total_assets": 261826000, "short_term_debt": 26308000, "long_term_debt": 4467000, "total_debt": 30775000, "total_liabilities": 161870000, "total_equity": 99956000, "shares_outstanding": 32931990, "goodwill_and_intangibles": 59344000 }, "cash_flow": { "operating_cash_flow": -1663000, "capital_expenditure": 4627000, "free_cash_flow": 2964000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 136429, "ticker_id": 7445, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:27:33.380274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3707000", "ebitda": "-604418", "netIncome": "-3973000", "grossProfit": "20856000", "depreciation": "None", "totalRevenue": "56159000", "costOfRevenue": "35303000", "interestIncome": "None", "incomeBeforeTax": "-3747000", "interestExpense": "40000", "operatingIncome": "-3707000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "226000", "reportedCurrency": "USD", "netInterestIncome": "-40000", "nonInterestIncome": "None", "operatingExpenses": "24180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4970000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3102582", "sellingGeneralAndAdministrative": "17536000", "netIncomeFromContinuingOperations": "-3973000" }, "balance": { "goodwill": "None", "inventory": "22924000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "261826000", "longTermDebt": "4467000", "shortTermDebt": "26308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "59344000", "reportedCurrency": "USD", "retainedEarnings": "-62580000", "totalLiabilities": "161870000", "otherCurrentAssets": "90194000", "totalCurrentAssets": "177864000", "currentLongTermDebt": "24092000", "longTermInvestments": "7152000", "shortTermInvestments": "1234000", "currentNetReceivables": "32462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83962000", "currentAccountsPayable": "12135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12270000", "shortLongTermDebtTotal": "35833000", "totalShareholderEquity": "99956000", "capitalLeaseObligations": "7274000", "otherCurrentLiabilities": "112782000", "totalCurrentLiabilities": "151225000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10645000", "cashAndShortTermInvestments": "31050000", "commonStockSharesOutstanding": "32931990", "intangibleAssetsExcludingGoodwill": "59344000", "cashAndCashEquivalentsAtCarryingValue": "31050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3973000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4432000", "operatingCashflow": "-1663000", "capitalExpenditures": "4627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4909000", "cashflowFromInvestment": "-5974000", "stockBasedCompensation": "1425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56159000, "cost_of_revenue": 35303000, "gross_profit": 20856000, "research_and_development": 4970000, "selling_general_admin": 17536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3707000, "depreciation_amortisation": 3102582, "ebitda": -604418, "interest_expense": 40000, "interest_income": null, "other_non_operating": null, "pretax_income": -3747000, "tax_provision": 226000, "effective_tax_rate": null, "net_income": -3973000, "net_income_continuing_ops": -3973000, "net_income_to_common": -3973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31050000, "short_term_investments": 1234000, "net_receivables": 32462000, "inventory": 22924000, "other_current_assets": null, "total_current_assets": 177864000, "net_ppe": null, "goodwill": null, "intangible_assets": 59344000, "goodwill_and_intangibles": 59344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 83962000, "total_assets": 261826000, "short_term_debt": 26308000, "accounts_payable": 12135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151225000, "long_term_debt": 4467000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10645000, "total_liabilities": 161870000, "total_debt": 30775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62580000, "total_equity": 99956000, "shares_outstanding": 32931990, "operating_cash_flow": -1663000, "stock_based_compensation": 1425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4627000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5974000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4909000, "free_cash_flow": 2964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3707000", "ebitda": "-604418", "netIncome": "-3973000", "grossProfit": "20856000", "depreciation": "None", "totalRevenue": "56159000", "costOfRevenue": "35303000", "interestIncome": "None", "incomeBeforeTax": "-3747000", "interestExpense": "40000", "operatingIncome": "-3707000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "226000", "reportedCurrency": "USD", "netInterestIncome": "-40000", "nonInterestIncome": "None", "operatingExpenses": "24180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4970000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3102582", "sellingGeneralAndAdministrative": "17536000", "netIncomeFromContinuingOperations": "-3973000" }, "balance": { "goodwill": "None", "inventory": "22924000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "261826000", "longTermDebt": "4467000", "shortTermDebt": "26308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "59344000", "reportedCurrency": "USD", "retainedEarnings": "-62580000", "totalLiabilities": "161870000", "otherCurrentAssets": "90194000", "totalCurrentAssets": "177864000", "currentLongTermDebt": "24092000", "longTermInvestments": "7152000", "shortTermInvestments": "1234000", "currentNetReceivables": "32462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83962000", "currentAccountsPayable": "12135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12270000", "shortLongTermDebtTotal": "35833000", "totalShareholderEquity": "99956000", "capitalLeaseObligations": "7274000", "otherCurrentLiabilities": "112782000", "totalCurrentLiabilities": "151225000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10645000", "cashAndShortTermInvestments": "31050000", "commonStockSharesOutstanding": "32931990", "intangibleAssetsExcludingGoodwill": "59344000", "cashAndCashEquivalentsAtCarryingValue": "31050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3973000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4432000", "operatingCashflow": "-1663000", "capitalExpenditures": "4627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4909000", "cashflowFromInvestment": "-5974000", "stockBasedCompensation": "1425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }