{ "ticker": { "uuid": "7cf2d6d7-c1d4-4a3f-94ea-cc5799a0fc42", "symbol": "SRFM", "name": "Surf Air Mobility Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/7cf2d6d7-c1d4-4a3f-94ea-cc5799a0fc42/", "api_url": "https://sharemaestro.com/factors/api/tickers/7cf2d6d7-c1d4-4a3f-94ea-cc5799a0fc42/" }, "ticker_metadata": { "id": 3773, "uuid": "7cf2d6d7-c1d4-4a3f-94ea-cc5799a0fc42", "symbol": "SRFM", "name": "Surf Air Mobility Inc.", "asset_type": "equity", "market_cap": 124492000, "stock_exchange_id": 3, "industry": "Airlines", "sector": "Industrials", "description": "Surf Air Mobility Inc. is a forward-thinking transportation company dedicated to revolutionizing regional air travel through the deployment of advanced hybrid-electric aircraft and sustainable operational practices. In response to the rising demand for efficient and eco-friendly travel solutions, the company is strategically positioned to enhance connectivity while significantly lowering carbon emissions. By capitalizing on innovative technologies and forging key strategic partnerships, Surf Air Mobility is establishing itself as a leader in the burgeoning sustainable aviation sector, addressing the urgent need for greener transportation options in today's rapidly changing travel landscape.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "7cf2d6d7-c1d4-4a3f-94ea-cc5799a0fc42", "symbol": "SRFM", "name": "Surf Air Mobility Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/7cf2d6d7-c1d4-4a3f-94ea-cc5799a0fc42/", "api_url": "https://sharemaestro.com/factors/api/tickers/7cf2d6d7-c1d4-4a3f-94ea-cc5799a0fc42/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 1.1, "market_cap": 22993191.1, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 1.9852, "piotroski_f_score": 2, "momentum_12_1": -0.4351, "volatility_252d": 1.7296 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:44.649371+00:00", "batch_id": "" }, "size": { "price_close": 1.1, "market_cap": 22993191.1, "market_cap_usd": 22993191.1, "enterprise_value": 100826191.1, "shares_outstanding": 20902901, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.2116, "pcf_ratio": null, "pfcf_ratio": -0.4478, "ev_ebitda": null, "ev_ebit": -1.3336, "ev_sales": 0.9279, "ev_fcf": -1.9635, "earnings_yield": null, "fcf_yield": -0.5093, "price_to_sales": 0.2116, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.0777 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.023, "operating_margin": -0.6958, "net_margin": -1.0339, "ebitda_margin": -0.6065, "fcf_margin": -0.4726, "roe": 1.9852, "roa": -0.9299, "roic": -2.6699, "roc_greenblatt": null, "asset_turnover": 0.8993, "cash_conversion": 0.4571, "accruals_ratio": -0.4282, "sbc_to_revenue": 0.0881, "piotroski_f_score": 2, "altman_z_score": -11.564, "earnings_stability_5y": 0.5537, "revenue_stability_5y": 0.9077, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0207, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.1349, "net_debt_to_ebitda": -1.181, "debt_to_assets": 0.6786, "interest_coverage": -7.1772, "current_ratio": 0.1584, "quick_ratio": 0.1584, "net_debt": 77833000, "local_beta": 0.0028, "volatility_252d": 1.7296, "volatility_60d": 2.1387, "max_drawdown_12m": -0.875, "risk_adjusted_momentum": -0.2516 }, "growth": { "revenue_growth_1y": -0.0324, "revenue_growth_3y_cagr": 0.7387, "revenue_growth_5y_cagr": 0.7002, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": -0.0324, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1852, "price_return_3m": -0.4149, "price_return_6m": -0.5111, "price_return_9m": -0.7236, "price_return_12m": -0.5397, "price_return_12m_ex1m": -0.4351, "momentum_6m": -0.5111, "momentum_12m": -0.5397, "momentum_12_1": -0.4351, "distance_from_52w_high": -0.875, "distance_from_52w_low": 0, "relative_strength": -0.6397 }, "raw_ttm": { "revenue_ttm": 108664000, "gross_profit_ttm": 2496000, "ebit_ttm": -75605000, "ebitda_ttm": -65907000, "net_income_ttm": -112352000, "eps_diluted_ttm": -5.3749, "operating_cash_flow_ttm": -60608000, "capital_expenditure_ttm": 9257000, "fcf_ttm": -51351000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10534000, "cash_and_equivalents": 4163000, "total_current_assets": 21058000, "total_current_liabilities": 132925999, "net_ppe": null, "total_assets": 120827000, "total_debt": 81996000, "total_equity": -56595000, "net_working_capital": -61823999, "book_value_per_share": -2.7075, "retained_earnings": -808261000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -75925000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.625, "os_score": 0.77, "value_percentile": 0.63, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5024, "ticker_id": 3773, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:44.649371+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.1, "market_cap": 22993191.1, "market_cap_usd": 22993191.1, "enterprise_value": 100826191.1, "shares_outstanding": 20902901, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.21159898, "pcf_ratio": null, "pfcf_ratio": -0.44776521, "ev_ebitda": null, "ev_ebit": -1.33359158, "ev_sales": 0.92787115, "ev_fcf": -1.96347084, "earnings_yield": null, "fcf_yield": -0.50930219, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.02296989, "operating_margin": -0.69576861, "net_margin": -1.03393948, "ebitda_margin": -0.60652102, "fcf_margin": -0.47256681, "roe": 1.98519304, "roa": -0.92985839, "roic": -2.66991948, "roc_greenblatt": null, "asset_turnover": 0.89933541, "cash_conversion": 0.45705461, "accruals_ratio": -0.42824865, "sbc_to_revenue": 0.08806965, "debt_to_equity": -3.13494125, "net_debt_to_ebitda": -1.18095195, "debt_to_assets": 0.67862316, "interest_coverage": -7.17723562, "current_ratio": 0.15841897, "quick_ratio": 0.15841897, "net_debt": 77833000, "revenue_growth_1y": -0.03243787, "revenue_growth_3y_cagr": 0.73865807, "revenue_growth_5y_cagr": 0.70021618, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -11.56400703, "earnings_stability_5y": 0.553735, "revenue_stability_5y": 0.907665, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18518519, "price_return_3m": -0.41489362, "price_return_6m": -0.51111111, "price_return_9m": -0.72361809, "price_return_12m": -0.53974895, "price_return_12m_ex1m": -0.43514644, "distance_from_52w_high": -0.875, "distance_from_52w_low": 0, "relative_strength": -0.63971253, "local_beta": 0.0028, "volatility_252d": 1.729638, "volatility_60d": 2.138749, "max_drawdown_12m": -0.875, "revenue_ttm": 108664000, "gross_profit_ttm": 2496000, "ebit_ttm": -75605000, "ebitda_ttm": -65907000, "net_income_ttm": -112352000, "eps_diluted_ttm": -5.37494772, "operating_cash_flow_ttm": -60608000, "capital_expenditure_ttm": 9257000, "fcf_ttm": -51351000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10534000, "cash_and_equivalents": 4163000, "total_current_assets": 21058000, "total_current_liabilities": 132925999, "net_ppe": null, "total_assets": 120827000, "total_debt": 81996000, "total_equity": -56595000, "net_working_capital": -61823999, "book_value_per_share": -2.70751892, "retained_earnings": -808261000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -75925000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.1, "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.9852, "momentum_12_1": -0.4351, "complete_fields": { "id": 5024, "ticker_id": 3773, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:44.649371+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.1, "market_cap": 22993191.1, "market_cap_usd": 22993191.1, "enterprise_value": 100826191.1, "shares_outstanding": 20902901, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.21159898, "pcf_ratio": null, "pfcf_ratio": -0.44776521, "ev_ebitda": null, "ev_ebit": -1.33359158, "ev_sales": 0.92787115, "ev_fcf": -1.96347084, "earnings_yield": null, "fcf_yield": -0.50930219, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.02296989, "operating_margin": -0.69576861, "net_margin": -1.03393948, "ebitda_margin": -0.60652102, "fcf_margin": -0.47256681, "roe": 1.98519304, "roa": -0.92985839, "roic": -2.66991948, "roc_greenblatt": null, "asset_turnover": 0.89933541, "cash_conversion": 0.45705461, "accruals_ratio": -0.42824865, "sbc_to_revenue": 0.08806965, "debt_to_equity": -3.13494125, "net_debt_to_ebitda": -1.18095195, "debt_to_assets": 0.67862316, "interest_coverage": -7.17723562, "current_ratio": 0.15841897, "quick_ratio": 0.15841897, "net_debt": 77833000, "revenue_growth_1y": -0.03243787, "revenue_growth_3y_cagr": 0.73865807, "revenue_growth_5y_cagr": 0.70021618, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -11.56400703, "earnings_stability_5y": 0.553735, "revenue_stability_5y": 0.907665, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18518519, "price_return_3m": -0.41489362, "price_return_6m": -0.51111111, "price_return_9m": -0.72361809, "price_return_12m": -0.53974895, "price_return_12m_ex1m": -0.43514644, "distance_from_52w_high": -0.875, "distance_from_52w_low": 0, "relative_strength": -0.63971253, "local_beta": 0.0028, "volatility_252d": 1.729638, "volatility_60d": 2.138749, "max_drawdown_12m": -0.875, "revenue_ttm": 108664000, "gross_profit_ttm": 2496000, "ebit_ttm": -75605000, "ebitda_ttm": -65907000, "net_income_ttm": -112352000, "eps_diluted_ttm": -5.37494772, "operating_cash_flow_ttm": -60608000, "capital_expenditure_ttm": 9257000, "fcf_ttm": -51351000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10534000, "cash_and_equivalents": 4163000, "total_current_assets": 21058000, "total_current_liabilities": 132925999, "net_ppe": null, "total_assets": 120827000, "total_debt": 81996000, "total_equity": -56595000, "net_working_capital": -61823999, "book_value_per_share": -2.70751892, "retained_earnings": -808261000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -75925000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 106557000, "cost_of_revenue": 102376000, "gross_profit": 4181000, "ebit": -76874000, "ebitda": -67580000, "pretax_income": -110936000, "tax_provision": -380000, "net_income": -110556000, "net_income_to_common": -110556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12672000, "total_current_assets": 30921000, "total_assets": 131681000, "short_term_debt": 10607000, "long_term_debt": 39572000, "total_debt": 50179000, "total_liabilities": 186538000, "total_equity": -54857000, "shares_outstanding": 20902901, "goodwill_and_intangibles": 20067000 }, "cash_flow": { "operating_cash_flow": -64160000, "capital_expenditure": 8392000, "free_cash_flow": -55768000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333426, "ticker_id": 3773, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-76874000", "ebitda": "-67580000", "netIncome": "-110556000", "grossProfit": "4181000", "depreciation": "None", "totalRevenue": "106557000", "costOfRevenue": "102376000", "interestIncome": "None", "incomeBeforeTax": "-110936000", "interestExpense": "13205000", "operatingIncome": "-76874000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-380000", "reportedCurrency": "USD", "netInterestIncome": "-13205000", "nonInterestIncome": "None", "operatingExpenses": "81055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10299000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9294000", "sellingGeneralAndAdministrative": "53285000", "netIncomeFromContinuingOperations": "-110556000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "131681000", "longTermDebt": "39572000", "shortTermDebt": "10607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20067000", "reportedCurrency": "USD", "retainedEarnings": "-787999000", "totalLiabilities": "186538000", "otherCurrentAssets": "14320000", "totalCurrentAssets": "30921000", "currentLongTermDebt": "47250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100760000", "currentAccountsPayable": "18437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83466000", "totalShareholderEquity": "-54857000", "capitalLeaseObligations": "13297000", "otherCurrentLiabilities": "48350000", "totalCurrentLiabilities": "95318000", "otherNonCurrentLiabilities": "3872000", "totalNonCurrentLiabilities": "91220000", "cashAndShortTermInvestments": "12672000", "commonStockSharesOutstanding": "20902901", "intangibleAssetsExcludingGoodwill": "20067000", "cashAndCashEquivalentsAtCarryingValue": "12672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110556000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-64160000", "capitalExpenditures": "8392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70959000", "cashflowFromInvestment": "-5711000", "stockBasedCompensation": "10061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106557000, "cost_of_revenue": 102376000, "gross_profit": 4181000, "research_and_development": 10299000, "selling_general_admin": 53285000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -76874000, "depreciation_amortisation": 9294000, "ebitda": -67580000, "interest_expense": 13205000, "interest_income": null, "other_non_operating": null, "pretax_income": -110936000, "tax_provision": -380000, "effective_tax_rate": null, "net_income": -110556000, "net_income_continuing_ops": -110556000, "net_income_to_common": -110556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12672000, "short_term_investments": null, "net_receivables": 3929000, "inventory": null, "other_current_assets": null, "total_current_assets": 30921000, "net_ppe": null, "goodwill": null, "intangible_assets": 20067000, "goodwill_and_intangibles": 20067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 100760000, "total_assets": 131681000, "short_term_debt": 10607000, "accounts_payable": 18437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95318000, "long_term_debt": 39572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 91220000, "total_liabilities": 186538000, "total_debt": 50179000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -787999000, "total_equity": -54857000, "shares_outstanding": 20902901, "operating_cash_flow": -64160000, "stock_based_compensation": 10061000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70959000, "free_cash_flow": -55768000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-76874000", "ebitda": "-67580000", "netIncome": "-110556000", "grossProfit": "4181000", "depreciation": "None", "totalRevenue": "106557000", "costOfRevenue": "102376000", "interestIncome": "None", "incomeBeforeTax": "-110936000", "interestExpense": "13205000", "operatingIncome": "-76874000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-380000", "reportedCurrency": "USD", "netInterestIncome": "-13205000", "nonInterestIncome": "None", "operatingExpenses": "81055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10299000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9294000", "sellingGeneralAndAdministrative": "53285000", "netIncomeFromContinuingOperations": "-110556000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "131681000", "longTermDebt": "39572000", "shortTermDebt": "10607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20067000", "reportedCurrency": "USD", "retainedEarnings": "-787999000", "totalLiabilities": "186538000", "otherCurrentAssets": "14320000", "totalCurrentAssets": "30921000", "currentLongTermDebt": "47250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100760000", "currentAccountsPayable": "18437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83466000", "totalShareholderEquity": "-54857000", "capitalLeaseObligations": "13297000", "otherCurrentLiabilities": "48350000", "totalCurrentLiabilities": "95318000", "otherNonCurrentLiabilities": "3872000", "totalNonCurrentLiabilities": "91220000", "cashAndShortTermInvestments": "12672000", "commonStockSharesOutstanding": "20902901", "intangibleAssetsExcludingGoodwill": "20067000", "cashAndCashEquivalentsAtCarryingValue": "12672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110556000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-64160000", "capitalExpenditures": "8392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70959000", "cashflowFromInvestment": "-5711000", "stockBasedCompensation": "10061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9294000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 119425000, "cost_of_revenue": 109934000, "gross_profit": 9491000, "ebit": -66578000, "ebitda": -58237000, "pretax_income": -75195000, "tax_provision": -287000, "net_income": -74908000, "net_income_to_common": -74908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21107000, "total_current_assets": 33875000, "total_assets": 124058000, "short_term_debt": 12770000, "long_term_debt": 67230000, "total_debt": 80000000, "total_liabilities": 244055000, "total_equity": -119997000, "shares_outstanding": 12910341, "goodwill_and_intangibles": 23118000 }, "cash_flow": { "operating_cash_flow": -54322000, "capital_expenditure": 14104000, "free_cash_flow": -40218000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333431, "ticker_id": 3773, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66578000", "ebitda": "-58237000", "netIncome": "-74908000", "grossProfit": "9491000", "depreciation": "None", "totalRevenue": "119425000", "costOfRevenue": "109934000", "interestIncome": "None", "incomeBeforeTax": "-75195000", "interestExpense": "8617000", "operatingIncome": "-60256000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-287000", "reportedCurrency": "USD", "netInterestIncome": "-8617000", "nonInterestIncome": "None", "operatingExpenses": "69747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24041000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8341000", "sellingGeneralAndAdministrative": "29851000", "netIncomeFromContinuingOperations": "-74908000" }, "balance": { "goodwill": "None", "inventory": "39000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "124058000", "longTermDebt": "67230000", "shortTermDebt": "12770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23118000", "reportedCurrency": "USD", "retainedEarnings": "-677443000", "totalLiabilities": "244055000", "otherCurrentAssets": "8472000", "totalCurrentAssets": "33875000", "currentLongTermDebt": "8385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90183000", "currentAccountsPayable": "17976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92488000", "totalShareholderEquity": "-119997000", "capitalLeaseObligations": "16873000", "otherCurrentLiabilities": "33742000", "totalCurrentLiabilities": "89610000", "otherNonCurrentLiabilities": "24270000", "totalNonCurrentLiabilities": "154445000", "cashAndShortTermInvestments": "21107000", "commonStockSharesOutstanding": "12910341", "intangibleAssetsExcludingGoodwill": "23118000", "cashAndCashEquivalentsAtCarryingValue": "21107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-54322000", "capitalExpenditures": "14104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77175000", "cashflowFromInvestment": "-3609000", "stockBasedCompensation": "-5976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119425000, "cost_of_revenue": 109934000, "gross_profit": 9491000, "research_and_development": 24041000, "selling_general_admin": 29851000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66578000, "depreciation_amortisation": 8341000, "ebitda": -58237000, "interest_expense": 8617000, "interest_income": null, "other_non_operating": null, "pretax_income": -75195000, "tax_provision": -287000, "effective_tax_rate": null, "net_income": -74908000, "net_income_continuing_ops": -74908000, "net_income_to_common": -74908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21107000, "short_term_investments": null, "net_receivables": 4257000, "inventory": 39000, "other_current_assets": null, "total_current_assets": 33875000, "net_ppe": null, "goodwill": null, "intangible_assets": 23118000, "goodwill_and_intangibles": 23118000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 90183000, "total_assets": 124058000, "short_term_debt": 12770000, "accounts_payable": 17976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89610000, "long_term_debt": 67230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 154445000, "total_liabilities": 244055000, "total_debt": 80000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -677443000, "total_equity": -119997000, "shares_outstanding": 12910341, "operating_cash_flow": -54322000, "stock_based_compensation": -5976000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3609000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77175000, "free_cash_flow": -40218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66578000", "ebitda": "-58237000", "netIncome": "-74908000", "grossProfit": "9491000", "depreciation": "None", "totalRevenue": "119425000", "costOfRevenue": "109934000", "interestIncome": "None", "incomeBeforeTax": "-75195000", "interestExpense": "8617000", "operatingIncome": "-60256000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-287000", "reportedCurrency": "USD", "netInterestIncome": "-8617000", "nonInterestIncome": "None", "operatingExpenses": "69747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24041000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8341000", "sellingGeneralAndAdministrative": "29851000", "netIncomeFromContinuingOperations": "-74908000" }, "balance": { "goodwill": "None", "inventory": "39000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "124058000", "longTermDebt": "67230000", "shortTermDebt": "12770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23118000", "reportedCurrency": "USD", "retainedEarnings": "-677443000", "totalLiabilities": "244055000", "otherCurrentAssets": "8472000", "totalCurrentAssets": "33875000", "currentLongTermDebt": "8385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90183000", "currentAccountsPayable": "17976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92488000", "totalShareholderEquity": "-119997000", "capitalLeaseObligations": "16873000", "otherCurrentLiabilities": "33742000", "totalCurrentLiabilities": "89610000", "otherNonCurrentLiabilities": "24270000", "totalNonCurrentLiabilities": "154445000", "cashAndShortTermInvestments": "21107000", "commonStockSharesOutstanding": "12910341", "intangibleAssetsExcludingGoodwill": "23118000", "cashAndCashEquivalentsAtCarryingValue": "21107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-54322000", "capitalExpenditures": "14104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77175000", "cashflowFromInvestment": "-3609000", "stockBasedCompensation": "-5976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8341000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 60505000, "cost_of_revenue": 65680000, "gross_profit": -5175000, "ebit": -251031000, "ebitda": -247269000, "pretax_income": -254000000, "tax_provision": -3304000, "net_income": -250696000, "net_income_to_common": -250696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1720000, "total_current_assets": 17736000, "total_assets": 110989000, "short_term_debt": 20188000, "long_term_debt": 20617000, "total_debt": 40805000, "total_liabilities": 188474000, "total_equity": -77485000, "shares_outstanding": 10878633, "goodwill_and_intangibles": 28492000 }, "cash_flow": { "operating_cash_flow": -64371000, "capital_expenditure": 7778000, "free_cash_flow": -56593000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333436, "ticker_id": 3773, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-251031000", "ebitda": "-247269000", "netIncome": "-250696000", "grossProfit": "-5175000", "depreciation": "None", "totalRevenue": "60505000", "costOfRevenue": "65680000", "interestIncome": "None", "incomeBeforeTax": "-254000000", "interestExpense": "2969000", "operatingIncome": "-196767000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3304000", "reportedCurrency": "USD", "netInterestIncome": "-4350000", "nonInterestIncome": "None", "operatingExpenses": "191592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20850000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3762000", "sellingGeneralAndAdministrative": "100669000", "netIncomeFromContinuingOperations": "-207989000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "110989000", "longTermDebt": "20617000", "shortTermDebt": "20188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28492000", "reportedCurrency": "USD", "retainedEarnings": "-602535000", "totalLiabilities": "188474000", "otherCurrentAssets": "11051000", "totalCurrentAssets": "17736000", "currentLongTermDebt": "12892000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93253000", "currentAccountsPayable": "18854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47449000", "totalShareholderEquity": "-77485000", "capitalLeaseObligations": "10963000", "otherCurrentLiabilities": "74389000", "totalCurrentLiabilities": "140114000", "otherNonCurrentLiabilities": "19426000", "totalNonCurrentLiabilities": "48360000", "cashAndShortTermInvestments": "1720000", "commonStockSharesOutstanding": "10878633", "intangibleAssetsExcludingGoodwill": "28492000", "cashAndCashEquivalentsAtCarryingValue": "1720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-250696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-64371000", "capitalExpenditures": "7778000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72990000", "cashflowFromInvestment": "-7100000", "stockBasedCompensation": "48252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60505000, "cost_of_revenue": 65680000, "gross_profit": -5175000, "research_and_development": 20850000, "selling_general_admin": 100669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -251031000, "depreciation_amortisation": 3762000, "ebitda": -247269000, "interest_expense": 2969000, "interest_income": null, "other_non_operating": null, "pretax_income": -254000000, "tax_provision": -3304000, "effective_tax_rate": null, "net_income": -250696000, "net_income_continuing_ops": -207989000, "net_income_to_common": -250696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1720000, "short_term_investments": null, "net_receivables": 4965000, "inventory": null, "other_current_assets": null, "total_current_assets": 17736000, "net_ppe": null, "goodwill": 0, "intangible_assets": 28492000, "goodwill_and_intangibles": 28492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 93253000, "total_assets": 110989000, "short_term_debt": 20188000, "accounts_payable": 18854000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140114000, "long_term_debt": 20617000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48360000, "total_liabilities": 188474000, "total_debt": 40805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -602535000, "total_equity": -77485000, "shares_outstanding": 10878633, "operating_cash_flow": -64371000, "stock_based_compensation": 48252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7778000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72990000, "free_cash_flow": -56593000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-251031000", "ebitda": "-247269000", "netIncome": "-250696000", "grossProfit": "-5175000", "depreciation": "None", "totalRevenue": "60505000", "costOfRevenue": "65680000", "interestIncome": "None", "incomeBeforeTax": "-254000000", "interestExpense": "2969000", "operatingIncome": "-196767000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3304000", "reportedCurrency": "USD", "netInterestIncome": "-4350000", "nonInterestIncome": "None", "operatingExpenses": "191592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20850000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3762000", "sellingGeneralAndAdministrative": "100669000", "netIncomeFromContinuingOperations": "-207989000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "110989000", "longTermDebt": "20617000", "shortTermDebt": "20188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28492000", "reportedCurrency": "USD", "retainedEarnings": "-602535000", "totalLiabilities": "188474000", "otherCurrentAssets": "11051000", "totalCurrentAssets": "17736000", "currentLongTermDebt": "12892000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93253000", "currentAccountsPayable": "18854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47449000", "totalShareholderEquity": "-77485000", "capitalLeaseObligations": "10963000", "otherCurrentLiabilities": "74389000", "totalCurrentLiabilities": "140114000", "otherNonCurrentLiabilities": "19426000", "totalNonCurrentLiabilities": "48360000", "cashAndShortTermInvestments": "1720000", "commonStockSharesOutstanding": "10878633", "intangibleAssetsExcludingGoodwill": "28492000", "cashAndCashEquivalentsAtCarryingValue": "1720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-250696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-64371000", "capitalExpenditures": "7778000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72990000", "cashflowFromInvestment": "-7100000", "stockBasedCompensation": "48252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3762000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 20274000, "cost_of_revenue": 25851000, "gross_profit": -5577000, "ebit": -73766000, "ebitda": -72739000, "pretax_income": -74362000, "tax_provision": -7915000, "net_income": -74362000, "net_income_to_common": -74362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6000, "total_current_assets": 7922000, "total_assets": 13697000, "short_term_debt": 16851000, "long_term_debt": 13148000, "total_debt": 29999000, "total_liabilities": 235786000, "total_equity": -222089000, "shares_outstanding": 9982955, "goodwill_and_intangibles": 2980000 }, "cash_flow": { "operating_cash_flow": -28037000, "capital_expenditure": 99000, "free_cash_flow": -27938000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333441, "ticker_id": 3773, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-73766000", "ebitda": "-72739000", "netIncome": "-74362000", "grossProfit": "-5577000", "depreciation": "None", "totalRevenue": "20274000", "costOfRevenue": "25851000", "interestIncome": "None", "incomeBeforeTax": "-74362000", "interestExpense": "596000", "operatingIncome": "-50904000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7915000", "reportedCurrency": "USD", "netInterestIncome": "-3246000", "nonInterestIncome": "None", "operatingExpenses": "45327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3289000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1027000", "sellingGeneralAndAdministrative": "36824000", "netIncomeFromContinuingOperations": "-117827000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "13697000", "longTermDebt": "13148000", "shortTermDebt": "16851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2980000", "reportedCurrency": "USD", "retainedEarnings": "-351839000", "totalLiabilities": "235786000", "otherCurrentAssets": "7755000", "totalCurrentAssets": "7922000", "currentLongTermDebt": "15948000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5775000", "currentAccountsPayable": "12891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1767000", "shortLongTermDebtTotal": "30245000", "totalShareholderEquity": "-222089000", "capitalLeaseObligations": "1149000", "otherCurrentLiabilities": "13390000", "totalCurrentLiabilities": "57398000", "otherNonCurrentLiabilities": "9762000", "totalNonCurrentLiabilities": "178388000", "cashAndShortTermInvestments": "6000", "commonStockSharesOutstanding": "9982955", "intangibleAssetsExcludingGoodwill": "2980000", "cashAndCashEquivalentsAtCarryingValue": "6000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74362000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5900000", "operatingCashflow": "-28037000", "capitalExpenditures": "99000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27673000", "cashflowFromInvestment": "-298000", "stockBasedCompensation": "12452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1072999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20274000, "cost_of_revenue": 25851000, "gross_profit": -5577000, "research_and_development": 3289000, "selling_general_admin": 36824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -73766000, "depreciation_amortisation": 1027000, "ebitda": -72739000, "interest_expense": 596000, "interest_income": null, "other_non_operating": null, "pretax_income": -74362000, "tax_provision": -7915000, "effective_tax_rate": null, "net_income": -74362000, "net_income_continuing_ops": -117827000, "net_income_to_common": -74362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6000, "short_term_investments": null, "net_receivables": 161000, "inventory": null, "other_current_assets": null, "total_current_assets": 7922000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2980000, "goodwill_and_intangibles": 2980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5775000, "total_assets": 13697000, "short_term_debt": 16851000, "accounts_payable": 12891000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57398000, "long_term_debt": 13148000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 178388000, "total_liabilities": 235786000, "total_debt": 29999000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -351839000, "total_equity": -222089000, "shares_outstanding": 9982955, "operating_cash_flow": -28037000, "stock_based_compensation": 12452000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -298000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27673000, "free_cash_flow": -27938000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-73766000", "ebitda": "-72739000", "netIncome": "-74362000", "grossProfit": "-5577000", "depreciation": "None", "totalRevenue": "20274000", "costOfRevenue": "25851000", "interestIncome": "None", "incomeBeforeTax": "-74362000", "interestExpense": "596000", "operatingIncome": "-50904000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7915000", "reportedCurrency": "USD", "netInterestIncome": "-3246000", "nonInterestIncome": "None", "operatingExpenses": "45327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3289000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1027000", "sellingGeneralAndAdministrative": "36824000", "netIncomeFromContinuingOperations": "-117827000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "13697000", "longTermDebt": "13148000", "shortTermDebt": "16851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2980000", "reportedCurrency": "USD", "retainedEarnings": "-351839000", "totalLiabilities": "235786000", "otherCurrentAssets": "7755000", "totalCurrentAssets": "7922000", "currentLongTermDebt": "15948000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5775000", "currentAccountsPayable": "12891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1767000", "shortLongTermDebtTotal": "30245000", "totalShareholderEquity": "-222089000", "capitalLeaseObligations": "1149000", "otherCurrentLiabilities": "13390000", "totalCurrentLiabilities": "57398000", "otherNonCurrentLiabilities": "9762000", "totalNonCurrentLiabilities": "178388000", "cashAndShortTermInvestments": "6000", "commonStockSharesOutstanding": "9982955", "intangibleAssetsExcludingGoodwill": "2980000", "cashAndCashEquivalentsAtCarryingValue": "6000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74362000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5900000", "operatingCashflow": "-28037000", "capitalExpenditures": "99000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27673000", "cashflowFromInvestment": "-298000", "stockBasedCompensation": "12452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1072999", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 11798000, "cost_of_revenue": 15547000, "gross_profit": -3749000, "ebit": -33644000, "ebitda": -32592000, "pretax_income": -35784000, "tax_provision": 1231000, "net_income": -35784000, "net_income_to_common": -35784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 719000, "total_current_assets": 1935000, "total_assets": 7558000, "short_term_debt": 23063000, "long_term_debt": 408000, "total_debt": 23471000, "total_liabilities": 180584000, "total_equity": -173026000, "shares_outstanding": 9982955, "goodwill_and_intangibles": 1943000 }, "cash_flow": { "operating_cash_flow": -23930000, "capital_expenditure": 261000, "free_cash_flow": -23669000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333446, "ticker_id": 3773, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33644000", "ebitda": "-32592000", "netIncome": "-35784000", "grossProfit": "-3749000", "depreciation": "None", "totalRevenue": "11798000", "costOfRevenue": "15547000", "interestIncome": "None", "incomeBeforeTax": "-35784000", "interestExpense": "2140000", "operatingIncome": "-33350000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1231000", "reportedCurrency": "USD", "netInterestIncome": "-2140000", "nonInterestIncome": "None", "operatingExpenses": "29601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2964000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1052000", "sellingGeneralAndAdministrative": "22864000", "netIncomeFromContinuingOperations": "-35784000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "186000", "currentDebt": "None", "investments": "None", "totalAssets": "7558000", "longTermDebt": "408000", "shortTermDebt": "23063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1943000", "reportedCurrency": "USD", "retainedEarnings": "-277477000", "totalLiabilities": "180584000", "otherCurrentAssets": "1201000", "totalCurrentAssets": "1935000", "currentLongTermDebt": "23063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5623000", "currentAccountsPayable": "14042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "703000", "shortLongTermDebtTotal": "23471000", "totalShareholderEquity": "-173026000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "9540000", "totalCurrentLiabilities": "55575000", "otherNonCurrentLiabilities": "5909000", "totalNonCurrentLiabilities": "125009000", "cashAndShortTermInvestments": "719000", "commonStockSharesOutstanding": "9982955", "intangibleAssetsExcludingGoodwill": "1943000", "cashAndCashEquivalentsAtCarryingValue": "719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2928000", "operatingCashflow": "-23930000", "capitalExpenditures": "261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18253000", "cashflowFromInvestment": "-261000", "stockBasedCompensation": "3191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11798000, "cost_of_revenue": 15547000, "gross_profit": -3749000, "research_and_development": 2964000, "selling_general_admin": 22864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33644000, "depreciation_amortisation": 1052000, "ebitda": -32592000, "interest_expense": 2140000, "interest_income": null, "other_non_operating": null, "pretax_income": -35784000, "tax_provision": 1231000, "effective_tax_rate": null, "net_income": -35784000, "net_income_continuing_ops": -35784000, "net_income_to_common": -35784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 719000, "short_term_investments": null, "net_receivables": 15000, "inventory": null, "other_current_assets": null, "total_current_assets": 1935000, "net_ppe": null, "goodwill": null, "intangible_assets": 1943000, "goodwill_and_intangibles": 1943000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5623000, "total_assets": 7558000, "short_term_debt": 23063000, "accounts_payable": 14042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55575000, "long_term_debt": 408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 125009000, "total_liabilities": 180584000, "total_debt": 23471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277477000, "total_equity": -173026000, "shares_outstanding": 9982955, "operating_cash_flow": -23930000, "stock_based_compensation": 3191000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -261000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18253000, "free_cash_flow": -23669000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33644000", "ebitda": "-32592000", "netIncome": "-35784000", "grossProfit": "-3749000", "depreciation": "None", "totalRevenue": "11798000", "costOfRevenue": "15547000", "interestIncome": "None", "incomeBeforeTax": "-35784000", "interestExpense": "2140000", "operatingIncome": "-33350000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1231000", "reportedCurrency": "USD", "netInterestIncome": "-2140000", "nonInterestIncome": "None", "operatingExpenses": "29601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2964000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1052000", "sellingGeneralAndAdministrative": "22864000", "netIncomeFromContinuingOperations": "-35784000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "186000", "currentDebt": "None", "investments": "None", "totalAssets": "7558000", "longTermDebt": "408000", "shortTermDebt": "23063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1943000", "reportedCurrency": "USD", "retainedEarnings": "-277477000", "totalLiabilities": "180584000", "otherCurrentAssets": "1201000", "totalCurrentAssets": "1935000", "currentLongTermDebt": "23063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5623000", "currentAccountsPayable": "14042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "703000", "shortLongTermDebtTotal": "23471000", "totalShareholderEquity": "-173026000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "9540000", "totalCurrentLiabilities": "55575000", "otherNonCurrentLiabilities": "5909000", "totalNonCurrentLiabilities": "125009000", "cashAndShortTermInvestments": "719000", "commonStockSharesOutstanding": "9982955", "intangibleAssetsExcludingGoodwill": "1943000", "cashAndCashEquivalentsAtCarryingValue": "719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2928000", "operatingCashflow": "-23930000", "capitalExpenditures": "261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18253000", "cashflowFromInvestment": "-261000", "stockBasedCompensation": "3191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1052000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 7500000, "cost_of_revenue": 11027000, "gross_profit": -3527000, "ebit": -21872000, "ebitda": -19044000, "pretax_income": -23437000, "tax_provision": 995000, "net_income": -23437000, "net_income_to_common": -23437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7397000, "total_current_assets": 8371000, "total_assets": 11707000, "short_term_debt": 19991000, "long_term_debt": 397000, "total_debt": 20388000, "total_liabilities": 153249000, "total_equity": -141542000, "shares_outstanding": 9982955, "goodwill_and_intangibles": 2497000 }, "cash_flow": { "operating_cash_flow": -8733000, "capital_expenditure": 297000, "free_cash_flow": -8436000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333447, "ticker_id": 3773, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21872000", "ebitda": "-19044000", "netIncome": "-23437000", "grossProfit": "-3527000", "depreciation": "None", "totalRevenue": "7500000", "costOfRevenue": "11027000", "interestIncome": "None", "incomeBeforeTax": "-23437000", "interestExpense": "1565000", "operatingIncome": "-20758000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "995000", "reportedCurrency": "USD", "netInterestIncome": "-1565000", "nonInterestIncome": "None", "operatingExpenses": "17231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2176000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2828000", "sellingGeneralAndAdministrative": "13492000", "netIncomeFromContinuingOperations": "-23437000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "154000", "currentDebt": "None", "investments": "None", "totalAssets": "11707000", "longTermDebt": "397000", "shortTermDebt": "19991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2497000", "reportedCurrency": "USD", "retainedEarnings": "-241693000", "totalLiabilities": "153249000", "otherCurrentAssets": "813000", "totalCurrentAssets": "8371000", "currentLongTermDebt": "19991000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3335000", "currentAccountsPayable": "8794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20388000", "totalShareholderEquity": "-141542000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7757000", "totalCurrentLiabilities": "43572000", "otherNonCurrentLiabilities": "5695000", "totalNonCurrentLiabilities": "109677000", "cashAndShortTermInvestments": "7397000", "commonStockSharesOutstanding": "9982955", "intangibleAssetsExcludingGoodwill": "2497000", "cashAndCashEquivalentsAtCarryingValue": "7397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23437000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2185000", "operatingCashflow": "-8733000", "capitalExpenditures": "297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14180000", "cashflowFromInvestment": "302000", "stockBasedCompensation": "6188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7500000, "cost_of_revenue": 11027000, "gross_profit": -3527000, "research_and_development": 2176000, "selling_general_admin": 13492000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21872000, "depreciation_amortisation": 2828000, "ebitda": -19044000, "interest_expense": 1565000, "interest_income": null, "other_non_operating": null, "pretax_income": -23437000, "tax_provision": 995000, "effective_tax_rate": null, "net_income": -23437000, "net_income_continuing_ops": -23437000, "net_income_to_common": -23437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7397000, "short_term_investments": null, "net_receivables": 161000, "inventory": null, "other_current_assets": null, "total_current_assets": 8371000, "net_ppe": null, "goodwill": null, "intangible_assets": 2497000, "goodwill_and_intangibles": 2497000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3335000, "total_assets": 11707000, "short_term_debt": 19991000, "accounts_payable": 8794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43572000, "long_term_debt": 397000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 109677000, "total_liabilities": 153249000, "total_debt": 20388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -241693000, "total_equity": -141542000, "shares_outstanding": 9982955, "operating_cash_flow": -8733000, "stock_based_compensation": 6188000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 297000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14180000, "free_cash_flow": -8436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21872000", "ebitda": "-19044000", "netIncome": "-23437000", "grossProfit": "-3527000", "depreciation": "None", "totalRevenue": "7500000", "costOfRevenue": "11027000", "interestIncome": "None", "incomeBeforeTax": "-23437000", "interestExpense": "1565000", "operatingIncome": "-20758000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "995000", "reportedCurrency": "USD", "netInterestIncome": "-1565000", "nonInterestIncome": "None", "operatingExpenses": "17231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2176000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2828000", "sellingGeneralAndAdministrative": "13492000", "netIncomeFromContinuingOperations": "-23437000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "154000", "currentDebt": "None", "investments": "None", "totalAssets": "11707000", "longTermDebt": "397000", "shortTermDebt": "19991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2497000", "reportedCurrency": "USD", "retainedEarnings": "-241693000", "totalLiabilities": "153249000", "otherCurrentAssets": "813000", "totalCurrentAssets": "8371000", "currentLongTermDebt": "19991000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3335000", "currentAccountsPayable": "8794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20388000", "totalShareholderEquity": "-141542000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7757000", "totalCurrentLiabilities": "43572000", "otherNonCurrentLiabilities": "5695000", "totalNonCurrentLiabilities": "109677000", "cashAndShortTermInvestments": "7397000", "commonStockSharesOutstanding": "9982955", "intangibleAssetsExcludingGoodwill": "2497000", "cashAndCashEquivalentsAtCarryingValue": "7397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23437000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2185000", "operatingCashflow": "-8733000", "capitalExpenditures": "297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14180000", "cashflowFromInvestment": "302000", "stockBasedCompensation": "6188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2828000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 25613000, "cost_of_revenue": 28498000, "gross_profit": -2885000, "ebit": -13355000, "ebitda": -10803000, "pretax_income": -20301000, "tax_provision": -39000, "net_income": -20262000, "net_income_to_common": -20262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4163000, "total_current_assets": 21058000, "total_assets": 120827000, "short_term_debt": 54207000, "long_term_debt": 27789000, "total_debt": 81996000, "total_liabilities": 177422000, "total_equity": -56595000, "shares_outstanding": 20902901, "goodwill_and_intangibles": 19330000 }, "cash_flow": { "operating_cash_flow": -12252000, "capital_expenditure": 2764000, "free_cash_flow": -9488000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333424, "ticker_id": 3773, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13355000", "ebitda": "-10803000", "netIncome": "-20262000", "grossProfit": "-2885000", "depreciation": "None", "totalRevenue": "25613000", "costOfRevenue": "28498000", "interestIncome": "None", "incomeBeforeTax": "-20301000", "interestExpense": "1224000", "operatingIncome": "-13355000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-39000", "reportedCurrency": "USD", "netInterestIncome": "-1224000", "nonInterestIncome": "None", "operatingExpenses": "10470000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2445000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2552000", "sellingGeneralAndAdministrative": "6059000", "netIncomeFromContinuingOperations": "-20262000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6608000", "currentDebt": "None", "investments": "None", "totalAssets": "120827000", "longTermDebt": "27789000", "shortTermDebt": "54207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "19330000", "reportedCurrency": "USD", "retainedEarnings": "-808261000", "totalLiabilities": "177422000", "otherCurrentAssets": "13190000", "totalCurrentAssets": "21058000", "currentLongTermDebt": "49912000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99769000", "currentAccountsPayable": "21143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90496000", "totalShareholderEquity": "-56595000", "capitalLeaseObligations": "12318000", "otherCurrentLiabilities": "38985999", "totalCurrentLiabilities": "132925999", "otherNonCurrentLiabilities": "8207000", "totalNonCurrentLiabilities": "44496000", "cashAndShortTermInvestments": "4163000", "commonStockSharesOutstanding": "20902901", "intangibleAssetsExcludingGoodwill": "19330000", "cashAndCashEquivalentsAtCarryingValue": "4163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12252000", "capitalExpenditures": "2764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7347000", "cashflowFromInvestment": "-3539000", "stockBasedCompensation": "1388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25613000, "cost_of_revenue": 28498000, "gross_profit": -2885000, "research_and_development": 2445000, "selling_general_admin": 6059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13355000, "depreciation_amortisation": 2552000, "ebitda": -10803000, "interest_expense": 1224000, "interest_income": null, "other_non_operating": null, "pretax_income": -20301000, "tax_provision": -39000, "effective_tax_rate": null, "net_income": -20262000, "net_income_continuing_ops": -20262000, "net_income_to_common": -20262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4163000, "short_term_investments": null, "net_receivables": 3705000, "inventory": null, "other_current_assets": null, "total_current_assets": 21058000, "net_ppe": null, "goodwill": null, "intangible_assets": 19330000, "goodwill_and_intangibles": 19330000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 99769000, "total_assets": 120827000, "short_term_debt": 54207000, "accounts_payable": 21143000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132925999, "long_term_debt": 27789000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44496000, "total_liabilities": 177422000, "total_debt": 81996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -808261000, "total_equity": -56595000, "shares_outstanding": 20902901, "operating_cash_flow": -12252000, "stock_based_compensation": 1388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3539000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7347000, "free_cash_flow": -9488000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13355000", "ebitda": "-10803000", "netIncome": "-20262000", "grossProfit": "-2885000", "depreciation": "None", "totalRevenue": "25613000", "costOfRevenue": "28498000", "interestIncome": "None", "incomeBeforeTax": "-20301000", "interestExpense": "1224000", "operatingIncome": "-13355000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-39000", "reportedCurrency": "USD", "netInterestIncome": "-1224000", "nonInterestIncome": "None", "operatingExpenses": "10470000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2445000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2552000", "sellingGeneralAndAdministrative": "6059000", "netIncomeFromContinuingOperations": "-20262000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6608000", "currentDebt": "None", "investments": "None", "totalAssets": "120827000", "longTermDebt": "27789000", "shortTermDebt": "54207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "19330000", "reportedCurrency": "USD", "retainedEarnings": "-808261000", "totalLiabilities": "177422000", "otherCurrentAssets": "13190000", "totalCurrentAssets": "21058000", "currentLongTermDebt": "49912000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99769000", "currentAccountsPayable": "21143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90496000", "totalShareholderEquity": "-56595000", "capitalLeaseObligations": "12318000", "otherCurrentLiabilities": "38985999", "totalCurrentLiabilities": "132925999", "otherNonCurrentLiabilities": "8207000", "totalNonCurrentLiabilities": "44496000", "cashAndShortTermInvestments": "4163000", "commonStockSharesOutstanding": "20902901", "intangibleAssetsExcludingGoodwill": "19330000", "cashAndCashEquivalentsAtCarryingValue": "4163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12252000", "capitalExpenditures": "2764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7347000", "cashflowFromInvestment": "-3539000", "stockBasedCompensation": "1388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2552000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 26448000, "cost_of_revenue": 25950000, "gross_profit": 498000, "ebit": -13934000, "ebitda": -11652000, "pretax_income": -37080000, "tax_provision": -201000, "net_income": -36879000, "net_income_to_common": -36879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12672000, "total_current_assets": 30921000, "total_assets": 131681000, "short_term_debt": 10607000, "long_term_debt": 39572000, "total_debt": 50179000, "total_liabilities": 186538000, "total_equity": -54857000, "shares_outstanding": 20902901, "goodwill_and_intangibles": 20067000 }, "cash_flow": { "operating_cash_flow": -18372000, "capital_expenditure": 2410000, "free_cash_flow": -15962000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333425, "ticker_id": 3773, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13934000", "ebitda": "-11652000", "netIncome": "-36879000", "grossProfit": "498000", "depreciation": "None", "totalRevenue": "26448000", "costOfRevenue": "25950000", "interestIncome": "None", "incomeBeforeTax": "-37080000", "interestExpense": "2289000", "operatingIncome": "-25876000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-201000", "reportedCurrency": "USD", "netInterestIncome": "-2289000", "nonInterestIncome": "None", "operatingExpenses": "26374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2558000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2282000", "sellingGeneralAndAdministrative": "18571000", "netIncomeFromContinuingOperations": "-36879000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "131681000", "longTermDebt": "39572000", "shortTermDebt": "10607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20067000", "reportedCurrency": "USD", "retainedEarnings": "-787999000", "totalLiabilities": "186538000", "otherCurrentAssets": "14320000", "totalCurrentAssets": "30921000", "currentLongTermDebt": "47250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100760000", "currentAccountsPayable": "18437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83466000", "totalShareholderEquity": "-54857000", "capitalLeaseObligations": "13297000", "otherCurrentLiabilities": "48350000", "totalCurrentLiabilities": "95318000", "otherNonCurrentLiabilities": "3872000", "totalNonCurrentLiabilities": "91220000", "cashAndShortTermInvestments": "12672000", "commonStockSharesOutstanding": "20902901", "intangibleAssetsExcludingGoodwill": "20067000", "cashAndCashEquivalentsAtCarryingValue": "12672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18372000", "capitalExpenditures": "2410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36428000", "cashflowFromInvestment": "-2410000", "stockBasedCompensation": "2104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26448000, "cost_of_revenue": 25950000, "gross_profit": 498000, "research_and_development": 2558000, "selling_general_admin": 18571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13934000, "depreciation_amortisation": 2282000, "ebitda": -11652000, "interest_expense": 2289000, "interest_income": null, "other_non_operating": null, "pretax_income": -37080000, "tax_provision": -201000, "effective_tax_rate": null, "net_income": -36879000, "net_income_continuing_ops": -36879000, "net_income_to_common": -36879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12672000, "short_term_investments": null, "net_receivables": 3929000, "inventory": null, "other_current_assets": null, "total_current_assets": 30921000, "net_ppe": null, "goodwill": null, "intangible_assets": 20067000, "goodwill_and_intangibles": 20067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 100760000, "total_assets": 131681000, "short_term_debt": 10607000, "accounts_payable": 18437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95318000, "long_term_debt": 39572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 91220000, "total_liabilities": 186538000, "total_debt": 50179000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -787999000, "total_equity": -54857000, "shares_outstanding": 20902901, "operating_cash_flow": -18372000, "stock_based_compensation": 2104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2410000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36428000, "free_cash_flow": -15962000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13934000", "ebitda": "-11652000", "netIncome": "-36879000", "grossProfit": "498000", "depreciation": "None", "totalRevenue": "26448000", "costOfRevenue": "25950000", "interestIncome": "None", "incomeBeforeTax": "-37080000", "interestExpense": "2289000", "operatingIncome": "-25876000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-201000", "reportedCurrency": "USD", "netInterestIncome": "-2289000", "nonInterestIncome": "None", "operatingExpenses": "26374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2558000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2282000", "sellingGeneralAndAdministrative": "18571000", "netIncomeFromContinuingOperations": "-36879000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "131681000", "longTermDebt": "39572000", "shortTermDebt": "10607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20067000", "reportedCurrency": "USD", "retainedEarnings": "-787999000", "totalLiabilities": "186538000", "otherCurrentAssets": "14320000", "totalCurrentAssets": "30921000", "currentLongTermDebt": "47250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100760000", "currentAccountsPayable": "18437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83466000", "totalShareholderEquity": "-54857000", "capitalLeaseObligations": "13297000", "otherCurrentLiabilities": "48350000", "totalCurrentLiabilities": "95318000", "otherNonCurrentLiabilities": "3872000", "totalNonCurrentLiabilities": "91220000", "cashAndShortTermInvestments": "12672000", "commonStockSharesOutstanding": "20902901", "intangibleAssetsExcludingGoodwill": "20067000", "cashAndCashEquivalentsAtCarryingValue": "12672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18372000", "capitalExpenditures": "2410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36428000", "cashflowFromInvestment": "-2410000", "stockBasedCompensation": "2104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2282000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 29172000, "cost_of_revenue": 27662000, "gross_profit": 1510000, "ebit": -24020000, "ebitda": -21597000, "pretax_income": -27275000, "tax_provision": -62000, "net_income": -27213000, "net_income_to_common": -27213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7062000, "total_current_assets": 22012000, "total_assets": 106786000, "short_term_debt": 6633000, "long_term_debt": 67782000, "total_debt": 74415000, "total_liabilities": 199343000, "total_equity": -92557000, "shares_outstanding": 20902901, "goodwill_and_intangibles": 20805000 }, "cash_flow": { "operating_cash_flow": -19341000, "capital_expenditure": 2277000, "free_cash_flow": -17064000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333427, "ticker_id": 3773, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24020000", "ebitda": "-21597000", "netIncome": "-27213000", "grossProfit": "1510000", "depreciation": "None", "totalRevenue": "29172000", "costOfRevenue": "27662000", "interestIncome": "None", "incomeBeforeTax": "-27275000", "interestExpense": "3255000", "operatingIncome": "-16500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-62000", "reportedCurrency": "USD", "netInterestIncome": "-3255000", "nonInterestIncome": "None", "operatingExpenses": "18010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2327000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2423000", "sellingGeneralAndAdministrative": "11200000", "netIncomeFromContinuingOperations": "-27213000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "106786000", "longTermDebt": "67782000", "shortTermDebt": "6633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "20805000", "reportedCurrency": "USD", "retainedEarnings": "-751120000", "totalLiabilities": "199343000", "otherCurrentAssets": "9915000", "totalCurrentAssets": "22012000", "currentLongTermDebt": "7176000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84774000", "currentAccountsPayable": "16403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23625000", "totalShareholderEquity": "-92557000", "capitalLeaseObligations": "14323000", "otherCurrentLiabilities": "49120000", "totalCurrentLiabilities": "88125000", "otherNonCurrentLiabilities": "18086000", "totalNonCurrentLiabilities": "111218000", "cashAndShortTermInvestments": "7062000", "commonStockSharesOutstanding": "20902901", "intangibleAssetsExcludingGoodwill": "20805000", "cashAndCashEquivalentsAtCarryingValue": "7062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19341000", "capitalExpenditures": "2277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1186000", "cashflowFromInvestment": "-2277000", "stockBasedCompensation": "2268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29172000, "cost_of_revenue": 27662000, "gross_profit": 1510000, "research_and_development": 2327000, "selling_general_admin": 11200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24020000, "depreciation_amortisation": 2423000, "ebitda": -21597000, "interest_expense": 3255000, "interest_income": null, "other_non_operating": null, "pretax_income": -27275000, "tax_provision": -62000, "effective_tax_rate": null, "net_income": -27213000, "net_income_continuing_ops": -27213000, "net_income_to_common": -27213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7062000, "short_term_investments": null, "net_receivables": 5035000, "inventory": null, "other_current_assets": null, "total_current_assets": 22012000, "net_ppe": null, "goodwill": null, "intangible_assets": 20805000, "goodwill_and_intangibles": 20805000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84774000, "total_assets": 106786000, "short_term_debt": 6633000, "accounts_payable": 16403000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88125000, "long_term_debt": 67782000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111218000, "total_liabilities": 199343000, "total_debt": 74415000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -751120000, "total_equity": -92557000, "shares_outstanding": 20902901, "operating_cash_flow": -19341000, "stock_based_compensation": 2268000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2277000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1186000, "free_cash_flow": -17064000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24020000", "ebitda": "-21597000", "netIncome": "-27213000", "grossProfit": "1510000", "depreciation": "None", "totalRevenue": "29172000", "costOfRevenue": "27662000", "interestIncome": "None", "incomeBeforeTax": "-27275000", "interestExpense": "3255000", "operatingIncome": "-16500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-62000", "reportedCurrency": "USD", "netInterestIncome": "-3255000", "nonInterestIncome": "None", "operatingExpenses": "18010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2327000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2423000", "sellingGeneralAndAdministrative": "11200000", "netIncomeFromContinuingOperations": "-27213000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "106786000", "longTermDebt": "67782000", "shortTermDebt": "6633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "20805000", "reportedCurrency": "USD", "retainedEarnings": "-751120000", "totalLiabilities": "199343000", "otherCurrentAssets": "9915000", "totalCurrentAssets": "22012000", "currentLongTermDebt": "7176000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84774000", "currentAccountsPayable": "16403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23625000", "totalShareholderEquity": "-92557000", "capitalLeaseObligations": "14323000", "otherCurrentLiabilities": "49120000", "totalCurrentLiabilities": "88125000", "otherNonCurrentLiabilities": "18086000", "totalNonCurrentLiabilities": "111218000", "cashAndShortTermInvestments": "7062000", "commonStockSharesOutstanding": "20902901", "intangibleAssetsExcludingGoodwill": "20805000", "cashAndCashEquivalentsAtCarryingValue": "7062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19341000", "capitalExpenditures": "2277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1186000", "cashflowFromInvestment": "-2277000", "stockBasedCompensation": "2268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2423000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 27431000, "cost_of_revenue": 24058000, "gross_profit": 3373000, "ebit": -24296000, "ebitda": -21855000, "pretax_income": -28062000, "tax_provision": -64000, "net_income": -27998000, "net_income_to_common": -27998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22571000, "total_current_assets": 38715000, "total_assets": 128983000, "short_term_debt": 12746000, "long_term_debt": 66574000, "total_debt": 79320000, "total_liabilities": 244466000, "total_equity": -115483000, "shares_outstanding": 20902901, "goodwill_and_intangibles": 21543000 }, "cash_flow": { "operating_cash_flow": -10643000, "capital_expenditure": 1806000, "free_cash_flow": -8837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333428, "ticker_id": 3773, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24296000", "ebitda": "-21855000", "netIncome": "-27998000", "grossProfit": "3373000", "depreciation": "None", "totalRevenue": "27431000", "costOfRevenue": "24058000", "interestIncome": "None", "incomeBeforeTax": "-28062000", "interestExpense": "3766000", "operatingIncome": "-15931000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-64000", "reportedCurrency": "USD", "netInterestIncome": "-3766000", "nonInterestIncome": "None", "operatingExpenses": "19304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2734000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2441000", "sellingGeneralAndAdministrative": "12628000", "netIncomeFromContinuingOperations": "-27998000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "128983000", "longTermDebt": "66574000", "shortTermDebt": "12746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "21543000", "reportedCurrency": "USD", "retainedEarnings": "-723907000", "totalLiabilities": "244466000", "otherCurrentAssets": "10836000", "totalCurrentAssets": "38715000", "currentLongTermDebt": "8674000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90268000", "currentAccountsPayable": "19466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90657000", "totalShareholderEquity": "-115483000", "capitalLeaseObligations": "15409000", "otherCurrentLiabilities": "38148000", "totalCurrentLiabilities": "97076000", "otherNonCurrentLiabilities": "19433000", "totalNonCurrentLiabilities": "147390000", "cashAndShortTermInvestments": "22571000", "commonStockSharesOutstanding": "20902901", "intangibleAssetsExcludingGoodwill": "21543000", "cashAndCashEquivalentsAtCarryingValue": "22571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10643000", "capitalExpenditures": "1806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32803000", "cashflowFromInvestment": "-1806000", "stockBasedCompensation": "3810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2441000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27431000, "cost_of_revenue": 24058000, "gross_profit": 3373000, "research_and_development": 2734000, "selling_general_admin": 12628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24296000, "depreciation_amortisation": 2441000, "ebitda": -21855000, "interest_expense": 3766000, "interest_income": null, "other_non_operating": null, "pretax_income": -28062000, "tax_provision": -64000, "effective_tax_rate": null, "net_income": -27998000, "net_income_continuing_ops": -27998000, "net_income_to_common": -27998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22571000, "short_term_investments": null, "net_receivables": 5308000, "inventory": null, "other_current_assets": null, "total_current_assets": 38715000, "net_ppe": null, "goodwill": null, "intangible_assets": 21543000, "goodwill_and_intangibles": 21543000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 90268000, "total_assets": 128983000, "short_term_debt": 12746000, "accounts_payable": 19466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97076000, "long_term_debt": 66574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 147390000, "total_liabilities": 244466000, "total_debt": 79320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -723907000, "total_equity": -115483000, "shares_outstanding": 20902901, "operating_cash_flow": -10643000, "stock_based_compensation": 3810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1806000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32803000, "free_cash_flow": -8837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24296000", "ebitda": "-21855000", "netIncome": "-27998000", "grossProfit": "3373000", "depreciation": "None", "totalRevenue": "27431000", "costOfRevenue": "24058000", "interestIncome": "None", "incomeBeforeTax": "-28062000", "interestExpense": "3766000", "operatingIncome": "-15931000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-64000", "reportedCurrency": "USD", "netInterestIncome": "-3766000", "nonInterestIncome": "None", "operatingExpenses": "19304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2734000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2441000", "sellingGeneralAndAdministrative": "12628000", "netIncomeFromContinuingOperations": "-27998000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "128983000", "longTermDebt": "66574000", "shortTermDebt": "12746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "21543000", "reportedCurrency": "USD", "retainedEarnings": "-723907000", "totalLiabilities": "244466000", "otherCurrentAssets": "10836000", "totalCurrentAssets": "38715000", "currentLongTermDebt": "8674000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90268000", "currentAccountsPayable": "19466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90657000", "totalShareholderEquity": "-115483000", "capitalLeaseObligations": "15409000", "otherCurrentLiabilities": "38148000", "totalCurrentLiabilities": "97076000", "otherNonCurrentLiabilities": "19433000", "totalNonCurrentLiabilities": "147390000", "cashAndShortTermInvestments": "22571000", "commonStockSharesOutstanding": "20902901", "intangibleAssetsExcludingGoodwill": "21543000", "cashAndCashEquivalentsAtCarryingValue": "22571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10643000", "capitalExpenditures": "1806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32803000", "cashflowFromInvestment": "-1806000", "stockBasedCompensation": "3810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2441000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 23506000, "cost_of_revenue": 24706000, "gross_profit": -1200000, "ebit": -14624000, "ebitda": -12476000, "pretax_income": -18519000, "tax_provision": -53000, "net_income": -18466000, "net_income_to_common": -18466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6625000, "total_current_assets": 19979000, "total_assets": 105273000, "short_term_debt": 12805000, "long_term_debt": 66624000, "total_debt": 79429000, "total_liabilities": 240910000, "total_equity": -135637000, "shares_outstanding": 16905684, "goodwill_and_intangibles": 22281000 }, "cash_flow": { "operating_cash_flow": -15804000, "capital_expenditure": 1899000, "free_cash_flow": -13905000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333429, "ticker_id": 3773, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14624000", "ebitda": "-12476000", "netIncome": "-18466000", "grossProfit": "-1200000", "depreciation": "None", "totalRevenue": "23506000", "costOfRevenue": "24706000", "interestIncome": "None", "incomeBeforeTax": "-18519000", "interestExpense": "3895000", "operatingIncome": "-18567000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-53000", "reportedCurrency": "USD", "netInterestIncome": "-3895000", "nonInterestIncome": "None", "operatingExpenses": "17367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2680000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2148000", "sellingGeneralAndAdministrative": "10886000", "netIncomeFromContinuingOperations": "-18466000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "105273000", "longTermDebt": "66624000", "shortTermDebt": "12805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "22281000", "reportedCurrency": "USD", "retainedEarnings": "-695909000", "totalLiabilities": "240910000", "otherCurrentAssets": "8625000", "totalCurrentAssets": "19979000", "currentLongTermDebt": "8637000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85294000", "currentAccountsPayable": "17845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "91131000", "totalShareholderEquity": "-135637000", "capitalLeaseObligations": "15870000", "otherCurrentLiabilities": "36557000", "totalCurrentLiabilities": "92071000", "otherNonCurrentLiabilities": "20314000", "totalNonCurrentLiabilities": "148839000", "cashAndShortTermInvestments": "6625000", "commonStockSharesOutstanding": "16905684", "intangibleAssetsExcludingGoodwill": "22281000", "cashAndCashEquivalentsAtCarryingValue": "6625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15804000", "capitalExpenditures": "1899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "542000", "cashflowFromInvestment": "782000", "stockBasedCompensation": "1879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23506000, "cost_of_revenue": 24706000, "gross_profit": -1200000, "research_and_development": 2680000, "selling_general_admin": 10886000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14624000, "depreciation_amortisation": 2148000, "ebitda": -12476000, "interest_expense": 3895000, "interest_income": null, "other_non_operating": null, "pretax_income": -18519000, "tax_provision": -53000, "effective_tax_rate": null, "net_income": -18466000, "net_income_continuing_ops": -18466000, "net_income_to_common": -18466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6625000, "short_term_investments": null, "net_receivables": 4729000, "inventory": null, "other_current_assets": null, "total_current_assets": 19979000, "net_ppe": null, "goodwill": null, "intangible_assets": 22281000, "goodwill_and_intangibles": 22281000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85294000, "total_assets": 105273000, "short_term_debt": 12805000, "accounts_payable": 17845000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92071000, "long_term_debt": 66624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 148839000, "total_liabilities": 240910000, "total_debt": 79429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -695909000, "total_equity": -135637000, "shares_outstanding": 16905684, "operating_cash_flow": -15804000, "stock_based_compensation": 1879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 782000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 542000, "free_cash_flow": -13905000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14624000", "ebitda": "-12476000", "netIncome": "-18466000", "grossProfit": "-1200000", "depreciation": "None", "totalRevenue": "23506000", "costOfRevenue": "24706000", "interestIncome": "None", "incomeBeforeTax": "-18519000", "interestExpense": "3895000", "operatingIncome": "-18567000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-53000", "reportedCurrency": "USD", "netInterestIncome": "-3895000", "nonInterestIncome": "None", "operatingExpenses": "17367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2680000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2148000", "sellingGeneralAndAdministrative": "10886000", "netIncomeFromContinuingOperations": "-18466000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "105273000", "longTermDebt": "66624000", "shortTermDebt": "12805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "22281000", "reportedCurrency": "USD", "retainedEarnings": "-695909000", "totalLiabilities": "240910000", "otherCurrentAssets": "8625000", "totalCurrentAssets": "19979000", "currentLongTermDebt": "8637000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85294000", "currentAccountsPayable": "17845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "91131000", "totalShareholderEquity": "-135637000", "capitalLeaseObligations": "15870000", "otherCurrentLiabilities": "36557000", "totalCurrentLiabilities": "92071000", "otherNonCurrentLiabilities": "20314000", "totalNonCurrentLiabilities": "148839000", "cashAndShortTermInvestments": "6625000", "commonStockSharesOutstanding": "16905684", "intangibleAssetsExcludingGoodwill": "22281000", "cashAndCashEquivalentsAtCarryingValue": "6625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15804000", "capitalExpenditures": "1899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "542000", "cashflowFromInvestment": "782000", "stockBasedCompensation": "1879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2148000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 28049000, "cost_of_revenue": 28400000, "gross_profit": -351000, "ebit": 4021000, "ebitda": 6201000, "pretax_income": 1073000, "tax_provision": -192000, "net_income": 1265000, "net_income_to_common": 1265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21107000, "total_current_assets": 33875000, "total_assets": 124058000, "short_term_debt": 12770000, "long_term_debt": 67230000, "total_debt": 80000000, "total_liabilities": 244055000, "total_equity": -119997000, "shares_outstanding": 16933692, "goodwill_and_intangibles": 23118000 }, "cash_flow": { "operating_cash_flow": -23580000, "capital_expenditure": 9085000, "free_cash_flow": -14495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333430, "ticker_id": 3773, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4021000", "ebitda": "6201000", "netIncome": "1265000", "grossProfit": "-351000", "depreciation": "None", "totalRevenue": "28049000", "costOfRevenue": "28400000", "interestIncome": "None", "incomeBeforeTax": "1073000", "interestExpense": "2948000", "operatingIncome": "8109000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-192000", "reportedCurrency": "USD", "netInterestIncome": "-2948000", "nonInterestIncome": "None", "operatingExpenses": "-8460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5664000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2180000", "sellingGeneralAndAdministrative": "14769000", "netIncomeFromContinuingOperations": "1265000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "124058000", "longTermDebt": "67230000", "shortTermDebt": "12770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23118000", "reportedCurrency": "USD", "retainedEarnings": "-677443000", "totalLiabilities": "244055000", "otherCurrentAssets": "8511000", "totalCurrentAssets": "33875000", "currentLongTermDebt": "8385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90183000", "currentAccountsPayable": "17976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92488000", "totalShareholderEquity": "-119997000", "capitalLeaseObligations": "16873000", "otherCurrentLiabilities": "33742000", "totalCurrentLiabilities": "89610000", "otherNonCurrentLiabilities": "24270000", "totalNonCurrentLiabilities": "154445000", "cashAndShortTermInvestments": "21107000", "commonStockSharesOutstanding": "16933692", "intangibleAssetsExcludingGoodwill": "23118000", "cashAndCashEquivalentsAtCarryingValue": "21107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1265000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23580000", "capitalExpenditures": "9085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43277000", "cashflowFromInvestment": "856000", "stockBasedCompensation": "-20619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28049000, "cost_of_revenue": 28400000, "gross_profit": -351000, "research_and_development": 5664000, "selling_general_admin": 14769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4021000, "depreciation_amortisation": 2180000, "ebitda": 6201000, "interest_expense": 2948000, "interest_income": null, "other_non_operating": null, "pretax_income": 1073000, "tax_provision": -192000, "effective_tax_rate": null, "net_income": 1265000, "net_income_continuing_ops": 1265000, "net_income_to_common": 1265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21107000, "short_term_investments": null, "net_receivables": 4257000, "inventory": null, "other_current_assets": null, "total_current_assets": 33875000, "net_ppe": null, "goodwill": null, "intangible_assets": 23118000, "goodwill_and_intangibles": 23118000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 90183000, "total_assets": 124058000, "short_term_debt": 12770000, "accounts_payable": 17976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89610000, "long_term_debt": 67230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 154445000, "total_liabilities": 244055000, "total_debt": 80000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -677443000, "total_equity": -119997000, "shares_outstanding": 16933692, "operating_cash_flow": -23580000, "stock_based_compensation": -20619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 856000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43277000, "free_cash_flow": -14495000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4021000", "ebitda": "6201000", "netIncome": "1265000", "grossProfit": "-351000", "depreciation": "None", "totalRevenue": "28049000", "costOfRevenue": "28400000", "interestIncome": "None", "incomeBeforeTax": "1073000", "interestExpense": "2948000", "operatingIncome": "8109000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-192000", "reportedCurrency": "USD", "netInterestIncome": "-2948000", "nonInterestIncome": "None", "operatingExpenses": "-8460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5664000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2180000", "sellingGeneralAndAdministrative": "14769000", "netIncomeFromContinuingOperations": "1265000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "124058000", "longTermDebt": "67230000", "shortTermDebt": "12770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23118000", "reportedCurrency": "USD", "retainedEarnings": "-677443000", "totalLiabilities": "244055000", "otherCurrentAssets": "8511000", "totalCurrentAssets": "33875000", "currentLongTermDebt": "8385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90183000", "currentAccountsPayable": "17976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92488000", "totalShareholderEquity": "-119997000", "capitalLeaseObligations": "16873000", "otherCurrentLiabilities": "33742000", "totalCurrentLiabilities": "89610000", "otherNonCurrentLiabilities": "24270000", "totalNonCurrentLiabilities": "154445000", "cashAndShortTermInvestments": "21107000", "commonStockSharesOutstanding": "16933692", "intangibleAssetsExcludingGoodwill": "23118000", "cashAndCashEquivalentsAtCarryingValue": "21107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1265000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23580000", "capitalExpenditures": "9085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43277000", "cashflowFromInvestment": "856000", "stockBasedCompensation": "-20619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2180000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 28386000, "cost_of_revenue": 27496000, "gross_profit": 890000, "ebit": -10152000, "ebitda": -8031000, "pretax_income": -12239000, "tax_provision": -14000, "net_income": -12225000, "net_income_to_common": -12225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 506000, "total_current_assets": 14176000, "total_assets": 97879000, "short_term_debt": 14603000, "long_term_debt": 25743000, "total_debt": 40346000, "total_liabilities": 233489000, "total_equity": -135610000, "shares_outstanding": 12970898, "goodwill_and_intangibles": 24004000 }, "cash_flow": { "operating_cash_flow": -12310000, "capital_expenditure": 1844000, "free_cash_flow": -10466000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333432, "ticker_id": 3773, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10152000", "ebitda": "-8031000", "netIncome": "-12225000", "grossProfit": "890000", "depreciation": "None", "totalRevenue": "28386000", "costOfRevenue": "27496000", "interestIncome": "None", "incomeBeforeTax": "-12239000", "interestExpense": "2087000", "operatingIncome": "-8638000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-14000", "reportedCurrency": "USD", "netInterestIncome": "-2087000", "nonInterestIncome": "None", "operatingExpenses": "9528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5710000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2121000", "sellingGeneralAndAdministrative": "415000", "netIncomeFromContinuingOperations": "-12225000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "97879000", "longTermDebt": "25743000", "shortTermDebt": "14603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "24004000", "reportedCurrency": "USD", "retainedEarnings": "-678708000", "totalLiabilities": "233489000", "otherCurrentAssets": "9310000", "totalCurrentAssets": "14176000", "currentLongTermDebt": "10637000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83703000", "currentAccountsPayable": "26791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44574000", "totalShareholderEquity": "-135610000", "capitalLeaseObligations": "8194000", "otherCurrentLiabilities": "69311000", "totalCurrentLiabilities": "133102000", "otherNonCurrentLiabilities": "21419000", "totalNonCurrentLiabilities": "100387000", "cashAndShortTermInvestments": "506000", "commonStockSharesOutstanding": "12970898", "intangibleAssetsExcludingGoodwill": "24004000", "cashAndCashEquivalentsAtCarryingValue": "506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12225000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12310000", "capitalExpenditures": "1844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13202000", "cashflowFromInvestment": "-1844000", "stockBasedCompensation": "-5352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28386000, "cost_of_revenue": 27496000, "gross_profit": 890000, "research_and_development": 5710000, "selling_general_admin": 415000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10152000, "depreciation_amortisation": 2121000, "ebitda": -8031000, "interest_expense": 2087000, "interest_income": null, "other_non_operating": null, "pretax_income": -12239000, "tax_provision": -14000, "effective_tax_rate": null, "net_income": -12225000, "net_income_continuing_ops": -12225000, "net_income_to_common": -12225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 506000, "short_term_investments": null, "net_receivables": 4360000, "inventory": null, "other_current_assets": null, "total_current_assets": 14176000, "net_ppe": null, "goodwill": null, "intangible_assets": 24004000, "goodwill_and_intangibles": 24004000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 83703000, "total_assets": 97879000, "short_term_debt": 14603000, "accounts_payable": 26791000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133102000, "long_term_debt": 25743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100387000, "total_liabilities": 233489000, "total_debt": 40346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -678708000, "total_equity": -135610000, "shares_outstanding": 12970898, "operating_cash_flow": -12310000, "stock_based_compensation": -5352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1844000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1844000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13202000, "free_cash_flow": -10466000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10152000", "ebitda": "-8031000", "netIncome": "-12225000", "grossProfit": "890000", "depreciation": "None", "totalRevenue": "28386000", "costOfRevenue": "27496000", "interestIncome": "None", "incomeBeforeTax": "-12239000", "interestExpense": "2087000", "operatingIncome": "-8638000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-14000", "reportedCurrency": "USD", "netInterestIncome": "-2087000", "nonInterestIncome": "None", "operatingExpenses": "9528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5710000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2121000", "sellingGeneralAndAdministrative": "415000", "netIncomeFromContinuingOperations": "-12225000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "97879000", "longTermDebt": "25743000", "shortTermDebt": "14603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "24004000", "reportedCurrency": "USD", "retainedEarnings": "-678708000", "totalLiabilities": "233489000", "otherCurrentAssets": "9310000", "totalCurrentAssets": "14176000", "currentLongTermDebt": "10637000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83703000", "currentAccountsPayable": "26791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44574000", "totalShareholderEquity": "-135610000", "capitalLeaseObligations": "8194000", "otherCurrentLiabilities": "69311000", "totalCurrentLiabilities": "133102000", "otherNonCurrentLiabilities": "21419000", "totalNonCurrentLiabilities": "100387000", "cashAndShortTermInvestments": "506000", "commonStockSharesOutstanding": "12970898", "intangibleAssetsExcludingGoodwill": "24004000", "cashAndCashEquivalentsAtCarryingValue": "506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12225000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12310000", "capitalExpenditures": "1844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13202000", "cashflowFromInvestment": "-1844000", "stockBasedCompensation": "-5352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2121000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 32366000, "cost_of_revenue": 29791000, "gross_profit": 2575000, "ebit": -25107000, "ebitda": -23045000, "pretax_income": -27018000, "tax_provision": -35000, "net_income": -26983000, "net_income_to_common": -26983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1460000, "total_current_assets": 15875000, "total_assets": 105547000, "short_term_debt": 19527000, "long_term_debt": 18346000, "total_debt": 37873000, "total_liabilities": 233637000, "total_equity": -128090000, "shares_outstanding": 11698707, "goodwill_and_intangibles": 24890000 }, "cash_flow": { "operating_cash_flow": -5622000, "capital_expenditure": 1878000, "free_cash_flow": -3744000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333433, "ticker_id": 3773, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25107000", "ebitda": "-23045000", "netIncome": "-26983000", "grossProfit": "2575000", "depreciation": "None", "totalRevenue": "32366000", "costOfRevenue": "29791000", "interestIncome": "None", "incomeBeforeTax": "-27018000", "interestExpense": "1911000", "operatingIncome": "-25257000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-35000", "reportedCurrency": "USD", "netInterestIncome": "-1911000", "nonInterestIncome": "None", "operatingExpenses": "27832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5658000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2062000", "sellingGeneralAndAdministrative": "19596000", "netIncomeFromContinuingOperations": "-26983000" }, "balance": { "goodwill": "None", "inventory": "259000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "105547000", "longTermDebt": "18346000", "shortTermDebt": "19527000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "24890000", "reportedCurrency": "USD", "retainedEarnings": "-666483000", "totalLiabilities": "233637000", "otherCurrentAssets": "9928000", "totalCurrentAssets": "15875000", "currentLongTermDebt": "14949000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89672000", "currentAccountsPayable": "25983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "42845000", "totalShareholderEquity": "-128090000", "capitalLeaseObligations": "9550000", "otherCurrentLiabilities": "116362000", "totalCurrentLiabilities": "186843000", "otherNonCurrentLiabilities": "22489000", "totalNonCurrentLiabilities": "46794000", "cashAndShortTermInvestments": "1460000", "commonStockSharesOutstanding": "11698707", "intangibleAssetsExcludingGoodwill": "24890000", "cashAndCashEquivalentsAtCarryingValue": "1460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26983000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5622000", "capitalExpenditures": "1878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7583000", "cashflowFromInvestment": "-1878000", "stockBasedCompensation": "7352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32366000, "cost_of_revenue": 29791000, "gross_profit": 2575000, "research_and_development": 5658000, "selling_general_admin": 19596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25107000, "depreciation_amortisation": 2062000, "ebitda": -23045000, "interest_expense": 1911000, "interest_income": null, "other_non_operating": null, "pretax_income": -27018000, "tax_provision": -35000, "effective_tax_rate": null, "net_income": -26983000, "net_income_continuing_ops": -26983000, "net_income_to_common": -26983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1460000, "short_term_investments": null, "net_receivables": 4487000, "inventory": 259000, "other_current_assets": null, "total_current_assets": 15875000, "net_ppe": null, "goodwill": null, "intangible_assets": 24890000, "goodwill_and_intangibles": 24890000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 89672000, "total_assets": 105547000, "short_term_debt": 19527000, "accounts_payable": 25983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186843000, "long_term_debt": 18346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 46794000, "total_liabilities": 233637000, "total_debt": 37873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -666483000, "total_equity": -128090000, "shares_outstanding": 11698707, "operating_cash_flow": -5622000, "stock_based_compensation": 7352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1878000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7583000, "free_cash_flow": -3744000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25107000", "ebitda": "-23045000", "netIncome": "-26983000", "grossProfit": "2575000", "depreciation": "None", "totalRevenue": "32366000", "costOfRevenue": "29791000", "interestIncome": "None", "incomeBeforeTax": "-27018000", "interestExpense": "1911000", "operatingIncome": "-25257000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-35000", "reportedCurrency": "USD", "netInterestIncome": "-1911000", "nonInterestIncome": "None", "operatingExpenses": "27832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5658000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2062000", "sellingGeneralAndAdministrative": "19596000", "netIncomeFromContinuingOperations": "-26983000" }, "balance": { "goodwill": "None", "inventory": "259000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "105547000", "longTermDebt": "18346000", "shortTermDebt": "19527000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "24890000", "reportedCurrency": "USD", "retainedEarnings": "-666483000", "totalLiabilities": "233637000", "otherCurrentAssets": "9928000", "totalCurrentAssets": "15875000", "currentLongTermDebt": "14949000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89672000", "currentAccountsPayable": "25983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "42845000", "totalShareholderEquity": "-128090000", "capitalLeaseObligations": "9550000", "otherCurrentLiabilities": "116362000", "totalCurrentLiabilities": "186843000", "otherNonCurrentLiabilities": "22489000", "totalNonCurrentLiabilities": "46794000", "cashAndShortTermInvestments": "1460000", "commonStockSharesOutstanding": "11698707", "intangibleAssetsExcludingGoodwill": "24890000", "cashAndCashEquivalentsAtCarryingValue": "1460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26983000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5622000", "capitalExpenditures": "1878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7583000", "cashflowFromInvestment": "-1878000", "stockBasedCompensation": "7352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2062000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 30624000, "cost_of_revenue": 30467000, "gross_profit": 157000, "ebit": -35340000, "ebitda": -33362000, "pretax_income": -37011000, "tax_provision": -46000, "net_income": -36965000, "net_income_to_common": -36965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1278000, "total_current_assets": 16713000, "total_assets": 108786000, "short_term_debt": 21133000, "long_term_debt": 19985000, "total_debt": 41118000, "total_liabilities": 215087000, "total_equity": -106301000, "shares_outstanding": 11044189, "goodwill_and_intangibles": 25777000 }, "cash_flow": { "operating_cash_flow": -12810000, "capital_expenditure": 743000, "free_cash_flow": -12067000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333434, "ticker_id": 3773, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35340000", "ebitda": "-33362000", "netIncome": "-36965000", "grossProfit": "157000", "depreciation": "None", "totalRevenue": "30624000", "costOfRevenue": "30467000", "interestIncome": "None", "incomeBeforeTax": "-37011000", "interestExpense": "1671000", "operatingIncome": "-34470000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-46000", "reportedCurrency": "USD", "netInterestIncome": "-1671000", "nonInterestIncome": "None", "operatingExpenses": "34627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7009000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1978000", "sellingGeneralAndAdministrative": "24609000", "netIncomeFromContinuingOperations": "-36965000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "108786000", "longTermDebt": "19985000", "shortTermDebt": "21133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "25777000", "reportedCurrency": "USD", "retainedEarnings": "-639500000", "totalLiabilities": "215087000", "otherCurrentAssets": "10725000", "totalCurrentAssets": "16713000", "currentLongTermDebt": "16047000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92073000", "currentAccountsPayable": "20575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46927000", "totalShareholderEquity": "-106301000", "capitalLeaseObligations": "10895000", "otherCurrentLiabilities": "97884000", "totalCurrentLiabilities": "165470000", "otherNonCurrentLiabilities": "22535000", "totalNonCurrentLiabilities": "49617000", "cashAndShortTermInvestments": "1278000", "commonStockSharesOutstanding": "11044189", "intangibleAssetsExcludingGoodwill": "25777000", "cashAndCashEquivalentsAtCarryingValue": "1278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36965000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12810000", "capitalExpenditures": "743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13113000", "cashflowFromInvestment": "-743000", "stockBasedCompensation": "12643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30624000, "cost_of_revenue": 30467000, "gross_profit": 157000, "research_and_development": 7009000, "selling_general_admin": 24609000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35340000, "depreciation_amortisation": 1978000, "ebitda": -33362000, "interest_expense": 1671000, "interest_income": null, "other_non_operating": null, "pretax_income": -37011000, "tax_provision": -46000, "effective_tax_rate": null, "net_income": -36965000, "net_income_continuing_ops": -36965000, "net_income_to_common": -36965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1278000, "short_term_investments": null, "net_receivables": 4710000, "inventory": null, "other_current_assets": null, "total_current_assets": 16713000, "net_ppe": null, "goodwill": null, "intangible_assets": 25777000, "goodwill_and_intangibles": 25777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 92073000, "total_assets": 108786000, "short_term_debt": 21133000, "accounts_payable": 20575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165470000, "long_term_debt": 19985000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49617000, "total_liabilities": 215087000, "total_debt": 41118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639500000, "total_equity": -106301000, "shares_outstanding": 11044189, "operating_cash_flow": -12810000, "stock_based_compensation": 12643000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -743000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13113000, "free_cash_flow": -12067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35340000", "ebitda": "-33362000", "netIncome": "-36965000", "grossProfit": "157000", "depreciation": "None", "totalRevenue": "30624000", "costOfRevenue": "30467000", "interestIncome": "None", "incomeBeforeTax": "-37011000", "interestExpense": "1671000", "operatingIncome": "-34470000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-46000", "reportedCurrency": "USD", "netInterestIncome": "-1671000", "nonInterestIncome": "None", "operatingExpenses": "34627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7009000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1978000", "sellingGeneralAndAdministrative": "24609000", "netIncomeFromContinuingOperations": "-36965000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "108786000", "longTermDebt": "19985000", "shortTermDebt": "21133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "25777000", "reportedCurrency": "USD", "retainedEarnings": "-639500000", "totalLiabilities": "215087000", "otherCurrentAssets": "10725000", "totalCurrentAssets": "16713000", "currentLongTermDebt": "16047000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92073000", "currentAccountsPayable": "20575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46927000", "totalShareholderEquity": "-106301000", "capitalLeaseObligations": "10895000", "otherCurrentLiabilities": "97884000", "totalCurrentLiabilities": "165470000", "otherNonCurrentLiabilities": "22535000", "totalNonCurrentLiabilities": "49617000", "cashAndShortTermInvestments": "1278000", "commonStockSharesOutstanding": "11044189", "intangibleAssetsExcludingGoodwill": "25777000", "cashAndCashEquivalentsAtCarryingValue": "1278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36965000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12810000", "capitalExpenditures": "743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13113000", "cashflowFromInvestment": "-743000", "stockBasedCompensation": "12643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1978000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 26836000, "cost_of_revenue": 27609000, "gross_profit": -773000, "ebit": -48497000, "ebitda": -46610000, "pretax_income": -110727000, "tax_provision": 267000, "net_income": -110994000, "net_income_to_common": -110994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1720000, "total_current_assets": 17736000, "total_assets": 110989000, "short_term_debt": 20188000, "long_term_debt": 20617000, "total_debt": 40805000, "total_liabilities": 188474000, "total_equity": -77485000, "shares_outstanding": 10878633, "goodwill_and_intangibles": 28492000 }, "cash_flow": { "operating_cash_flow": -19296000, "capital_expenditure": 4023000, "free_cash_flow": -15273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333435, "ticker_id": 3773, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48497000", "ebitda": "-46610000", "netIncome": "-110994000", "grossProfit": "-773000", "depreciation": "None", "totalRevenue": "26836000", "costOfRevenue": "27609000", "interestIncome": "None", "incomeBeforeTax": "-110727000", "interestExpense": "1337000", "operatingIncome": "-108542000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "267000", "reportedCurrency": "USD", "netInterestIncome": "-1337000", "nonInterestIncome": "None", "operatingExpenses": "107769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16344000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1887000", "sellingGeneralAndAdministrative": "26826000", "netIncomeFromContinuingOperations": "-110994000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "110989000", "longTermDebt": "20617000", "shortTermDebt": "20188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28492000", "reportedCurrency": "USD", "retainedEarnings": "-602535000", "totalLiabilities": "188474000", "otherCurrentAssets": "11051000", "totalCurrentAssets": "17736000", "currentLongTermDebt": "12892000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93253000", "currentAccountsPayable": "18854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47449000", "totalShareholderEquity": "-77485000", "capitalLeaseObligations": "10963000", "otherCurrentLiabilities": "74389000", "totalCurrentLiabilities": "140114000", "otherNonCurrentLiabilities": "19426000", "totalNonCurrentLiabilities": "48360000", "cashAndShortTermInvestments": "1720000", "commonStockSharesOutstanding": "10878633", "intangibleAssetsExcludingGoodwill": "28492000", "cashAndCashEquivalentsAtCarryingValue": "1720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110994000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6857000", "operatingCashflow": "-19296000", "capitalExpenditures": "4023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10879000", "cashflowFromInvestment": "4023000", "stockBasedCompensation": "12864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1887000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26836000, "cost_of_revenue": 27609000, "gross_profit": -773000, "research_and_development": 16344000, "selling_general_admin": 26826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48497000, "depreciation_amortisation": 1887000, "ebitda": -46610000, "interest_expense": 1337000, "interest_income": null, "other_non_operating": null, "pretax_income": -110727000, "tax_provision": 267000, "effective_tax_rate": null, "net_income": -110994000, "net_income_continuing_ops": -110994000, "net_income_to_common": -110994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1720000, "short_term_investments": null, "net_receivables": 4965000, "inventory": null, "other_current_assets": null, "total_current_assets": 17736000, "net_ppe": null, "goodwill": 0, "intangible_assets": 28492000, "goodwill_and_intangibles": 28492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 93253000, "total_assets": 110989000, "short_term_debt": 20188000, "accounts_payable": 18854000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140114000, "long_term_debt": 20617000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48360000, "total_liabilities": 188474000, "total_debt": 40805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -602535000, "total_equity": -77485000, "shares_outstanding": 10878633, "operating_cash_flow": -19296000, "stock_based_compensation": 12864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4023000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10879000, "free_cash_flow": -15273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48497000", "ebitda": "-46610000", "netIncome": "-110994000", "grossProfit": "-773000", "depreciation": "None", "totalRevenue": "26836000", "costOfRevenue": "27609000", "interestIncome": "None", "incomeBeforeTax": "-110727000", "interestExpense": "1337000", "operatingIncome": "-108542000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "267000", "reportedCurrency": "USD", "netInterestIncome": "-1337000", "nonInterestIncome": "None", "operatingExpenses": "107769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16344000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1887000", "sellingGeneralAndAdministrative": "26826000", "netIncomeFromContinuingOperations": "-110994000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "110989000", "longTermDebt": "20617000", "shortTermDebt": "20188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28492000", "reportedCurrency": "USD", "retainedEarnings": "-602535000", "totalLiabilities": "188474000", "otherCurrentAssets": "11051000", "totalCurrentAssets": "17736000", "currentLongTermDebt": "12892000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93253000", "currentAccountsPayable": "18854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47449000", "totalShareholderEquity": "-77485000", "capitalLeaseObligations": "10963000", "otherCurrentLiabilities": "74389000", "totalCurrentLiabilities": "140114000", "otherNonCurrentLiabilities": "19426000", "totalNonCurrentLiabilities": "48360000", "cashAndShortTermInvestments": "1720000", "commonStockSharesOutstanding": "10878633", "intangibleAssetsExcludingGoodwill": "28492000", "cashAndCashEquivalentsAtCarryingValue": "1720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110994000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6857000", "operatingCashflow": "-19296000", "capitalExpenditures": "4023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10879000", "cashflowFromInvestment": "4023000", "stockBasedCompensation": "12864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1887000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 21967000, "cost_of_revenue": 21966000, "gross_profit": 1000, "ebit": -77245000, "ebitda": -75889000, "pretax_income": -78180000, "tax_provision": -3571000, "net_income": -74609000, "net_income_to_common": -74609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5916000, "total_current_assets": 28034000, "total_assets": 185474000, "short_term_debt": 10411000, "long_term_debt": 31110000, "total_debt": 41521000, "total_liabilities": 157176000, "total_equity": 28298000, "shares_outstanding": 10498139, "goodwill_and_intangibles": 92732000 }, "cash_flow": { "operating_cash_flow": -24453000, "capital_expenditure": 11501000, "free_cash_flow": -12952000, "dividends_paid": 27192000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333437, "ticker_id": 3773, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77245000", "ebitda": "-75889000", "netIncome": "-74609000", "grossProfit": "1000", "depreciation": "None", "totalRevenue": "21967000", "costOfRevenue": "21966000", "interestIncome": "None", "incomeBeforeTax": "-78180000", "interestExpense": "935000", "operatingIncome": "-63023000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3571000", "reportedCurrency": "USD", "netInterestIncome": "-935000", "nonInterestIncome": "None", "operatingExpenses": "63024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2877000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1356000", "sellingGeneralAndAdministrative": "55618000", "netIncomeFromContinuingOperations": "-74609000" }, "balance": { "goodwill": "58164000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "185474000", "longTermDebt": "31110000", "shortTermDebt": "10411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "34568000", "reportedCurrency": "USD", "retainedEarnings": "-491541000", "totalLiabilities": "157176000", "otherCurrentAssets": "18202000", "totalCurrentAssets": "28034000", "currentLongTermDebt": "2942000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157440000", "currentAccountsPayable": "19998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63799000", "shortLongTermDebtTotal": "49014000", "totalShareholderEquity": "28298000", "capitalLeaseObligations": "12027000", "otherCurrentLiabilities": "50657000", "totalCurrentLiabilities": "104482000", "otherNonCurrentLiabilities": "12383000", "totalNonCurrentLiabilities": "52694000", "cashAndShortTermInvestments": "5916000", "commonStockSharesOutstanding": "10498139", "intangibleAssetsExcludingGoodwill": "34568000", "cashAndCashEquivalentsAtCarryingValue": "5916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74609000", "profitLoss": "None", "dividendPayout": "27192000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6119000", "operatingCashflow": "-24453000", "capitalExpenditures": "11501000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38925000", "cashflowFromInvestment": "-10823000", "stockBasedCompensation": "32590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27192000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21967000, "cost_of_revenue": 21966000, "gross_profit": 1000, "research_and_development": 2877000, "selling_general_admin": 55618000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77245000, "depreciation_amortisation": 1356000, "ebitda": -75889000, "interest_expense": 935000, "interest_income": null, "other_non_operating": null, "pretax_income": -78180000, "tax_provision": -3571000, "effective_tax_rate": null, "net_income": -74609000, "net_income_continuing_ops": -74609000, "net_income_to_common": -74609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5916000, "short_term_investments": null, "net_receivables": 3916000, "inventory": null, "other_current_assets": null, "total_current_assets": 28034000, "net_ppe": null, "goodwill": 58164000, "intangible_assets": 34568000, "goodwill_and_intangibles": 92732000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 157440000, "total_assets": 185474000, "short_term_debt": 10411000, "accounts_payable": 19998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104482000, "long_term_debt": 31110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 52694000, "total_liabilities": 157176000, "total_debt": 41521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -491541000, "total_equity": 28298000, "shares_outstanding": 10498139, "operating_cash_flow": -24453000, "stock_based_compensation": 32590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11501000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10823000, "dividends_paid": 27192000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38925000, "free_cash_flow": -12952000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-77245000", "ebitda": "-75889000", "netIncome": "-74609000", "grossProfit": "1000", "depreciation": "None", "totalRevenue": "21967000", "costOfRevenue": "21966000", "interestIncome": "None", "incomeBeforeTax": "-78180000", "interestExpense": "935000", "operatingIncome": "-63023000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3571000", "reportedCurrency": "USD", "netInterestIncome": "-935000", "nonInterestIncome": "None", "operatingExpenses": "63024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2877000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1356000", "sellingGeneralAndAdministrative": "55618000", "netIncomeFromContinuingOperations": "-74609000" }, "balance": { "goodwill": "58164000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "185474000", "longTermDebt": "31110000", "shortTermDebt": "10411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "34568000", "reportedCurrency": "USD", "retainedEarnings": "-491541000", "totalLiabilities": "157176000", "otherCurrentAssets": "18202000", "totalCurrentAssets": "28034000", "currentLongTermDebt": "2942000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157440000", "currentAccountsPayable": "19998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63799000", "shortLongTermDebtTotal": "49014000", "totalShareholderEquity": "28298000", "capitalLeaseObligations": "12027000", "otherCurrentLiabilities": "50657000", "totalCurrentLiabilities": "104482000", "otherNonCurrentLiabilities": "12383000", "totalNonCurrentLiabilities": "52694000", "cashAndShortTermInvestments": "5916000", "commonStockSharesOutstanding": "10498139", "intangibleAssetsExcludingGoodwill": "34568000", "cashAndCashEquivalentsAtCarryingValue": "5916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74609000", "profitLoss": "None", "dividendPayout": "27192000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6119000", "operatingCashflow": "-24453000", "capitalExpenditures": "11501000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38925000", "cashflowFromInvestment": "-10823000", "stockBasedCompensation": "32590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27192000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1356000", "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": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "income_statement": { "revenue": 6195000, "cost_of_revenue": 7310000, "gross_profit": -1115000, "ebit": -43995000, "ebitda": -43734000, "pretax_income": -44520000, "tax_provision": 477000, "net_income": -44520000, "net_income_to_common": -44520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2269000, "total_current_assets": 10069000, "total_assets": 14781000, "short_term_debt": 94966000, "long_term_debt": null, "total_debt": 94966000, "total_liabilities": 160449000, "total_equity": -145668000, "shares_outstanding": 9982955, "goodwill_and_intangibles": 2658000 }, "cash_flow": { "operating_cash_flow": -11601000, "capital_expenditure": 71000, "free_cash_flow": -11530000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333438, "ticker_id": 3773, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:39.765395+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43995000", "ebitda": "-43734000", "netIncome": "-44520000", "grossProfit": "-1115000", "depreciation": "None", "totalRevenue": "6195000", "costOfRevenue": "7310000", "interestIncome": "None", "incomeBeforeTax": "-44520000", "interestExpense": "525000", "operatingIncome": "-13154000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "477000", "reportedCurrency": "USD", "netInterestIncome": "-525000", "nonInterestIncome": "None", "operatingExpenses": "12039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "816000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261000", "sellingGeneralAndAdministrative": "9296000", "netIncomeFromContinuingOperations": "-44520000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "14781000", "longTermDebt": "None", "shortTermDebt": "94966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2658000", "reportedCurrency": "USD", "retainedEarnings": "-416932000", "totalLiabilities": "160449000", "otherCurrentAssets": "7733000", "totalCurrentAssets": "10069000", "currentLongTermDebt": "35106000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4712000", "currentAccountsPayable": "13106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105102000", "totalShareholderEquity": "-145668000", "capitalLeaseObligations": "452000", "otherCurrentLiabilities": "23695000", "totalCurrentLiabilities": "131767000", "otherNonCurrentLiabilities": "18546000", "totalNonCurrentLiabilities": "28682000", "cashAndShortTermInvestments": "2269000", "commonStockSharesOutstanding": "9982955", "intangibleAssetsExcludingGoodwill": "2658000", "cashAndCashEquivalentsAtCarryingValue": "2269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44520000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1366000", "operatingCashflow": "-11601000", "capitalExpenditures": "71000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13797000", "cashflowFromInvestment": "-168000", "stockBasedCompensation": "1653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6195000, "cost_of_revenue": 7310000, "gross_profit": -1115000, "research_and_development": 816000, "selling_general_admin": 9296000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43995000, "depreciation_amortisation": 261000, "ebitda": -43734000, "interest_expense": 525000, "interest_income": null, "other_non_operating": null, "pretax_income": -44520000, "tax_provision": 477000, "effective_tax_rate": null, "net_income": -44520000, "net_income_continuing_ops": -44520000, "net_income_to_common": -44520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2269000, "short_term_investments": null, "net_receivables": 67000, "inventory": null, "other_current_assets": null, "total_current_assets": 10069000, "net_ppe": null, "goodwill": null, "intangible_assets": 2658000, "goodwill_and_intangibles": 2658000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4712000, "total_assets": 14781000, "short_term_debt": 94966000, "accounts_payable": 13106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131767000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28682000, "total_liabilities": 160449000, "total_debt": 94966000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -416932000, "total_equity": -145668000, "shares_outstanding": 9982955, "operating_cash_flow": -11601000, "stock_based_compensation": 1653000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13797000, "free_cash_flow": -11530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43995000", "ebitda": "-43734000", "netIncome": "-44520000", "grossProfit": "-1115000", "depreciation": "None", "totalRevenue": "6195000", "costOfRevenue": "7310000", "interestIncome": "None", "incomeBeforeTax": "-44520000", "interestExpense": "525000", "operatingIncome": "-13154000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "477000", "reportedCurrency": "USD", "netInterestIncome": "-525000", "nonInterestIncome": "None", "operatingExpenses": "12039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "816000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261000", "sellingGeneralAndAdministrative": "9296000", "netIncomeFromContinuingOperations": "-44520000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "14781000", "longTermDebt": "None", "shortTermDebt": "94966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2658000", "reportedCurrency": "USD", "retainedEarnings": "-416932000", "totalLiabilities": "160449000", "otherCurrentAssets": "7733000", "totalCurrentAssets": "10069000", "currentLongTermDebt": "35106000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4712000", "currentAccountsPayable": "13106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105102000", "totalShareholderEquity": "-145668000", "capitalLeaseObligations": "452000", "otherCurrentLiabilities": "23695000", "totalCurrentLiabilities": "131767000", "otherNonCurrentLiabilities": "18546000", "totalNonCurrentLiabilities": "28682000", "cashAndShortTermInvestments": "2269000", "commonStockSharesOutstanding": "9982955", "intangibleAssetsExcludingGoodwill": "2658000", "cashAndCashEquivalentsAtCarryingValue": "2269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44520000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1366000", "operatingCashflow": "-11601000", "capitalExpenditures": "71000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13797000", "cashflowFromInvestment": "-168000", "stockBasedCompensation": "1653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "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" ] } } }