{ "ticker": { "uuid": "7fcfd994-9a29-4b42-bc84-af65f199948f", "symbol": "WHLR", "name": "Wheeler Real Estate Investment Trust, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/7fcfd994-9a29-4b42-bc84-af65f199948f/", "api_url": "https://sharemaestro.com/factors/api/tickers/7fcfd994-9a29-4b42-bc84-af65f199948f/" }, "ticker_metadata": { "id": 8930, "uuid": "7fcfd994-9a29-4b42-bc84-af65f199948f", "symbol": "WHLR", "name": "Wheeler Real Estate Investment Trust, Inc.", "asset_type": "equity", "market_cap": 1063500, "stock_exchange_id": 2, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Wheeler Real Estate Investment Trust, Inc. (WHLR) is a publicly traded REIT that specializes in the strategic acquisition and management of a diversified portfolio of retail and mixed-use properties across the United States. The company employs a value-oriented investment strategy, focusing on well-located assets with strong cash flow potential aimed at generating consistent income and capital appreciation. With a commitment to proactive asset management and strong tenant relationships, WHLR is well-equipped to adapt to the evolving retail landscape, positioning itself for sustainable growth and long-term value creation for its investors.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "7fcfd994-9a29-4b42-bc84-af65f199948f", "symbol": "WHLR", "name": "Wheeler Real Estate Investment Trust, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/7fcfd994-9a29-4b42-bc84-af65f199948f/", "api_url": "https://sharemaestro.com/factors/api/tickers/7fcfd994-9a29-4b42-bc84-af65f199948f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.08, "value": 0.12, "quality": 0.8, "momentum": 0, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 0.8, "market_cap": 288504436, "pe_ratio": 49.1993, "earnings_yield": 0.0203, "ebitda_to_ev": 0.0903, "shareholder_yield": null, "roe": 0.0931, "piotroski_f_score": 7, "momentum_12_1": -0.9972, "volatility_252d": 2.0145 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:31.301514+00:00", "batch_id": "" }, "size": { "price_close": 0.797, "market_cap": 288504436, "market_cap_usd": 288504436, "enterprise_value": 732932436, "shares_outstanding": 361988000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 49.1993, "pb_ratio": 4.5783, "ptbv_ratio": 5.0965, "ps_ratio": 2.9021, "pcf_ratio": 13.6351, "pfcf_ratio": 7.5791, "ev_ebitda": 11.076, "ev_ebit": 17.1234, "ev_sales": 7.3727, "ev_fcf": 19.2543, "earnings_yield": 0.0203, "fcf_yield": 0.0519, "price_to_sales": 2.9021, "price_to_book": 4.5783, "price_to_cashflow": 13.6351, "ebitda_to_ev": 0.0903, "sales_yield": 0.1356 }, "yield": { "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 5.5075 }, "quality": { "gross_margin": 0.5677, "operating_margin": 0.4306, "net_margin": 0.059, "ebitda_margin": 0.6657, "fcf_margin": 0.3829, "roe": 0.0931, "roa": 0.0099, "roic": 0.0633, "roc_greenblatt": null, "asset_turnover": 0.1674, "cash_conversion": 6.4915, "accruals_ratio": -0.0257, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": -0.002, "earnings_stability_5y": 18.3873, "revenue_stability_5y": 0.2508, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.095, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 7.976, "net_debt_to_ebitda": 6.7162, "debt_to_assets": 0.7879, "interest_coverage": 1.3247, "current_ratio": 2.9285, "quick_ratio": 2.9285, "net_debt": 444428000, "local_beta": -0.0091, "volatility_252d": 2.0145, "volatility_60d": 4.3196, "max_drawdown_12m": -0.9988, "risk_adjusted_momentum": -0.495 }, "growth": { "revenue_growth_1y": -0.0354, "revenue_growth_3y_cagr": 0.0907, "revenue_growth_5y_cagr": 0.1033, "eps_growth_1y": 1.1987, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 1.0453, "fcf_growth_1y": -0.1664, "book_value_growth_1y": -1.0, "revenue_growth": -0.0354, "earnings_growth": 1.1987 }, "momentum": { "price_return_1m": -0.3009, "price_return_3m": -0.8211, "price_return_6m": -0.9862, "price_return_9m": -0.9948, "price_return_12m": -0.9981, "price_return_12m_ex1m": -0.9972, "momentum_6m": -0.9862, "momentum_12m": -0.9981, "momentum_12_1": -0.9972, "distance_from_52w_high": -0.9988, "distance_from_52w_low": 0, "relative_strength": -1.156 }, "raw_ttm": { "revenue_ttm": 99411000, "gross_profit_ttm": 56431000, "ebit_ttm": 42803000, "ebitda_ttm": 66173000, "net_income_ttm": 5864000, "eps_diluted_ttm": 0.0162, "operating_cash_flow_ttm": 21159000, "capital_expenditure_ttm": 16907000, "fcf_ttm": 38066000, "dividends_paid_ttm": 1588952388, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32311000, "cash_and_equivalents": 23592000, "total_current_assets": 65990000, "total_current_liabilities": 22534000, "net_ppe": null, "total_assets": 594007000, "total_debt": 468020000, "total_equity": 63015000, "net_working_capital": 26816000, "book_value_per_share": 0.1741, "retained_earnings": -356145000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 56608000, "tangible_book_per_share": 0.1564 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 76, "rank_ptbv": 69, "rank_ps": 62, "rank_pcf": 60, "rank_ev_ebitda": 45, "rank_ev_ebit": 63, "rank_earnings_yield": 84, "rank_fcf_yield": 67, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 1, "rank_roe": 47, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 37, "rank_fcf_margin": 21, "rank_piotroski": 24, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 3, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100 }, "composites": { "value_composite": 88, "quality_composite": 20, "momentum_composite": 100, "growth_composite": 9, "yield_composite": 23, "svqf_composite": 92, "vc1_composite": 83, "vc2_composite": 81, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.3098, "os_score": 0.08, "value_percentile": 0.12, "quality_percentile": 0.8, "momentum_percentile": 0, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 81, "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": 3259, "ticker_id": 8930, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:31.301514+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.797, "market_cap": 288504436, "market_cap_usd": 288504436, "enterprise_value": 732932436, "shares_outstanding": 361988000, "fx_rate_to_usd": null, "pe_ratio": 49.1992558, "pb_ratio": 4.57834541, "ptbv_ratio": 5.09653116, "ps_ratio": 2.90213795, "pcf_ratio": 13.63506952, "pfcf_ratio": 7.57905837, "ev_ebitda": 11.07600435, "ev_ebit": 17.12338939, "ev_sales": 7.37274986, "ev_fcf": 19.25425409, "earnings_yield": 0.02032551, "fcf_yield": 0.05193657, "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 5.50754924, "gross_margin": 0.56765348, "operating_margin": 0.43056603, "net_margin": 0.05898744, "ebitda_margin": 0.66565068, "fcf_margin": 0.38291537, "roe": 0.09305721, "roa": 0.00987194, "roic": 0.06326277, "roc_greenblatt": null, "asset_turnover": 0.16735661, "cash_conversion": 6.4914734, "accruals_ratio": -0.02574885, "sbc_to_revenue": null, "debt_to_equity": 7.97597397, "net_debt_to_ebitda": 6.71615311, "debt_to_assets": 0.78790317, "interest_coverage": 1.32471914, "current_ratio": 2.92846365, "quick_ratio": 2.92846365, "net_debt": 444428000, "revenue_growth_1y": -0.03536912, "revenue_growth_3y_cagr": 0.09068592, "revenue_growth_5y_cagr": 0.10331664, "eps_growth_1y": 1.19872516, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 1.0453456, "fcf_growth_1y": -0.16637102, "book_value_growth_1y": -0.99999867, "piotroski_f_score": 7, "altman_z_score": -0.00204172, "earnings_stability_5y": 18.387278, "revenue_stability_5y": 0.250811, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.30087719, "price_return_3m": -0.82109989, "price_return_6m": -0.98618478, "price_return_9m": -0.99479085, "price_return_12m": -0.99806858, "price_return_12m_ex1m": -0.99723737, "distance_from_52w_high": -0.99877006, "distance_from_52w_low": 0, "relative_strength": -1.15600963, "local_beta": -0.0091, "volatility_252d": 2.014511, "volatility_60d": 4.31958, "max_drawdown_12m": -0.99877006, "revenue_ttm": 99411000, "gross_profit_ttm": 56431000, "ebit_ttm": 42803000, "ebitda_ttm": 66173000, "net_income_ttm": 5864000, "eps_diluted_ttm": 0.01619943, "operating_cash_flow_ttm": 21159000, "capital_expenditure_ttm": 16907000, "fcf_ttm": 38066000, "dividends_paid_ttm": 1588952388, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32311000, "cash_and_equivalents": 23592000, "total_current_assets": 65990000, "total_current_liabilities": 22534000, "net_ppe": null, "total_assets": 594007000, "total_debt": 468020000, "total_equity": 63015000, "net_working_capital": 26816000, "book_value_per_share": 0.17408036, "retained_earnings": -356145000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 56608000, "tangible_book_per_share": 0.15638087, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 84, "rank_pb": 76, "rank_ptbv": 69, "rank_ps": 62, "rank_pcf": 60, "rank_ev_ebitda": 45, "rank_ev_ebit": 63, "rank_earnings_yield": 84, "rank_fcf_yield": 67, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 1, "rank_roe": 47, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 37, "rank_fcf_margin": 21, "rank_piotroski": 24, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 3, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 88, "quality_composite": 20, "momentum_composite": 100, "growth_composite": 9, "yield_composite": 23, "svqf_composite": 92, "vc1_composite": 83, "vc2_composite": 81, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 81, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.8, "os": 0.08, "value": 0.12, "quality": 0.8, "momentum": 0, "confidence": 1, "coverage": 1, "pe_ratio": 49.1993, "earnings_yield": 0.0203, "shareholder_yield": null, "roe": 0.0931, "momentum_12_1": -0.9972, "complete_fields": { "id": 3259, "ticker_id": 8930, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:31.301514+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.797, "market_cap": 288504436, "market_cap_usd": 288504436, "enterprise_value": 732932436, "shares_outstanding": 361988000, "fx_rate_to_usd": null, "pe_ratio": 49.1992558, "pb_ratio": 4.57834541, "ptbv_ratio": 5.09653116, "ps_ratio": 2.90213795, "pcf_ratio": 13.63506952, "pfcf_ratio": 7.57905837, "ev_ebitda": 11.07600435, "ev_ebit": 17.12338939, "ev_sales": 7.37274986, "ev_fcf": 19.25425409, "earnings_yield": 0.02032551, "fcf_yield": 0.05193657, "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 5.50754924, "gross_margin": 0.56765348, "operating_margin": 0.43056603, "net_margin": 0.05898744, "ebitda_margin": 0.66565068, "fcf_margin": 0.38291537, "roe": 0.09305721, "roa": 0.00987194, "roic": 0.06326277, "roc_greenblatt": null, "asset_turnover": 0.16735661, "cash_conversion": 6.4914734, "accruals_ratio": -0.02574885, "sbc_to_revenue": null, "debt_to_equity": 7.97597397, "net_debt_to_ebitda": 6.71615311, "debt_to_assets": 0.78790317, "interest_coverage": 1.32471914, "current_ratio": 2.92846365, "quick_ratio": 2.92846365, "net_debt": 444428000, "revenue_growth_1y": -0.03536912, "revenue_growth_3y_cagr": 0.09068592, "revenue_growth_5y_cagr": 0.10331664, "eps_growth_1y": 1.19872516, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 1.0453456, "fcf_growth_1y": -0.16637102, "book_value_growth_1y": -0.99999867, "piotroski_f_score": 7, "altman_z_score": -0.00204172, "earnings_stability_5y": 18.387278, "revenue_stability_5y": 0.250811, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.30087719, "price_return_3m": -0.82109989, "price_return_6m": -0.98618478, "price_return_9m": -0.99479085, "price_return_12m": -0.99806858, "price_return_12m_ex1m": -0.99723737, "distance_from_52w_high": -0.99877006, "distance_from_52w_low": 0, "relative_strength": -1.15600963, "local_beta": -0.0091, "volatility_252d": 2.014511, "volatility_60d": 4.31958, "max_drawdown_12m": -0.99877006, "revenue_ttm": 99411000, "gross_profit_ttm": 56431000, "ebit_ttm": 42803000, "ebitda_ttm": 66173000, "net_income_ttm": 5864000, "eps_diluted_ttm": 0.01619943, "operating_cash_flow_ttm": 21159000, "capital_expenditure_ttm": 16907000, "fcf_ttm": 38066000, "dividends_paid_ttm": 1588952388, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32311000, "cash_and_equivalents": 23592000, "total_current_assets": 65990000, "total_current_liabilities": 22534000, "net_ppe": null, "total_assets": 594007000, "total_debt": 468020000, "total_equity": 63015000, "net_working_capital": 26816000, "book_value_per_share": 0.17408036, "retained_earnings": -356145000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 56608000, "tangible_book_per_share": 0.15638087, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 84, "rank_pb": 76, "rank_ptbv": 69, "rank_ps": 62, "rank_pcf": 60, "rank_ev_ebitda": 45, "rank_ev_ebit": 63, "rank_earnings_yield": 84, "rank_fcf_yield": 67, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 1, "rank_roe": 47, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 37, "rank_fcf_margin": 21, "rank_piotroski": 24, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 3, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 88, "quality_composite": 20, "momentum_composite": 100, "growth_composite": 9, "yield_composite": 23, "svqf_composite": 92, "vc1_composite": 83, "vc2_composite": 81, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 81, "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 99445000, "cost_of_revenue": 33044000, "gross_profit": 66401000, "ebit": 45927000, "ebitda": 68871000, "pretax_income": 14863000, "tax_provision": 26000, "net_income": 8770000, "net_income_to_common": 8770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23656000, "total_current_assets": 63821000, "total_assets": 601734000, "short_term_debt": 7162000, "long_term_debt": 468157000, "total_debt": 475319000, "total_liabilities": 507043000, "total_equity": 63438000, "shares_outstanding": 106902000, "goodwill_and_intangibles": 706000 }, "cash_flow": { "operating_cash_flow": 21132000, "capital_expenditure": 17106000, "free_cash_flow": 38238000, "dividends_paid": 6556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200885, "ticker_id": 8930, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45927000", "ebitda": "68871000", "netIncome": "8770000", "grossProfit": "66401000", "depreciation": "None", "totalRevenue": "99445000", "costOfRevenue": "33044000", "interestIncome": "964000", "incomeBeforeTax": "14863000", "interestExpense": "31064000", "operatingIncome": "31748000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "-32794000", "nonInterestIncome": "None", "operatingExpenses": "34653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22944000", "sellingGeneralAndAdministrative": "11709000", "netIncomeFromContinuingOperations": "14837000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "601734000", "longTermDebt": "468157000", "shortTermDebt": "7162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "706000", "reportedCurrency": "USD", "retainedEarnings": "-350879000", "totalLiabilities": "507043000", "otherCurrentAssets": "None", "totalCurrentAssets": "63821000", "currentLongTermDebt": "None", "longTermInvestments": "24406000", "shortTermInvestments": "24406000", "currentNetReceivables": "15759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8252000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483748000", "totalShareholderEquity": "63438000", "capitalLeaseObligations": "15591000", "otherCurrentLiabilities": "1383000", "totalCurrentLiabilities": "7162000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "499881000", "cashAndShortTermInvestments": "23656000", "commonStockSharesOutstanding": "106902000", "intangibleAssetsExcludingGoodwill": "706000", "cashAndCashEquivalentsAtCarryingValue": "23656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14837000", "profitLoss": "None", "dividendPayout": "6556000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21132000", "capitalExpenditures": "17106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65356000", "cashflowFromInvestment": "32137000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99445000, "cost_of_revenue": 33044000, "gross_profit": 66401000, "research_and_development": null, "selling_general_admin": 11709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45927000, "depreciation_amortisation": 22944000, "ebitda": 68871000, "interest_expense": 31064000, "interest_income": null, "other_non_operating": null, "pretax_income": 14863000, "tax_provision": 26000, "effective_tax_rate": null, "net_income": 8770000, "net_income_continuing_ops": 14837000, "net_income_to_common": 8770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23656000, "short_term_investments": 24406000, "net_receivables": 15759000, "inventory": null, "other_current_assets": null, "total_current_assets": 63821000, "net_ppe": null, "goodwill": null, "intangible_assets": 706000, "goodwill_and_intangibles": 706000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8252000, "total_assets": 601734000, "short_term_debt": 7162000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7162000, "long_term_debt": 468157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 499881000, "total_liabilities": 507043000, "total_debt": 475319000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -350879000, "total_equity": 63438000, "shares_outstanding": 106902000, "operating_cash_flow": 21132000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 32137000, "dividends_paid": 6556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65356000, "free_cash_flow": 38238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45927000", "ebitda": "68871000", "netIncome": "8770000", "grossProfit": "66401000", "depreciation": "None", "totalRevenue": "99445000", "costOfRevenue": "33044000", "interestIncome": "964000", "incomeBeforeTax": "14863000", "interestExpense": "31064000", "operatingIncome": "31748000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "-32794000", "nonInterestIncome": "None", "operatingExpenses": "34653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22944000", "sellingGeneralAndAdministrative": "11709000", "netIncomeFromContinuingOperations": "14837000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "601734000", "longTermDebt": "468157000", "shortTermDebt": "7162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "706000", "reportedCurrency": "USD", "retainedEarnings": "-350879000", "totalLiabilities": "507043000", "otherCurrentAssets": "None", "totalCurrentAssets": "63821000", "currentLongTermDebt": "None", "longTermInvestments": "24406000", "shortTermInvestments": "24406000", "currentNetReceivables": "15759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8252000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483748000", "totalShareholderEquity": "63438000", "capitalLeaseObligations": "15591000", "otherCurrentLiabilities": "1383000", "totalCurrentLiabilities": "7162000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "499881000", "cashAndShortTermInvestments": "23656000", "commonStockSharesOutstanding": "106902000", "intangibleAssetsExcludingGoodwill": "706000", "cashAndCashEquivalentsAtCarryingValue": "23656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14837000", "profitLoss": "None", "dividendPayout": "6556000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21132000", "capitalExpenditures": "17106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65356000", "cashflowFromInvestment": "32137000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22944000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 104574000, "cost_of_revenue": 35100000, "gross_profit": 69474000, "ebit": 30329000, "ebitda": 55645000, "pretax_income": 768000, "tax_provision": 1000, "net_income": -9576000, "net_income_to_common": -9576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42964000, "total_current_assets": 75408000, "total_assets": 653702000, "short_term_debt": 5953000, "long_term_debt": 482609000, "total_debt": 488562000, "total_liabilities": 537048000, "total_equity": 59256000, "shares_outstanding": 133, "goodwill_and_intangibles": 11806000 }, "cash_flow": { "operating_cash_flow": 25988000, "capital_expenditure": 22526000, "free_cash_flow": 48514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200890, "ticker_id": 8930, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30329000", "ebitda": "55645000", "netIncome": "-9576000", "grossProfit": "69474000", "depreciation": "None", "totalRevenue": "104574000", "costOfRevenue": "35100000", "interestIncome": "460000", "incomeBeforeTax": "768000", "interestExpense": "29561000", "operatingIncome": "37531000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-32142000", "nonInterestIncome": "None", "operatingExpenses": "31943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25316000", "sellingGeneralAndAdministrative": "10982000", "netIncomeFromContinuingOperations": "767000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "653702000", "longTermDebt": "482609000", "shortTermDebt": "5953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11806000", "reportedCurrency": "USD", "retainedEarnings": "-347029000", "totalLiabilities": "537048000", "otherCurrentAssets": "17752000", "totalCurrentAssets": "75408000", "currentLongTermDebt": "None", "longTermInvestments": "12025000", "shortTermInvestments": "None", "currentNetReceivables": "14692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "578294000", "currentAccountsPayable": "17131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492737000", "totalShareholderEquity": "59256000", "capitalLeaseObligations": "21249000", "otherCurrentLiabilities": "5168000", "totalCurrentLiabilities": "28252000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "508796000", "cashAndShortTermInvestments": "42964000", "commonStockSharesOutstanding": "133", "intangibleAssetsExcludingGoodwill": "11806000", "cashAndCashEquivalentsAtCarryingValue": "42964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9576000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25988000", "capitalExpenditures": "22526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9063000", "cashflowFromInvestment": "3984000", "stockBasedCompensation": "None", "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": "25316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104574000, "cost_of_revenue": 35100000, "gross_profit": 69474000, "research_and_development": null, "selling_general_admin": 10982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30329000, "depreciation_amortisation": 25316000, "ebitda": 55645000, "interest_expense": 29561000, "interest_income": null, "other_non_operating": null, "pretax_income": 768000, "tax_provision": 1000, "effective_tax_rate": null, "net_income": -9576000, "net_income_continuing_ops": 767000, "net_income_to_common": -9576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42964000, "short_term_investments": null, "net_receivables": 14692000, "inventory": null, "other_current_assets": null, "total_current_assets": 75408000, "net_ppe": null, "goodwill": null, "intangible_assets": 11806000, "goodwill_and_intangibles": 11806000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 578294000, "total_assets": 653702000, "short_term_debt": 5953000, "accounts_payable": 17131000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28252000, "long_term_debt": 482609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 508796000, "total_liabilities": 537048000, "total_debt": 488562000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -347029000, "total_equity": 59256000, "shares_outstanding": 133, "operating_cash_flow": 25988000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3984000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9063000, "free_cash_flow": 48514000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30329000", "ebitda": "55645000", "netIncome": "-9576000", "grossProfit": "69474000", "depreciation": "None", "totalRevenue": "104574000", "costOfRevenue": "35100000", "interestIncome": "460000", "incomeBeforeTax": "768000", "interestExpense": "29561000", "operatingIncome": "37531000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-32142000", "nonInterestIncome": "None", "operatingExpenses": "31943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25316000", "sellingGeneralAndAdministrative": "10982000", "netIncomeFromContinuingOperations": "767000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "653702000", "longTermDebt": "482609000", "shortTermDebt": "5953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11806000", "reportedCurrency": "USD", "retainedEarnings": "-347029000", "totalLiabilities": "537048000", "otherCurrentAssets": "17752000", "totalCurrentAssets": "75408000", "currentLongTermDebt": "None", "longTermInvestments": "12025000", "shortTermInvestments": "None", "currentNetReceivables": "14692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "578294000", "currentAccountsPayable": "17131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492737000", "totalShareholderEquity": "59256000", "capitalLeaseObligations": "21249000", "otherCurrentLiabilities": "5168000", "totalCurrentLiabilities": "28252000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "508796000", "cashAndShortTermInvestments": "42964000", "commonStockSharesOutstanding": "133", "intangibleAssetsExcludingGoodwill": "11806000", "cashAndCashEquivalentsAtCarryingValue": "42964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9576000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25988000", "capitalExpenditures": "22526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9063000", "cashflowFromInvestment": "3984000", "stockBasedCompensation": "None", "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": "25316000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 102325000, "cost_of_revenue": 34870000, "gross_profit": 67455000, "ebit": 33827000, "ebitda": 62329000, "pretax_income": 6131000, "tax_provision": 48000, "net_income": -4687000, "net_income_to_common": -4687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18404000, "total_current_assets": 52933000, "total_assets": 668332000, "short_term_debt": 17814000, "long_term_debt": 477574000, "total_debt": 495388000, "total_liabilities": 526804000, "total_equity": 75412000, "shares_outstanding": 249, "goodwill_and_intangibles": 19057000 }, "cash_flow": { "operating_cash_flow": 20934000, "capital_expenditure": 20021000, "free_cash_flow": 40955000, "dividends_paid": 10752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200895, "ticker_id": 8930, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33827000", "ebitda": "62329000", "netIncome": "-4687000", "grossProfit": "67455000", "depreciation": "None", "totalRevenue": "102325000", "costOfRevenue": "34870000", "interestIncome": "359000", "incomeBeforeTax": "6131000", "interestExpense": "27696000", "operatingIncome": "29407000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-34794000", "nonInterestIncome": "None", "operatingExpenses": "38048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28502000", "sellingGeneralAndAdministrative": "11750000", "netIncomeFromContinuingOperations": "-13906000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "538000", "currentDebt": "None", "investments": "None", "totalAssets": "668332000", "longTermDebt": "477574000", "shortTermDebt": "17814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19057000", "reportedCurrency": "USD", "retainedEarnings": "-324854000", "totalLiabilities": "526804000", "otherCurrentAssets": "21403000", "totalCurrentAssets": "52933000", "currentLongTermDebt": "None", "longTermInvestments": "10685000", "shortTermInvestments": "10685000", "currentNetReceivables": "13126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615399000", "currentAccountsPayable": "17065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505717000", "totalShareholderEquity": "75412000", "capitalLeaseObligations": "10329000", "otherCurrentLiabilities": "17065000", "totalCurrentLiabilities": "34879000", "otherNonCurrentLiabilities": "17814000", "totalNonCurrentLiabilities": "491925000", "cashAndShortTermInvestments": "18404000", "commonStockSharesOutstanding": "249", "intangibleAssetsExcludingGoodwill": "19057000", "cashAndCashEquivalentsAtCarryingValue": "18404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4687000", "profitLoss": "None", "dividendPayout": "10752000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20934000", "capitalExpenditures": "20021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5471000", "cashflowFromInvestment": "-31521000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102325000, "cost_of_revenue": 34870000, "gross_profit": 67455000, "research_and_development": 0.06, "selling_general_admin": 11750000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33827000, "depreciation_amortisation": 28502000, "ebitda": 62329000, "interest_expense": 27696000, "interest_income": null, "other_non_operating": null, "pretax_income": 6131000, "tax_provision": 48000, "effective_tax_rate": null, "net_income": -4687000, "net_income_continuing_ops": -13906000, "net_income_to_common": -4687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18404000, "short_term_investments": 10685000, "net_receivables": 13126000, "inventory": null, "other_current_assets": null, "total_current_assets": 52933000, "net_ppe": null, "goodwill": null, "intangible_assets": 19057000, "goodwill_and_intangibles": 19057000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 615399000, "total_assets": 668332000, "short_term_debt": 17814000, "accounts_payable": 17065000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34879000, "long_term_debt": 477574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 491925000, "total_liabilities": 526804000, "total_debt": 495388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -324854000, "total_equity": 75412000, "shares_outstanding": 249, "operating_cash_flow": 20934000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20021000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31521000, "dividends_paid": 10752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5471000, "free_cash_flow": 40955000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33827000", "ebitda": "62329000", "netIncome": "-4687000", "grossProfit": "67455000", "depreciation": "None", "totalRevenue": "102325000", "costOfRevenue": "34870000", "interestIncome": "359000", "incomeBeforeTax": "6131000", "interestExpense": "27696000", "operatingIncome": "29407000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-34794000", "nonInterestIncome": "None", "operatingExpenses": "38048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28502000", "sellingGeneralAndAdministrative": "11750000", "netIncomeFromContinuingOperations": "-13906000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "538000", "currentDebt": "None", "investments": "None", "totalAssets": "668332000", "longTermDebt": "477574000", "shortTermDebt": "17814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19057000", "reportedCurrency": "USD", "retainedEarnings": "-324854000", "totalLiabilities": "526804000", "otherCurrentAssets": "21403000", "totalCurrentAssets": "52933000", "currentLongTermDebt": "None", "longTermInvestments": "10685000", "shortTermInvestments": "10685000", "currentNetReceivables": "13126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615399000", "currentAccountsPayable": "17065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505717000", "totalShareholderEquity": "75412000", "capitalLeaseObligations": "10329000", "otherCurrentLiabilities": "17065000", "totalCurrentLiabilities": "34879000", "otherNonCurrentLiabilities": "17814000", "totalNonCurrentLiabilities": "491925000", "cashAndShortTermInvestments": "18404000", "commonStockSharesOutstanding": "249", "intangibleAssetsExcludingGoodwill": "19057000", "cashAndCashEquivalentsAtCarryingValue": "18404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4687000", "profitLoss": "None", "dividendPayout": "10752000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20934000", "capitalExpenditures": "20021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5471000", "cashflowFromInvestment": "-31521000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28502000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 76645000, "cost_of_revenue": 25731000, "gross_profit": 50914000, "ebit": 12925000, "ebitda": 32465000, "pretax_income": -8470000, "tax_provision": 13040000, "net_income": -12454000, "net_income_to_common": -12454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28491000, "total_current_assets": 69409000, "total_assets": 684536000, "short_term_debt": 23968000, "long_term_debt": 466029000, "total_debt": 489997000, "total_liabilities": 531984000, "total_equity": 86356000, "shares_outstanding": 5, "goodwill_and_intangibles": 28590000 }, "cash_flow": { "operating_cash_flow": 30758000, "capital_expenditure": 8511000, "free_cash_flow": 39269000, "dividends_paid": 2688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200900, "ticker_id": 8930, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12925000", "ebitda": "32465000", "netIncome": "-12454000", "grossProfit": "50914000", "depreciation": "None", "totalRevenue": "76645000", "costOfRevenue": "25731000", "interestIncome": "65000", "incomeBeforeTax": "-8470000", "interestExpense": "21395000", "operatingIncome": "24598000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13040000", "reportedCurrency": "USD", "netInterestIncome": "-30042000", "nonInterestIncome": "None", "operatingExpenses": "26316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19540000", "sellingGeneralAndAdministrative": "8620000", "netIncomeFromContinuingOperations": "-8470000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "684536000", "longTermDebt": "466029000", "shortTermDebt": "23968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "28590000", "reportedCurrency": "USD", "retainedEarnings": "-295617000", "totalLiabilities": "531984000", "otherCurrentAssets": "27374000", "totalCurrentAssets": "69409000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "560980000", "currentNetReceivables": "13544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615127000", "currentAccountsPayable": "18398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "576113000", "shortLongTermDebtTotal": "506475000", "totalShareholderEquity": "86356000", "capitalLeaseObligations": "16478000", "otherCurrentLiabilities": "18398000", "totalCurrentLiabilities": "42366000", "otherNonCurrentLiabilities": "23968000", "totalNonCurrentLiabilities": "489618000", "cashAndShortTermInvestments": "28491000", "commonStockSharesOutstanding": "5", "intangibleAssetsExcludingGoodwill": "28590000", "cashAndCashEquivalentsAtCarryingValue": "28491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8470000", "profitLoss": "None", "dividendPayout": "2688000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30758000", "capitalExpenditures": "8511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118200000", "cashflowFromInvestment": "-133512000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76645000, "cost_of_revenue": 25731000, "gross_profit": 50914000, "research_and_development": 0.11, "selling_general_admin": 8620000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12925000, "depreciation_amortisation": 19540000, "ebitda": 32465000, "interest_expense": 21395000, "interest_income": null, "other_non_operating": null, "pretax_income": -8470000, "tax_provision": 13040000, "effective_tax_rate": null, "net_income": -12454000, "net_income_continuing_ops": -8470000, "net_income_to_common": -12454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28491000, "short_term_investments": 560980000, "net_receivables": 13544000, "inventory": 1, "other_current_assets": null, "total_current_assets": 69409000, "net_ppe": null, "goodwill": null, "intangible_assets": 28590000, "goodwill_and_intangibles": 28590000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 615127000, "total_assets": 684536000, "short_term_debt": 23968000, "accounts_payable": 18398000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42366000, "long_term_debt": 466029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 489618000, "total_liabilities": 531984000, "total_debt": 489997000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -295617000, "total_equity": 86356000, "shares_outstanding": 5, "operating_cash_flow": 30758000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133512000, "dividends_paid": 2688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118200000, "free_cash_flow": 39269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12925000", "ebitda": "32465000", "netIncome": "-12454000", "grossProfit": "50914000", "depreciation": "None", "totalRevenue": "76645000", "costOfRevenue": "25731000", "interestIncome": "65000", "incomeBeforeTax": "-8470000", "interestExpense": "21395000", "operatingIncome": "24598000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13040000", "reportedCurrency": "USD", "netInterestIncome": "-30042000", "nonInterestIncome": "None", "operatingExpenses": "26316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19540000", "sellingGeneralAndAdministrative": "8620000", "netIncomeFromContinuingOperations": "-8470000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "684536000", "longTermDebt": "466029000", "shortTermDebt": "23968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "28590000", "reportedCurrency": "USD", "retainedEarnings": "-295617000", "totalLiabilities": "531984000", "otherCurrentAssets": "27374000", "totalCurrentAssets": "69409000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "560980000", "currentNetReceivables": "13544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615127000", "currentAccountsPayable": "18398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "576113000", "shortLongTermDebtTotal": "506475000", "totalShareholderEquity": "86356000", "capitalLeaseObligations": "16478000", "otherCurrentLiabilities": "18398000", "totalCurrentLiabilities": "42366000", "otherNonCurrentLiabilities": "23968000", "totalNonCurrentLiabilities": "489618000", "cashAndShortTermInvestments": "28491000", "commonStockSharesOutstanding": "5", "intangibleAssetsExcludingGoodwill": "28590000", "cashAndCashEquivalentsAtCarryingValue": "28491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8470000", "profitLoss": "None", "dividendPayout": "2688000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30758000", "capitalExpenditures": "8511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118200000", "cashflowFromInvestment": "-133512000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17461000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 61310000, "cost_of_revenue": 19618000, "gross_profit": 41692000, "ebit": 23679000, "ebitda": 38489000, "pretax_income": -9349000, "tax_provision": 2000, "net_income": -9443000, "net_income_to_common": -9443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22898000, "total_current_assets": 51699000, "total_assets": 465281000, "short_term_debt": 3397000, "long_term_debt": 333283000, "total_debt": 336680000, "total_liabilities": 368931000, "total_equity": 94409000, "shares_outstanding": 4, "goodwill_and_intangibles": 10796000 }, "cash_flow": { "operating_cash_flow": 17041000, "capital_expenditure": 6412000, "free_cash_flow": 23453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200905, "ticker_id": 8930, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23679000", "ebitda": "38489000", "netIncome": "-9443000", "grossProfit": "41692000", "depreciation": "None", "totalRevenue": "61310000", "costOfRevenue": "19618000", "interestIncome": "34000", "incomeBeforeTax": "-9349000", "interestExpense": "33028000", "operatingIncome": "19510000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-33432000", "nonInterestIncome": "None", "operatingExpenses": "22182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14810000", "sellingGeneralAndAdministrative": "7021000", "netIncomeFromContinuingOperations": "-9351000" }, "balance": { "goodwill": "None", "inventory": "69220000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "465281000", "longTermDebt": "333283000", "shortTermDebt": "3397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10796000", "reportedCurrency": "USD", "retainedEarnings": "-274107000", "totalLiabilities": "368931000", "otherCurrentAssets": "19568000", "totalCurrentAssets": "51699000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "386730000", "currentNetReceivables": "9233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413582000", "currentAccountsPayable": "11054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "399185000", "shortLongTermDebtTotal": "349720000", "totalShareholderEquity": "94409000", "capitalLeaseObligations": "13040000", "otherCurrentLiabilities": "3381000", "totalCurrentLiabilities": "17832000", "otherNonCurrentLiabilities": "3397000", "totalNonCurrentLiabilities": "351099000", "cashAndShortTermInvestments": "22898000", "commonStockSharesOutstanding": "4", "intangibleAssetsExcludingGoodwill": "10796000", "cashAndCashEquivalentsAtCarryingValue": "22898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9351000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1220000", "operatingCashflow": "17041000", "capitalExpenditures": "6412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24491000", "cashflowFromInvestment": "5101000", "stockBasedCompensation": "14000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61310000, "cost_of_revenue": 19618000, "gross_profit": 41692000, "research_and_development": 0.15, "selling_general_admin": 7021000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23679000, "depreciation_amortisation": 14810000, "ebitda": 38489000, "interest_expense": 33028000, "interest_income": null, "other_non_operating": null, "pretax_income": -9349000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -9443000, "net_income_continuing_ops": -9351000, "net_income_to_common": -9443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22898000, "short_term_investments": 386730000, "net_receivables": 9233000, "inventory": 69220000, "other_current_assets": null, "total_current_assets": 51699000, "net_ppe": null, "goodwill": null, "intangible_assets": 10796000, "goodwill_and_intangibles": 10796000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 413582000, "total_assets": 465281000, "short_term_debt": 3397000, "accounts_payable": 11054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17832000, "long_term_debt": 333283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 351099000, "total_liabilities": 368931000, "total_debt": 336680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -274107000, "total_equity": 94409000, "shares_outstanding": 4, "operating_cash_flow": 17041000, "stock_based_compensation": 14000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5101000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24491000, "free_cash_flow": 23453000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23679000", "ebitda": "38489000", "netIncome": "-9443000", "grossProfit": "41692000", "depreciation": "None", "totalRevenue": "61310000", "costOfRevenue": "19618000", "interestIncome": "34000", "incomeBeforeTax": "-9349000", "interestExpense": "33028000", "operatingIncome": "19510000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-33432000", "nonInterestIncome": "None", "operatingExpenses": "22182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14810000", "sellingGeneralAndAdministrative": "7021000", "netIncomeFromContinuingOperations": "-9351000" }, "balance": { "goodwill": "None", "inventory": "69220000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "465281000", "longTermDebt": "333283000", "shortTermDebt": "3397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10796000", "reportedCurrency": "USD", "retainedEarnings": "-274107000", "totalLiabilities": "368931000", "otherCurrentAssets": "19568000", "totalCurrentAssets": "51699000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "386730000", "currentNetReceivables": "9233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413582000", "currentAccountsPayable": "11054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "399185000", "shortLongTermDebtTotal": "349720000", "totalShareholderEquity": "94409000", "capitalLeaseObligations": "13040000", "otherCurrentLiabilities": "3381000", "totalCurrentLiabilities": "17832000", "otherNonCurrentLiabilities": "3397000", "totalNonCurrentLiabilities": "351099000", "cashAndShortTermInvestments": "22898000", "commonStockSharesOutstanding": "4", "intangibleAssetsExcludingGoodwill": "10796000", "cashAndCashEquivalentsAtCarryingValue": "22898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9351000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1220000", "operatingCashflow": "17041000", "capitalExpenditures": "6412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24491000", "cashflowFromInvestment": "5101000", "stockBasedCompensation": "14000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14810000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 60825000, "cost_of_revenue": 18886000, "gross_profit": 41939000, "ebit": 18995000, "ebitda": 35825000, "pretax_income": 287000, "tax_provision": 16095000, "net_income": 245000, "net_income_to_common": 245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7660000, "total_current_assets": 64992999, "total_assets": 489379000, "short_term_debt": 4554000, "long_term_debt": 334266000, "total_debt": 338820000, "total_liabilities": 376967000, "total_equity": 110481000, "shares_outstanding": 1, "goodwill_and_intangibles": 17029000 }, "cash_flow": { "operating_cash_flow": 15780000, "capital_expenditure": 2271000, "free_cash_flow": 18051000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200910, "ticker_id": 8930, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18995000", "ebitda": "35825000", "netIncome": "245000", "grossProfit": "41939000", "depreciation": "None", "totalRevenue": "60825000", "costOfRevenue": "18886000", "interestIncome": "1000", "incomeBeforeTax": "287000", "interestExpense": "17093000", "operatingIncome": "18418000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16095000", "reportedCurrency": "USD", "netInterestIncome": "-17092000", "nonInterestIncome": "None", "operatingExpenses": "23521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1039000", "costofGoodsAndServicesSold": "18886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16830000", "sellingGeneralAndAdministrative": "5714000", "netIncomeFromContinuingOperations": "287000" }, "balance": { "goodwill": "None", "inventory": "-1", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "489379000", "longTermDebt": "334266000", "shortTermDebt": "4554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "17029000", "reportedCurrency": "USD", "retainedEarnings": "-260867000", "totalLiabilities": "376967000", "otherCurrentAssets": "48179999", "totalCurrentAssets": "64992999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "424386000", "currentAccountsPayable": "11229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "405409000", "shortLongTermDebtTotal": "347466000", "totalShareholderEquity": "110481000", "capitalLeaseObligations": "17754000", "otherCurrentLiabilities": "13718000", "totalCurrentLiabilities": "24947000", "otherNonCurrentLiabilities": "4554000", "totalNonCurrentLiabilities": "352020000", "cashAndShortTermInvestments": "7660000", "commonStockSharesOutstanding": "1.92", "intangibleAssetsExcludingGoodwill": "17029000", "cashAndCashEquivalentsAtCarryingValue": "7660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1076000", "operatingCashflow": "15780000", "capitalExpenditures": "2271000", "changeInReceivables": "-3478000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3160000", "cashflowFromInvestment": "2237000", "stockBasedCompensation": "-242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21177000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60825000, "cost_of_revenue": 18886000, "gross_profit": 41939000, "research_and_development": 0, "selling_general_admin": 5714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18995000, "depreciation_amortisation": 16830000, "ebitda": 35825000, "interest_expense": 17093000, "interest_income": null, "other_non_operating": null, "pretax_income": 287000, "tax_provision": 16095000, "effective_tax_rate": null, "net_income": 245000, "net_income_continuing_ops": 287000, "net_income_to_common": 245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7660000, "short_term_investments": null, "net_receivables": 9153000, "inventory": -1, "other_current_assets": null, "total_current_assets": 64992999, "net_ppe": null, "goodwill": null, "intangible_assets": 17029000, "goodwill_and_intangibles": 17029000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 424386000, "total_assets": 489379000, "short_term_debt": 4554000, "accounts_payable": 11229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24947000, "long_term_debt": 334266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 352020000, "total_liabilities": 376967000, "total_debt": 338820000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -260867000, "total_equity": 110481000, "shares_outstanding": 1, "operating_cash_flow": 15780000, "stock_based_compensation": -242000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2237000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3160000, "free_cash_flow": 18051000, "net_change_in_cash": 21177000 }, "raw_data": { "income": { "ebit": "18995000", "ebitda": "35825000", "netIncome": "245000", "grossProfit": "41939000", "depreciation": "None", "totalRevenue": "60825000", "costOfRevenue": "18886000", "interestIncome": "1000", "incomeBeforeTax": "287000", "interestExpense": "17093000", "operatingIncome": "18418000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16095000", "reportedCurrency": "USD", "netInterestIncome": "-17092000", "nonInterestIncome": "None", "operatingExpenses": "23521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1039000", "costofGoodsAndServicesSold": "18886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16830000", "sellingGeneralAndAdministrative": "5714000", "netIncomeFromContinuingOperations": "287000" }, "balance": { "goodwill": "None", "inventory": "-1", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "489379000", "longTermDebt": "334266000", "shortTermDebt": "4554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "17029000", "reportedCurrency": "USD", "retainedEarnings": "-260867000", "totalLiabilities": "376967000", "otherCurrentAssets": "48179999", "totalCurrentAssets": "64992999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "424386000", "currentAccountsPayable": "11229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "405409000", "shortLongTermDebtTotal": "347466000", "totalShareholderEquity": "110481000", "capitalLeaseObligations": "17754000", "otherCurrentLiabilities": "13718000", "totalCurrentLiabilities": "24947000", "otherNonCurrentLiabilities": "4554000", "totalNonCurrentLiabilities": "352020000", "cashAndShortTermInvestments": "7660000", "commonStockSharesOutstanding": "1.92", "intangibleAssetsExcludingGoodwill": "17029000", "cashAndCashEquivalentsAtCarryingValue": "7660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1076000", "operatingCashflow": "15780000", "capitalExpenditures": "2271000", "changeInReceivables": "-3478000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3160000", "cashflowFromInvestment": "2237000", "stockBasedCompensation": "-242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21177000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 63045000, "cost_of_revenue": 19127000, "gross_profit": 43918000, "ebit": 16058000, "ebitda": 36116000, "pretax_income": -8129000, "tax_provision": 15000, "net_income": -8039000, "net_income_to_common": -8039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5451000, "total_current_assets": 30233000, "total_assets": 484365000, "short_term_debt": 62651000, "long_term_debt": 340913000, "total_debt": 403564000, "total_liabilities": 458358000, "total_equity": 26007000, "shares_outstanding": 967184, "goodwill_and_intangibles": 5241000 }, "cash_flow": { "operating_cash_flow": 15253000, "capital_expenditure": 2711000, "free_cash_flow": 17964000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200915, "ticker_id": 8930, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16058000", "ebitda": "36116000", "netIncome": "-8039000", "grossProfit": "43918000", "depreciation": "None", "totalRevenue": "63045000", "costOfRevenue": "19127000", "interestIncome": "2000", "incomeBeforeTax": "-8129000", "interestExpense": "18985000", "operatingIncome": "10854000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-18983000", "nonInterestIncome": "None", "operatingExpenses": "33064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "2000", "costofGoodsAndServicesSold": "19127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20058000", "sellingGeneralAndAdministrative": "6382000", "netIncomeFromContinuingOperations": "-8144000" }, "balance": { "goodwill": "None", "inventory": "46373000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "484365000", "longTermDebt": "340913000", "shortTermDebt": "62651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5241000", "reportedCurrency": "USD", "retainedEarnings": "-251580000", "totalLiabilities": "458358000", "otherCurrentAssets": "-28496000", "totalCurrentAssets": "30233000", "currentLongTermDebt": "17879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454132000", "currentAccountsPayable": "9557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416215000", "shortLongTermDebtTotal": "403564000", "totalShareholderEquity": "26007000", "capitalLeaseObligations": "18637000", "otherCurrentLiabilities": "2026000", "totalCurrentLiabilities": "11583000", "otherNonCurrentLiabilities": "20663000", "totalNonCurrentLiabilities": "446775000", "cashAndShortTermInvestments": "5451000", "commonStockSharesOutstanding": "967184", "intangibleAssetsExcludingGoodwill": "5241000", "cashAndCashEquivalentsAtCarryingValue": "5451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8039000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "15253000", "capitalExpenditures": "2711000", "changeInReceivables": "-1692000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12529000", "cashflowFromInvestment": "868000", "stockBasedCompensation": "2000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3592000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63045000, "cost_of_revenue": 19127000, "gross_profit": 43918000, "research_and_development": 0.13, "selling_general_admin": 6382000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16058000, "depreciation_amortisation": 20058000, "ebitda": 36116000, "interest_expense": 18985000, "interest_income": null, "other_non_operating": null, "pretax_income": -8129000, "tax_provision": 15000, "effective_tax_rate": null, "net_income": -8039000, "net_income_continuing_ops": -8144000, "net_income_to_common": -8039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5451000, "short_term_investments": null, "net_receivables": 6905000, "inventory": 46373000, "other_current_assets": null, "total_current_assets": 30233000, "net_ppe": null, "goodwill": null, "intangible_assets": 5241000, "goodwill_and_intangibles": 5241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 454132000, "total_assets": 484365000, "short_term_debt": 62651000, "accounts_payable": 9557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11583000, "long_term_debt": 340913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 446775000, "total_liabilities": 458358000, "total_debt": 403564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -251580000, "total_equity": 26007000, "shares_outstanding": 967184, "operating_cash_flow": 15253000, "stock_based_compensation": 2000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2711000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 868000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12529000, "free_cash_flow": 17964000, "net_change_in_cash": 3592000 }, "raw_data": { "income": { "ebit": "16058000", "ebitda": "36116000", "netIncome": "-8039000", "grossProfit": "43918000", "depreciation": "None", "totalRevenue": "63045000", "costOfRevenue": "19127000", "interestIncome": "2000", "incomeBeforeTax": "-8129000", "interestExpense": "18985000", "operatingIncome": "10854000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-18983000", "nonInterestIncome": "None", "operatingExpenses": "33064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "2000", "costofGoodsAndServicesSold": "19127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20058000", "sellingGeneralAndAdministrative": "6382000", "netIncomeFromContinuingOperations": "-8144000" }, "balance": { "goodwill": "None", "inventory": "46373000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "484365000", "longTermDebt": "340913000", "shortTermDebt": "62651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5241000", "reportedCurrency": "USD", "retainedEarnings": "-251580000", "totalLiabilities": "458358000", "otherCurrentAssets": "-28496000", "totalCurrentAssets": "30233000", "currentLongTermDebt": "17879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454132000", "currentAccountsPayable": "9557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416215000", "shortLongTermDebtTotal": "403564000", "totalShareholderEquity": "26007000", "capitalLeaseObligations": "18637000", "otherCurrentLiabilities": "2026000", "totalCurrentLiabilities": "11583000", "otherNonCurrentLiabilities": "20663000", "totalNonCurrentLiabilities": "446775000", "cashAndShortTermInvestments": "5451000", "commonStockSharesOutstanding": "967184", "intangibleAssetsExcludingGoodwill": "5241000", "cashAndCashEquivalentsAtCarryingValue": "5451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8039000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "15253000", "capitalExpenditures": "2711000", "changeInReceivables": "-1692000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12529000", "cashflowFromInvestment": "868000", "stockBasedCompensation": "2000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3592000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 65786000, "cost_of_revenue": 45563000, "gross_profit": 20223000, "ebit": 14157000, "ebitda": 41247000, "pretax_income": -17769000, "tax_provision": 40000, "net_income": -16500000, "net_income_to_common": -16500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17999000, "total_current_assets": 28538000, "total_assets": 508081000, "short_term_debt": null, "long_term_debt": 360117000, "total_debt": 360117000, "total_liabilities": 386871000, "total_equity": 119016000, "shares_outstanding": 1, "goodwill_and_intangibles": 35383000 }, "cash_flow": { "operating_cash_flow": 22002000, "capital_expenditure": 5574000, "free_cash_flow": 27576000, "dividends_paid": 14591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200920, "ticker_id": 8930, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14157000", "ebitda": "41247000", "netIncome": "-16500000", "grossProfit": "20223000", "depreciation": "None", "totalRevenue": "65786000", "costOfRevenue": "45563000", "interestIncome": "4000", "incomeBeforeTax": "-17769000", "interestExpense": "20228000", "operatingIncome": "14157000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-20224000", "nonInterestIncome": "None", "operatingExpenses": "6066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4000", "costofGoodsAndServicesSold": "45563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27090000", "sellingGeneralAndAdministrative": "8042000", "netIncomeFromContinuingOperations": "-13871000" }, "balance": { "goodwill": "0", "inventory": "-8982000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "508081000", "longTermDebt": "360117000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35383000", "reportedCurrency": "USD", "retainedEarnings": "-233184000", "totalLiabilities": "386871000", "otherCurrentAssets": "-28538000", "totalCurrentAssets": "28538000", "currentLongTermDebt": "None", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "10539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479543000", "currentAccountsPayable": "12116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "433142000", "shortLongTermDebtTotal": "370235000", "totalShareholderEquity": "119016000", "capitalLeaseObligations": "10045000", "otherCurrentLiabilities": "4520000", "totalCurrentLiabilities": "16636000", "otherNonCurrentLiabilities": "14677000", "totalNonCurrentLiabilities": "370235000", "cashAndShortTermInvestments": "17999000", "commonStockSharesOutstanding": "1.84", "intangibleAssetsExcludingGoodwill": "35383000", "cashAndCashEquivalentsAtCarryingValue": "17999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17403000", "profitLoss": "None", "dividendPayout": "14591000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-743000", "operatingCashflow": "22002000", "capitalExpenditures": "5574000", "changeInReceivables": "-888000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6161000", "cashflowFromInvestment": "-22450000", "stockBasedCompensation": "940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5713000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65786000, "cost_of_revenue": 45563000, "gross_profit": 20223000, "research_and_development": 0, "selling_general_admin": 8042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14157000, "depreciation_amortisation": 27090000, "ebitda": 41247000, "interest_expense": 20228000, "interest_income": null, "other_non_operating": null, "pretax_income": -17769000, "tax_provision": 40000, "effective_tax_rate": null, "net_income": -16500000, "net_income_continuing_ops": -13871000, "net_income_to_common": -16500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17999000, "short_term_investments": null, "net_receivables": 10539000, "inventory": -8982000, "other_current_assets": null, "total_current_assets": 28538000, "net_ppe": null, "goodwill": 0, "intangible_assets": 35383000, "goodwill_and_intangibles": 35383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 479543000, "total_assets": 508081000, "short_term_debt": null, "accounts_payable": 12116000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16636000, "long_term_debt": 360117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 370235000, "total_liabilities": 386871000, "total_debt": 360117000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -233184000, "total_equity": 119016000, "shares_outstanding": 1, "operating_cash_flow": 22002000, "stock_based_compensation": 940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22450000, "dividends_paid": 14591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6161000, "free_cash_flow": 27576000, "net_change_in_cash": 5713000 }, "raw_data": { "income": { "ebit": "14157000", "ebitda": "41247000", "netIncome": "-16500000", "grossProfit": "20223000", "depreciation": "None", "totalRevenue": "65786000", "costOfRevenue": "45563000", "interestIncome": "4000", "incomeBeforeTax": "-17769000", "interestExpense": "20228000", "operatingIncome": "14157000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-20224000", "nonInterestIncome": "None", "operatingExpenses": "6066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4000", "costofGoodsAndServicesSold": "45563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27090000", "sellingGeneralAndAdministrative": "8042000", "netIncomeFromContinuingOperations": "-13871000" }, "balance": { "goodwill": "0", "inventory": "-8982000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "508081000", "longTermDebt": "360117000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35383000", "reportedCurrency": "USD", "retainedEarnings": "-233184000", "totalLiabilities": "386871000", "otherCurrentAssets": "-28538000", "totalCurrentAssets": "28538000", "currentLongTermDebt": "None", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "10539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479543000", "currentAccountsPayable": "12116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "433142000", "shortLongTermDebtTotal": "370235000", "totalShareholderEquity": "119016000", "capitalLeaseObligations": "10045000", "otherCurrentLiabilities": "4520000", "totalCurrentLiabilities": "16636000", "otherNonCurrentLiabilities": "14677000", "totalNonCurrentLiabilities": "370235000", "cashAndShortTermInvestments": "17999000", "commonStockSharesOutstanding": "1.84", "intangibleAssetsExcludingGoodwill": "35383000", "cashAndCashEquivalentsAtCarryingValue": "17999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17403000", "profitLoss": "None", "dividendPayout": "14591000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-743000", "operatingCashflow": "22002000", "capitalExpenditures": "5574000", "changeInReceivables": "-888000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6161000", "cashflowFromInvestment": "-22450000", "stockBasedCompensation": "940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5713000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27090000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 24320000, "cost_of_revenue": 18873000, "gross_profit": 5447000, "ebit": 6123000, "ebitda": 11355000, "pretax_income": -1171000, "tax_provision": 4095000, "net_income": -2397000, "net_income_to_common": -2397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23592000, "total_current_assets": 65990000, "total_assets": 594007000, "short_term_debt": 6952000, "long_term_debt": 461068000, "total_debt": 468020000, "total_liabilities": 502606000, "total_equity": 63015000, "shares_outstanding": 361988000, "goodwill_and_intangibles": 6407000 }, "cash_flow": { "operating_cash_flow": 4467000, "capital_expenditure": 1878000, "free_cash_flow": 6345000, "dividends_paid": 1280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200883, "ticker_id": 8930, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6123000", "ebitda": "11355000", "netIncome": "-2397000", "grossProfit": "5447000", "depreciation": "None", "totalRevenue": "24320000", "costOfRevenue": "18873000", "interestIncome": "153000", "incomeBeforeTax": "-1171000", "interestExpense": "7294000", "operatingIncome": "4260000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4095000", "reportedCurrency": "USD", "netInterestIncome": "-7141000", "nonInterestIncome": "None", "operatingExpenses": "1187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5232000", "sellingGeneralAndAdministrative": "2736000", "netIncomeFromContinuingOperations": "-1171000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "594007000", "longTermDebt": "461068000", "shortTermDebt": "6952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6407000", "reportedCurrency": "USD", "retainedEarnings": "-356145000", "totalLiabilities": "502606000", "otherCurrentAssets": "26291000", "totalCurrentAssets": "65990000", "currentLongTermDebt": "None", "longTermInvestments": "23676000", "shortTermInvestments": "23676000", "currentNetReceivables": "16107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528017000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "476197000", "totalShareholderEquity": "63015000", "capitalLeaseObligations": "15129000", "otherCurrentLiabilities": "15582000", "totalCurrentLiabilities": "22534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "480072000", "cashAndShortTermInvestments": "23592000", "commonStockSharesOutstanding": "361988000", "intangibleAssetsExcludingGoodwill": "6407000", "cashAndCashEquivalentsAtCarryingValue": "23592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2397000", "profitLoss": "None", "dividendPayout": "1280000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4467000", "capitalExpenditures": "1878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9003000", "cashflowFromInvestment": "3927000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24320000, "cost_of_revenue": 18873000, "gross_profit": 5447000, "research_and_development": null, "selling_general_admin": 2736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6123000, "depreciation_amortisation": 5232000, "ebitda": 11355000, "interest_expense": 7294000, "interest_income": null, "other_non_operating": null, "pretax_income": -1171000, "tax_provision": 4095000, "effective_tax_rate": null, "net_income": -2397000, "net_income_continuing_ops": -1171000, "net_income_to_common": -2397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23592000, "short_term_investments": 23676000, "net_receivables": 16107000, "inventory": null, "other_current_assets": null, "total_current_assets": 65990000, "net_ppe": null, "goodwill": null, "intangible_assets": 6407000, "goodwill_and_intangibles": 6407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 528017000, "total_assets": 594007000, "short_term_debt": 6952000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22534000, "long_term_debt": 461068000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 480072000, "total_liabilities": 502606000, "total_debt": 468020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -356145000, "total_equity": 63015000, "shares_outstanding": 361988000, "operating_cash_flow": 4467000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1878000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3927000, "dividends_paid": 1280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9003000, "free_cash_flow": 6345000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6123000", "ebitda": "11355000", "netIncome": "-2397000", "grossProfit": "5447000", "depreciation": "None", "totalRevenue": "24320000", "costOfRevenue": "18873000", "interestIncome": "153000", "incomeBeforeTax": "-1171000", "interestExpense": "7294000", "operatingIncome": "4260000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4095000", "reportedCurrency": "USD", "netInterestIncome": "-7141000", "nonInterestIncome": "None", "operatingExpenses": "1187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5232000", "sellingGeneralAndAdministrative": "2736000", "netIncomeFromContinuingOperations": "-1171000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "594007000", "longTermDebt": "461068000", "shortTermDebt": "6952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6407000", "reportedCurrency": "USD", "retainedEarnings": "-356145000", "totalLiabilities": "502606000", "otherCurrentAssets": "26291000", "totalCurrentAssets": "65990000", "currentLongTermDebt": "None", "longTermInvestments": "23676000", "shortTermInvestments": "23676000", "currentNetReceivables": "16107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528017000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "476197000", "totalShareholderEquity": "63015000", "capitalLeaseObligations": "15129000", "otherCurrentLiabilities": "15582000", "totalCurrentLiabilities": "22534000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "480072000", "cashAndShortTermInvestments": "23592000", "commonStockSharesOutstanding": "361988000", "intangibleAssetsExcludingGoodwill": "6407000", "cashAndCashEquivalentsAtCarryingValue": "23592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2397000", "profitLoss": "None", "dividendPayout": "1280000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4467000", "capitalExpenditures": "1878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9003000", "cashflowFromInvestment": "3927000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5232000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 25169000, "cost_of_revenue": 8547000, "gross_profit": 16622000, "ebit": 9515000, "ebitda": 14838000, "pretax_income": 482000, "tax_provision": -4068030020, "net_income": -819000, "net_income_to_common": -819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23656000, "total_current_assets": 68937000, "total_assets": 601734000, "short_term_debt": 7370000, "long_term_debt": 468157000, "total_debt": 475527000, "total_liabilities": 507043000, "total_equity": 63438000, "shares_outstanding": 106902000, "goodwill_and_intangibles": 6909000 }, "cash_flow": { "operating_cash_flow": 2368000, "capital_expenditure": 4563000, "free_cash_flow": 6931000, "dividends_paid": 1584449388, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200884, "ticker_id": 8930, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9515000", "ebitda": "14838000", "netIncome": "-819000", "grossProfit": "16622000", "depreciation": "None", "totalRevenue": "25169000", "costOfRevenue": "8547000", "interestIncome": "230000", "incomeBeforeTax": "482000", "interestExpense": "9033000", "operatingIncome": "7543000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4068030020", "reportedCurrency": "USD", "netInterestIncome": "-8890000", "nonInterestIncome": "None", "operatingExpenses": "9079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5323000", "sellingGeneralAndAdministrative": "3756000", "netIncomeFromContinuingOperations": "482000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "601734000", "longTermDebt": "468157000", "shortTermDebt": "7370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6909000", "reportedCurrency": "USD", "retainedEarnings": "-350879000", "totalLiabilities": "507043000", "otherCurrentAssets": "29522000", "totalCurrentAssets": "68937000", "currentLongTermDebt": "None", "longTermInvestments": "24406000", "shortTermInvestments": "24406000", "currentNetReceivables": "15759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532797000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483748000", "totalShareholderEquity": "63438000", "capitalLeaseObligations": "15591000", "otherCurrentLiabilities": "16022000", "totalCurrentLiabilities": "23392000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "483651000", "cashAndShortTermInvestments": "23656000", "commonStockSharesOutstanding": "106902000", "intangibleAssetsExcludingGoodwill": "6909000", "cashAndCashEquivalentsAtCarryingValue": "23656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-819000", "profitLoss": "None", "dividendPayout": "1584449388", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2368000", "capitalExpenditures": "4563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21833000", "cashflowFromInvestment": "53101000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1584449388", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25169000, "cost_of_revenue": 8547000, "gross_profit": 16622000, "research_and_development": null, "selling_general_admin": 3756000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9515000, "depreciation_amortisation": 5323000, "ebitda": 14838000, "interest_expense": 9033000, "interest_income": null, "other_non_operating": null, "pretax_income": 482000, "tax_provision": -4068030020, "effective_tax_rate": null, "net_income": -819000, "net_income_continuing_ops": 482000, "net_income_to_common": -819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23656000, "short_term_investments": 24406000, "net_receivables": 15759000, "inventory": null, "other_current_assets": null, "total_current_assets": 68937000, "net_ppe": null, "goodwill": null, "intangible_assets": 6909000, "goodwill_and_intangibles": 6909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 532797000, "total_assets": 601734000, "short_term_debt": 7370000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23392000, "long_term_debt": 468157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 483651000, "total_liabilities": 507043000, "total_debt": 475527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -350879000, "total_equity": 63438000, "shares_outstanding": 106902000, "operating_cash_flow": 2368000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4563000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 53101000, "dividends_paid": 1584449388, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21833000, "free_cash_flow": 6931000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9515000", "ebitda": "14838000", "netIncome": "-819000", "grossProfit": "16622000", "depreciation": "None", "totalRevenue": "25169000", "costOfRevenue": "8547000", "interestIncome": "230000", "incomeBeforeTax": "482000", "interestExpense": "9033000", "operatingIncome": "7543000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4068030020", "reportedCurrency": "USD", "netInterestIncome": "-8890000", "nonInterestIncome": "None", "operatingExpenses": "9079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5323000", "sellingGeneralAndAdministrative": "3756000", "netIncomeFromContinuingOperations": "482000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "601734000", "longTermDebt": "468157000", "shortTermDebt": "7370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6909000", "reportedCurrency": "USD", "retainedEarnings": "-350879000", "totalLiabilities": "507043000", "otherCurrentAssets": "29522000", "totalCurrentAssets": "68937000", "currentLongTermDebt": "None", "longTermInvestments": "24406000", "shortTermInvestments": "24406000", "currentNetReceivables": "15759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532797000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483748000", "totalShareholderEquity": "63438000", "capitalLeaseObligations": "15591000", "otherCurrentLiabilities": "16022000", "totalCurrentLiabilities": "23392000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "483651000", "cashAndShortTermInvestments": "23656000", "commonStockSharesOutstanding": "106902000", "intangibleAssetsExcludingGoodwill": "6909000", "cashAndCashEquivalentsAtCarryingValue": "23656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-819000", "profitLoss": "None", "dividendPayout": "1584449388", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2368000", "capitalExpenditures": "4563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21833000", "cashflowFromInvestment": "53101000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1584449388", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5323000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 23821000, "cost_of_revenue": 7819000, "gross_profit": 16002000, "ebit": 20274000, "ebitda": 27311000, "pretax_income": 12982000, "tax_provision": 4068000, "net_income": 11527000, "net_income_to_common": 11527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27093000, "total_current_assets": 87294000, "total_assets": 625174000, "short_term_debt": null, "long_term_debt": 487336000, "total_debt": 487336000, "total_liabilities": 531294000, "total_equity": 62059999, "shares_outstanding": 2160566, "goodwill_and_intangibles": 781000 }, "cash_flow": { "operating_cash_flow": 5440000, "capital_expenditure": 4474000, "free_cash_flow": 9914000, "dividends_paid": 1591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200886, "ticker_id": 8930, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20274000", "ebitda": "27311000", "netIncome": "11527000", "grossProfit": "16002000", "depreciation": "None", "totalRevenue": "23821000", "costOfRevenue": "7819000", "interestIncome": "290000", "incomeBeforeTax": "12982000", "interestExpense": "7292000", "operatingIncome": "7986000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4068000", "reportedCurrency": "USD", "netInterestIncome": "-7563000", "nonInterestIncome": "None", "operatingExpenses": "8016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7037000", "sellingGeneralAndAdministrative": "2404000", "netIncomeFromContinuingOperations": "12982000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "625174000", "longTermDebt": "487336000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "781000", "reportedCurrency": "USD", "retainedEarnings": "-350013000", "totalLiabilities": "531294000", "otherCurrentAssets": "45570000", "totalCurrentAssets": "87294000", "currentLongTermDebt": "None", "longTermInvestments": "14250000", "shortTermInvestments": "14250000", "currentNetReceivables": "14631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537880000", "currentAccountsPayable": "20322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "496994000", "totalShareholderEquity": "62059999", "capitalLeaseObligations": "17586000", "otherCurrentLiabilities": "6050000", "totalCurrentLiabilities": "26372000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "504922000", "cashAndShortTermInvestments": "27093000", "commonStockSharesOutstanding": "2160566", "intangibleAssetsExcludingGoodwill": "781000", "cashAndCashEquivalentsAtCarryingValue": "27093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12982000", "profitLoss": "None", "dividendPayout": "1591000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5440000", "capitalExpenditures": "4474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7909000", "cashflowFromInvestment": "-14523000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23821000, "cost_of_revenue": 7819000, "gross_profit": 16002000, "research_and_development": null, "selling_general_admin": 2404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20274000, "depreciation_amortisation": 7037000, "ebitda": 27311000, "interest_expense": 7292000, "interest_income": null, "other_non_operating": null, "pretax_income": 12982000, "tax_provision": 4068000, "effective_tax_rate": null, "net_income": 11527000, "net_income_continuing_ops": 12982000, "net_income_to_common": 11527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27093000, "short_term_investments": 14250000, "net_receivables": 14631000, "inventory": null, "other_current_assets": null, "total_current_assets": 87294000, "net_ppe": null, "goodwill": null, "intangible_assets": 781000, "goodwill_and_intangibles": 781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 537880000, "total_assets": 625174000, "short_term_debt": null, "accounts_payable": 20322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26372000, "long_term_debt": 487336000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 504922000, "total_liabilities": 531294000, "total_debt": 487336000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -350013000, "total_equity": 62059999, "shares_outstanding": 2160566, "operating_cash_flow": 5440000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4474000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14523000, "dividends_paid": 1591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7909000, "free_cash_flow": 9914000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20274000", "ebitda": "27311000", "netIncome": "11527000", "grossProfit": "16002000", "depreciation": "None", "totalRevenue": "23821000", "costOfRevenue": "7819000", "interestIncome": "290000", "incomeBeforeTax": "12982000", "interestExpense": "7292000", "operatingIncome": "7986000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4068000", "reportedCurrency": "USD", "netInterestIncome": "-7563000", "nonInterestIncome": "None", "operatingExpenses": "8016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7037000", "sellingGeneralAndAdministrative": "2404000", "netIncomeFromContinuingOperations": "12982000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "625174000", "longTermDebt": "487336000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "781000", "reportedCurrency": "USD", "retainedEarnings": "-350013000", "totalLiabilities": "531294000", "otherCurrentAssets": "45570000", "totalCurrentAssets": "87294000", "currentLongTermDebt": "None", "longTermInvestments": "14250000", "shortTermInvestments": "14250000", "currentNetReceivables": "14631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537880000", "currentAccountsPayable": "20322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "496994000", "totalShareholderEquity": "62059999", "capitalLeaseObligations": "17586000", "otherCurrentLiabilities": "6050000", "totalCurrentLiabilities": "26372000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "504922000", "cashAndShortTermInvestments": "27093000", "commonStockSharesOutstanding": "2160566", "intangibleAssetsExcludingGoodwill": "781000", "cashAndCashEquivalentsAtCarryingValue": "27093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12982000", "profitLoss": "None", "dividendPayout": "1591000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5440000", "capitalExpenditures": "4474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7909000", "cashflowFromInvestment": "-14523000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5612000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 26101000, "cost_of_revenue": 7741000, "gross_profit": 18360000, "ebit": 6891000, "ebitda": 12669000, "pretax_income": -1000000, "tax_provision": 4046000, "net_income": -2447000, "net_income_to_common": -2447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28065000, "total_current_assets": 73803000, "total_assets": 625948000, "short_term_debt": 8909000, "long_term_debt": 477311000, "total_debt": 486220000, "total_liabilities": 534297000, "total_equity": 53785000, "shares_outstanding": 35587, "goodwill_and_intangibles": 8710000 }, "cash_flow": { "operating_cash_flow": 8884000, "capital_expenditure": 5992000, "free_cash_flow": 14876000, "dividends_paid": 1632000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200887, "ticker_id": 8930, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6891000", "ebitda": "12669000", "netIncome": "-2447000", "grossProfit": "18360000", "depreciation": "None", "totalRevenue": "26101000", "costOfRevenue": "7741000", "interestIncome": "202000", "incomeBeforeTax": "-1000000", "interestExpense": "8692000", "operatingIncome": "14954000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4046000", "reportedCurrency": "USD", "netInterestIncome": "-8490000", "nonInterestIncome": "None", "operatingExpenses": "3406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5778000", "sellingGeneralAndAdministrative": "2817000", "netIncomeFromContinuingOperations": "-1000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "625948000", "longTermDebt": "477311000", "shortTermDebt": "8909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8710000", "reportedCurrency": "USD", "retainedEarnings": "-358927000", "totalLiabilities": "534297000", "otherCurrentAssets": "30012000", "totalCurrentAssets": "73803000", "currentLongTermDebt": "None", "longTermInvestments": "13767000", "shortTermInvestments": "None", "currentNetReceivables": "15726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552145000", "currentAccountsPayable": "17172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495931000", "totalShareholderEquity": "53785000", "capitalLeaseObligations": "18620000", "otherCurrentLiabilities": "17172000", "totalCurrentLiabilities": "26081000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "508216000", "cashAndShortTermInvestments": "28065000", "commonStockSharesOutstanding": "35587", "intangibleAssetsExcludingGoodwill": "8710000", "cashAndCashEquivalentsAtCarryingValue": "28065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000000", "profitLoss": "None", "dividendPayout": "1632000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8884000", "capitalExpenditures": "5992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6942000", "cashflowFromInvestment": "9115000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1632000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26101000, "cost_of_revenue": 7741000, "gross_profit": 18360000, "research_and_development": null, "selling_general_admin": 2817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6891000, "depreciation_amortisation": 5778000, "ebitda": 12669000, "interest_expense": 8692000, "interest_income": null, "other_non_operating": null, "pretax_income": -1000000, "tax_provision": 4046000, "effective_tax_rate": null, "net_income": -2447000, "net_income_continuing_ops": -1000000, "net_income_to_common": -2447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28065000, "short_term_investments": null, "net_receivables": 15726000, "inventory": null, "other_current_assets": null, "total_current_assets": 73803000, "net_ppe": null, "goodwill": null, "intangible_assets": 8710000, "goodwill_and_intangibles": 8710000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 552145000, "total_assets": 625948000, "short_term_debt": 8909000, "accounts_payable": 17172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26081000, "long_term_debt": 477311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 508216000, "total_liabilities": 534297000, "total_debt": 486220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -358927000, "total_equity": 53785000, "shares_outstanding": 35587, "operating_cash_flow": 8884000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5992000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9115000, "dividends_paid": 1632000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6942000, "free_cash_flow": 14876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6891000", "ebitda": "12669000", "netIncome": "-2447000", "grossProfit": "18360000", "depreciation": "None", "totalRevenue": "26101000", "costOfRevenue": "7741000", "interestIncome": "202000", "incomeBeforeTax": "-1000000", "interestExpense": "8692000", "operatingIncome": "14954000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4046000", "reportedCurrency": "USD", "netInterestIncome": "-8490000", "nonInterestIncome": "None", "operatingExpenses": "3406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5778000", "sellingGeneralAndAdministrative": "2817000", "netIncomeFromContinuingOperations": "-1000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "625948000", "longTermDebt": "477311000", "shortTermDebt": "8909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8710000", "reportedCurrency": "USD", "retainedEarnings": "-358927000", "totalLiabilities": "534297000", "otherCurrentAssets": "30012000", "totalCurrentAssets": "73803000", "currentLongTermDebt": "None", "longTermInvestments": "13767000", "shortTermInvestments": "None", "currentNetReceivables": "15726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552145000", "currentAccountsPayable": "17172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495931000", "totalShareholderEquity": "53785000", "capitalLeaseObligations": "18620000", "otherCurrentLiabilities": "17172000", "totalCurrentLiabilities": "26081000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "508216000", "cashAndShortTermInvestments": "28065000", "commonStockSharesOutstanding": "35587", "intangibleAssetsExcludingGoodwill": "8710000", "cashAndCashEquivalentsAtCarryingValue": "28065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000000", "profitLoss": "None", "dividendPayout": "1632000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8884000", "capitalExpenditures": "5992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6942000", "cashflowFromInvestment": "9115000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1632000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5862000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 24354000, "cost_of_revenue": 8937000, "gross_profit": 15417000, "ebit": 12811000, "ebitda": 19042000, "pretax_income": 5426000, "tax_provision": 26000, "net_income": 3536000, "net_income_to_common": 3536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19233000, "total_current_assets": 67722000, "total_assets": 624755000, "short_term_debt": 9702000, "long_term_debt": 472794000, "total_debt": 482496000, "total_liabilities": 526637000, "total_equity": 53675000, "shares_outstanding": 2911, "goodwill_and_intangibles": 9659000 }, "cash_flow": { "operating_cash_flow": 4440000, "capital_expenditure": 2077000, "free_cash_flow": 6517000, "dividends_paid": 2104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200888, "ticker_id": 8930, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12811000", "ebitda": "19042000", "netIncome": "3536000", "grossProfit": "15417000", "depreciation": "None", "totalRevenue": "24354000", "costOfRevenue": "8937000", "interestIncome": "242000", "incomeBeforeTax": "5426000", "interestExpense": "7385000", "operatingIncome": "12142000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "-7851000", "nonInterestIncome": "None", "operatingExpenses": "3275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6231000", "sellingGeneralAndAdministrative": "2732000", "netIncomeFromContinuingOperations": "5400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "624755000", "longTermDebt": "472794000", "shortTermDebt": "9702000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9659000", "reportedCurrency": "USD", "retainedEarnings": "-353881000", "totalLiabilities": "526637000", "otherCurrentAssets": "33625000", "totalCurrentAssets": "67722000", "currentLongTermDebt": "None", "longTermInvestments": "12506000", "shortTermInvestments": "12506000", "currentNetReceivables": "14864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557033000", "currentAccountsPayable": "18079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492572000", "totalShareholderEquity": "53675000", "capitalLeaseObligations": "19778000", "otherCurrentLiabilities": "105000", "totalCurrentLiabilities": "27886000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "498751000", "cashAndShortTermInvestments": "19233000", "commonStockSharesOutstanding": "2911", "intangibleAssetsExcludingGoodwill": "9659000", "cashAndCashEquivalentsAtCarryingValue": "19233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5400000", "profitLoss": "None", "dividendPayout": "2104000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4440000", "capitalExpenditures": "2077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34364000", "cashflowFromInvestment": "16228000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24354000, "cost_of_revenue": 8937000, "gross_profit": 15417000, "research_and_development": null, "selling_general_admin": 2732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12811000, "depreciation_amortisation": 6231000, "ebitda": 19042000, "interest_expense": 7385000, "interest_income": null, "other_non_operating": null, "pretax_income": 5426000, "tax_provision": 26000, "effective_tax_rate": null, "net_income": 3536000, "net_income_continuing_ops": 5400000, "net_income_to_common": 3536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19233000, "short_term_investments": 12506000, "net_receivables": 14864000, "inventory": null, "other_current_assets": null, "total_current_assets": 67722000, "net_ppe": null, "goodwill": null, "intangible_assets": 9659000, "goodwill_and_intangibles": 9659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 557033000, "total_assets": 624755000, "short_term_debt": 9702000, "accounts_payable": 18079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27886000, "long_term_debt": 472794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 498751000, "total_liabilities": 526637000, "total_debt": 482496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -353881000, "total_equity": 53675000, "shares_outstanding": 2911, "operating_cash_flow": 4440000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2077000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16228000, "dividends_paid": 2104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34364000, "free_cash_flow": 6517000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12811000", "ebitda": "19042000", "netIncome": "3536000", "grossProfit": "15417000", "depreciation": "None", "totalRevenue": "24354000", "costOfRevenue": "8937000", "interestIncome": "242000", "incomeBeforeTax": "5426000", "interestExpense": "7385000", "operatingIncome": "12142000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "-7851000", "nonInterestIncome": "None", "operatingExpenses": "3275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6231000", "sellingGeneralAndAdministrative": "2732000", "netIncomeFromContinuingOperations": "5400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "624755000", "longTermDebt": "472794000", "shortTermDebt": "9702000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9659000", "reportedCurrency": "USD", "retainedEarnings": "-353881000", "totalLiabilities": "526637000", "otherCurrentAssets": "33625000", "totalCurrentAssets": "67722000", "currentLongTermDebt": "None", "longTermInvestments": "12506000", "shortTermInvestments": "12506000", "currentNetReceivables": "14864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557033000", "currentAccountsPayable": "18079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492572000", "totalShareholderEquity": "53675000", "capitalLeaseObligations": "19778000", "otherCurrentLiabilities": "105000", "totalCurrentLiabilities": "27886000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "498751000", "cashAndShortTermInvestments": "19233000", "commonStockSharesOutstanding": "2911", "intangibleAssetsExcludingGoodwill": "9659000", "cashAndCashEquivalentsAtCarryingValue": "19233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5400000", "profitLoss": "None", "dividendPayout": "2104000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4440000", "capitalExpenditures": "2077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34364000", "cashflowFromInvestment": "16228000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6231000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 27593000, "cost_of_revenue": 8942000, "gross_profit": 18651000, "ebit": 47814000, "ebitda": 53918000, "pretax_income": 39762000, "tax_provision": null, "net_income": 37507000, "net_income_to_common": 37507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42964000, "total_current_assets": 75408000, "total_assets": 653702000, "short_term_debt": 5953000, "long_term_debt": 482609000, "total_debt": 488562000, "total_liabilities": 537048000, "total_equity": 59256000, "shares_outstanding": 3836, "goodwill_and_intangibles": 11806000 }, "cash_flow": { "operating_cash_flow": 5400000, "capital_expenditure": 3868000, "free_cash_flow": 9268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200889, "ticker_id": 8930, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47814000", "ebitda": "53918000", "netIncome": "37507000", "grossProfit": "18651000", "depreciation": "None", "totalRevenue": "27593000", "costOfRevenue": "8942000", "interestIncome": "204000", "incomeBeforeTax": "39762000", "interestExpense": "8052000", "operatingIncome": "4637000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8364000", "nonInterestIncome": "None", "operatingExpenses": "14014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6104000", "sellingGeneralAndAdministrative": "3494000", "netIncomeFromContinuingOperations": "39762000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "653702000", "longTermDebt": "482609000", "shortTermDebt": "5953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11806000", "reportedCurrency": "USD", "retainedEarnings": "-347029000", "totalLiabilities": "537048000", "otherCurrentAssets": "17752000", "totalCurrentAssets": "75408000", "currentLongTermDebt": "None", "longTermInvestments": "12025000", "shortTermInvestments": "None", "currentNetReceivables": "14692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "578294000", "currentAccountsPayable": "17131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492737000", "totalShareholderEquity": "59256000", "capitalLeaseObligations": "21249000", "otherCurrentLiabilities": "5168000", "totalCurrentLiabilities": "28252000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "508796000", "cashAndShortTermInvestments": "42964000", "commonStockSharesOutstanding": "3836", "intangibleAssetsExcludingGoodwill": "11806000", "cashAndCashEquivalentsAtCarryingValue": "42964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39762000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5400000", "capitalExpenditures": "3868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13621000", "cashflowFromInvestment": "13918000", "stockBasedCompensation": "None", "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": "5277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27593000, "cost_of_revenue": 8942000, "gross_profit": 18651000, "research_and_development": null, "selling_general_admin": 3494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47814000, "depreciation_amortisation": 6104000, "ebitda": 53918000, "interest_expense": 8052000, "interest_income": null, "other_non_operating": null, "pretax_income": 39762000, "tax_provision": null, "effective_tax_rate": null, "net_income": 37507000, "net_income_continuing_ops": 39762000, "net_income_to_common": 37507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42964000, "short_term_investments": null, "net_receivables": 14692000, "inventory": null, "other_current_assets": null, "total_current_assets": 75408000, "net_ppe": null, "goodwill": null, "intangible_assets": 11806000, "goodwill_and_intangibles": 11806000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 578294000, "total_assets": 653702000, "short_term_debt": 5953000, "accounts_payable": 17131000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28252000, "long_term_debt": 482609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 508796000, "total_liabilities": 537048000, "total_debt": 488562000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -347029000, "total_equity": 59256000, "shares_outstanding": 3836, "operating_cash_flow": 5400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13918000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13621000, "free_cash_flow": 9268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47814000", "ebitda": "53918000", "netIncome": "37507000", "grossProfit": "18651000", "depreciation": "None", "totalRevenue": "27593000", "costOfRevenue": "8942000", "interestIncome": "204000", "incomeBeforeTax": "39762000", "interestExpense": "8052000", "operatingIncome": "4637000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8364000", "nonInterestIncome": "None", "operatingExpenses": "14014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6104000", "sellingGeneralAndAdministrative": "3494000", "netIncomeFromContinuingOperations": "39762000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "653702000", "longTermDebt": "482609000", "shortTermDebt": "5953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11806000", "reportedCurrency": "USD", "retainedEarnings": "-347029000", "totalLiabilities": "537048000", "otherCurrentAssets": "17752000", "totalCurrentAssets": "75408000", "currentLongTermDebt": "None", "longTermInvestments": "12025000", "shortTermInvestments": "None", "currentNetReceivables": "14692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "578294000", "currentAccountsPayable": "17131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492737000", "totalShareholderEquity": "59256000", "capitalLeaseObligations": "21249000", "otherCurrentLiabilities": "5168000", "totalCurrentLiabilities": "28252000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "508796000", "cashAndShortTermInvestments": "42964000", "commonStockSharesOutstanding": "3836", "intangibleAssetsExcludingGoodwill": "11806000", "cashAndCashEquivalentsAtCarryingValue": "42964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39762000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5400000", "capitalExpenditures": "3868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13621000", "cashflowFromInvestment": "13918000", "stockBasedCompensation": "None", "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": "5277000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 24792000, "cost_of_revenue": 8444000, "gross_profit": 16348000, "ebit": -23583000, "ebitda": -17342000, "pretax_income": -30631000, "tax_provision": 5044000, "net_income": -33320000, "net_income_to_common": -33320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37070000, "total_current_assets": 92673000, "total_assets": 673203000, "short_term_debt": 12275000, "long_term_debt": 482903000, "total_debt": 495178000, "total_liabilities": 583004000, "total_equity": 25644000, "shares_outstanding": 352, "goodwill_and_intangibles": 12919000 }, "cash_flow": { "operating_cash_flow": 7476000, "capital_expenditure": 6761000, "free_cash_flow": 14237000, "dividends_paid": 2071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200891, "ticker_id": 8930, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23583000", "ebitda": "-17342000", "netIncome": "-33320000", "grossProfit": "16348000", "depreciation": "None", "totalRevenue": "24792000", "costOfRevenue": "8444000", "interestIncome": "133000", "incomeBeforeTax": "-30631000", "interestExpense": "7048000", "operatingIncome": "13894000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5044000", "reportedCurrency": "USD", "netInterestIncome": "-7718000", "nonInterestIncome": "None", "operatingExpenses": "2454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6241000", "sellingGeneralAndAdministrative": "2101000", "netIncomeFromContinuingOperations": "-30631000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "673203000", "longTermDebt": "482903000", "shortTermDebt": "12275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "12919000", "reportedCurrency": "USD", "retainedEarnings": "-379066000", "totalLiabilities": "583004000", "otherCurrentAssets": "43116000", "totalCurrentAssets": "92673000", "currentLongTermDebt": "None", "longTermInvestments": "11964000", "shortTermInvestments": "11964000", "currentNetReceivables": "12487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "580530000", "currentAccountsPayable": "20721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505358000", "totalShareholderEquity": "25644000", "capitalLeaseObligations": "22455000", "otherCurrentLiabilities": "163000", "totalCurrentLiabilities": "33159000", "otherNonCurrentLiabilities": "-10000", "totalNonCurrentLiabilities": "549845000", "cashAndShortTermInvestments": "37070000", "commonStockSharesOutstanding": "352", "intangibleAssetsExcludingGoodwill": "12919000", "cashAndCashEquivalentsAtCarryingValue": "37070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33320000", "profitLoss": "None", "dividendPayout": "2071000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7476000", "capitalExpenditures": "6761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1483000", "cashflowFromInvestment": "7262000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6241000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24792000, "cost_of_revenue": 8444000, "gross_profit": 16348000, "research_and_development": null, "selling_general_admin": 2101000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23583000, "depreciation_amortisation": 6241000, "ebitda": -17342000, "interest_expense": 7048000, "interest_income": null, "other_non_operating": null, "pretax_income": -30631000, "tax_provision": 5044000, "effective_tax_rate": null, "net_income": -33320000, "net_income_continuing_ops": -30631000, "net_income_to_common": -33320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37070000, "short_term_investments": 11964000, "net_receivables": 12487000, "inventory": null, "other_current_assets": null, "total_current_assets": 92673000, "net_ppe": null, "goodwill": null, "intangible_assets": 12919000, "goodwill_and_intangibles": 12919000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 580530000, "total_assets": 673203000, "short_term_debt": 12275000, "accounts_payable": 20721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33159000, "long_term_debt": 482903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 549845000, "total_liabilities": 583004000, "total_debt": 495178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -379066000, "total_equity": 25644000, "shares_outstanding": 352, "operating_cash_flow": 7476000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7262000, "dividends_paid": 2071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1483000, "free_cash_flow": 14237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23583000", "ebitda": "-17342000", "netIncome": "-33320000", "grossProfit": "16348000", "depreciation": "None", "totalRevenue": "24792000", "costOfRevenue": "8444000", "interestIncome": "133000", "incomeBeforeTax": "-30631000", "interestExpense": "7048000", "operatingIncome": "13894000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5044000", "reportedCurrency": "USD", "netInterestIncome": "-7718000", "nonInterestIncome": "None", "operatingExpenses": "2454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6241000", "sellingGeneralAndAdministrative": "2101000", "netIncomeFromContinuingOperations": "-30631000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "673203000", "longTermDebt": "482903000", "shortTermDebt": "12275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "12919000", "reportedCurrency": "USD", "retainedEarnings": "-379066000", "totalLiabilities": "583004000", "otherCurrentAssets": "43116000", "totalCurrentAssets": "92673000", "currentLongTermDebt": "None", "longTermInvestments": "11964000", "shortTermInvestments": "11964000", "currentNetReceivables": "12487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "580530000", "currentAccountsPayable": "20721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505358000", "totalShareholderEquity": "25644000", "capitalLeaseObligations": "22455000", "otherCurrentLiabilities": "163000", "totalCurrentLiabilities": "33159000", "otherNonCurrentLiabilities": "-10000", "totalNonCurrentLiabilities": "549845000", "cashAndShortTermInvestments": "37070000", "commonStockSharesOutstanding": "352", "intangibleAssetsExcludingGoodwill": "12919000", "cashAndCashEquivalentsAtCarryingValue": "37070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33320000", "profitLoss": "None", "dividendPayout": "2071000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7476000", "capitalExpenditures": "6761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1483000", "cashflowFromInvestment": "7262000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6241000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 26317000, "cost_of_revenue": 8664000, "gross_profit": 17653000, "ebit": 5327000, "ebitda": 11700000, "pretax_income": -2357000, "tax_provision": 1000, "net_income": -5056000, "net_income_to_common": -5056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19609000, "total_current_assets": 81064000, "total_assets": 670315000, "short_term_debt": 14137000, "long_term_debt": 481239000, "total_debt": 495376000, "total_liabilities": 540339000, "total_equity": 64254000, "shares_outstanding": 315, "goodwill_and_intangibles": 15086000 }, "cash_flow": { "operating_cash_flow": 7878000, "capital_expenditure": 7763000, "free_cash_flow": 15641000, "dividends_paid": 2022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200892, "ticker_id": 8930, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5327000", "ebitda": "11700000", "netIncome": "-5056000", "grossProfit": "17653000", "depreciation": "None", "totalRevenue": "26317000", "costOfRevenue": "8664000", "interestIncome": "60000", "incomeBeforeTax": "-2357000", "interestExpense": "7684000", "operatingIncome": "11522000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-8718000", "nonInterestIncome": "None", "operatingExpenses": "6131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6373000", "sellingGeneralAndAdministrative": "2641000", "netIncomeFromContinuingOperations": "-2358000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "670315000", "longTermDebt": "481239000", "shortTermDebt": "14137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15086000", "reportedCurrency": "USD", "retainedEarnings": "-343391000", "totalLiabilities": "540339000", "otherCurrentAssets": "46984000", "totalCurrentAssets": "81064000", "currentLongTermDebt": "None", "longTermInvestments": "11373000", "shortTermInvestments": "11373000", "currentNetReceivables": "14471000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589251000", "currentAccountsPayable": "21114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504934000", "totalShareholderEquity": "64254000", "capitalLeaseObligations": "23695000", "otherCurrentLiabilities": "-509000", "totalCurrentLiabilities": "34742000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "505597000", "cashAndShortTermInvestments": "19609000", "commonStockSharesOutstanding": "315", "intangibleAssetsExcludingGoodwill": "15086000", "cashAndCashEquivalentsAtCarryingValue": "19609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2358000", "profitLoss": "None", "dividendPayout": "2022000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7878000", "capitalExpenditures": "7763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2027000", "cashflowFromInvestment": "-2601000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26317000, "cost_of_revenue": 8664000, "gross_profit": 17653000, "research_and_development": null, "selling_general_admin": 2641000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5327000, "depreciation_amortisation": 6373000, "ebitda": 11700000, "interest_expense": 7684000, "interest_income": null, "other_non_operating": null, "pretax_income": -2357000, "tax_provision": 1000, "effective_tax_rate": null, "net_income": -5056000, "net_income_continuing_ops": -2358000, "net_income_to_common": -5056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19609000, "short_term_investments": 11373000, "net_receivables": 14471000, "inventory": null, "other_current_assets": null, "total_current_assets": 81064000, "net_ppe": null, "goodwill": null, "intangible_assets": 15086000, "goodwill_and_intangibles": 15086000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 589251000, "total_assets": 670315000, "short_term_debt": 14137000, "accounts_payable": 21114000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34742000, "long_term_debt": 481239000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 505597000, "total_liabilities": 540339000, "total_debt": 495376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -343391000, "total_equity": 64254000, "shares_outstanding": 315, "operating_cash_flow": 7878000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2601000, "dividends_paid": 2022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2027000, "free_cash_flow": 15641000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5327000", "ebitda": "11700000", "netIncome": "-5056000", "grossProfit": "17653000", "depreciation": "None", "totalRevenue": "26317000", "costOfRevenue": "8664000", "interestIncome": "60000", "incomeBeforeTax": "-2357000", "interestExpense": "7684000", "operatingIncome": "11522000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-8718000", "nonInterestIncome": "None", "operatingExpenses": "6131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6373000", "sellingGeneralAndAdministrative": "2641000", "netIncomeFromContinuingOperations": "-2358000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "670315000", "longTermDebt": "481239000", "shortTermDebt": "14137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15086000", "reportedCurrency": "USD", "retainedEarnings": "-343391000", "totalLiabilities": "540339000", "otherCurrentAssets": "46984000", "totalCurrentAssets": "81064000", "currentLongTermDebt": "None", "longTermInvestments": "11373000", "shortTermInvestments": "11373000", "currentNetReceivables": "14471000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589251000", "currentAccountsPayable": "21114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504934000", "totalShareholderEquity": "64254000", "capitalLeaseObligations": "23695000", "otherCurrentLiabilities": "-509000", "totalCurrentLiabilities": "34742000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "505597000", "cashAndShortTermInvestments": "19609000", "commonStockSharesOutstanding": "315", "intangibleAssetsExcludingGoodwill": "15086000", "cashAndCashEquivalentsAtCarryingValue": "19609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2358000", "profitLoss": "None", "dividendPayout": "2022000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7878000", "capitalExpenditures": "7763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2027000", "cashflowFromInvestment": "-2601000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4600000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 25872000, "cost_of_revenue": 9050000, "gross_profit": 16822000, "ebit": 771000, "ebitda": 7369000, "pretax_income": -6006000, "tax_provision": 2701000, "net_income": -8707000, "net_income_to_common": -8707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17732000, "total_current_assets": 74348000, "total_assets": 667614000, "short_term_debt": 78995000, "long_term_debt": 415718000, "total_debt": 494713000, "total_liabilities": 534623000, "total_equity": 66868000, "shares_outstanding": 291, "goodwill_and_intangibles": 17219000 }, "cash_flow": { "operating_cash_flow": 5234000, "capital_expenditure": 4134000, "free_cash_flow": 9368000, "dividends_paid": 2688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200893, "ticker_id": 8930, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "771000", "ebitda": "7369000", "netIncome": "-8707000", "grossProfit": "16822000", "depreciation": "None", "totalRevenue": "25872000", "costOfRevenue": "9050000", "interestIncome": "63000", "incomeBeforeTax": "-6006000", "interestExpense": "6777000", "operatingIncome": "7478000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2701000", "reportedCurrency": "USD", "netInterestIncome": "-7342000", "nonInterestIncome": "None", "operatingExpenses": "9344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6598000", "sellingGeneralAndAdministrative": "2746000", "netIncomeFromContinuingOperations": "-6006000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "680000", "currentDebt": "None", "investments": "None", "totalAssets": "667614000", "longTermDebt": "415718000", "shortTermDebt": "78995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17219000", "reportedCurrency": "USD", "retainedEarnings": "-335603000", "totalLiabilities": "534623000", "otherCurrentAssets": "44883000", "totalCurrentAssets": "74348000", "currentLongTermDebt": "62487000", "longTermInvestments": "10579000", "shortTermInvestments": "10579000", "currentNetReceivables": "11733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "593266000", "currentAccountsPayable": "19289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504993000", "totalShareholderEquity": "66868000", "capitalLeaseObligations": "26788000", "otherCurrentLiabilities": "1181000", "totalCurrentLiabilities": "99465000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "435158000", "cashAndShortTermInvestments": "17732000", "commonStockSharesOutstanding": "291", "intangibleAssetsExcludingGoodwill": "17219000", "cashAndCashEquivalentsAtCarryingValue": "17732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6006000", "profitLoss": "None", "dividendPayout": "2688000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5234000", "capitalExpenditures": "4134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2393000", "cashflowFromInvestment": "-4134000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25872000, "cost_of_revenue": 9050000, "gross_profit": 16822000, "research_and_development": null, "selling_general_admin": 2746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 771000, "depreciation_amortisation": 6598000, "ebitda": 7369000, "interest_expense": 6777000, "interest_income": null, "other_non_operating": null, "pretax_income": -6006000, "tax_provision": 2701000, "effective_tax_rate": null, "net_income": -8707000, "net_income_continuing_ops": -6006000, "net_income_to_common": -8707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17732000, "short_term_investments": 10579000, "net_receivables": 11733000, "inventory": 1, "other_current_assets": null, "total_current_assets": 74348000, "net_ppe": null, "goodwill": null, "intangible_assets": 17219000, "goodwill_and_intangibles": 17219000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 593266000, "total_assets": 667614000, "short_term_debt": 78995000, "accounts_payable": 19289000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99465000, "long_term_debt": 415718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 435158000, "total_liabilities": 534623000, "total_debt": 494713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -335603000, "total_equity": 66868000, "shares_outstanding": 291, "operating_cash_flow": 5234000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4134000, "dividends_paid": 2688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2393000, "free_cash_flow": 9368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "771000", "ebitda": "7369000", "netIncome": "-8707000", "grossProfit": "16822000", "depreciation": "None", "totalRevenue": "25872000", "costOfRevenue": "9050000", "interestIncome": "63000", "incomeBeforeTax": "-6006000", "interestExpense": "6777000", "operatingIncome": "7478000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2701000", "reportedCurrency": "USD", "netInterestIncome": "-7342000", "nonInterestIncome": "None", "operatingExpenses": "9344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6598000", "sellingGeneralAndAdministrative": "2746000", "netIncomeFromContinuingOperations": "-6006000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "680000", "currentDebt": "None", "investments": "None", "totalAssets": "667614000", "longTermDebt": "415718000", "shortTermDebt": "78995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17219000", "reportedCurrency": "USD", "retainedEarnings": "-335603000", "totalLiabilities": "534623000", "otherCurrentAssets": "44883000", "totalCurrentAssets": "74348000", "currentLongTermDebt": "62487000", "longTermInvestments": "10579000", "shortTermInvestments": "10579000", "currentNetReceivables": "11733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "593266000", "currentAccountsPayable": "19289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504993000", "totalShareholderEquity": "66868000", "capitalLeaseObligations": "26788000", "otherCurrentLiabilities": "1181000", "totalCurrentLiabilities": "99465000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "435158000", "cashAndShortTermInvestments": "17732000", "commonStockSharesOutstanding": "291", "intangibleAssetsExcludingGoodwill": "17219000", "cashAndCashEquivalentsAtCarryingValue": "17732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6006000", "profitLoss": "None", "dividendPayout": "2688000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5234000", "capitalExpenditures": "4134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2393000", "cashflowFromInvestment": "-4134000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6598000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 26215000, "cost_of_revenue": 8802000, "gross_profit": 17413000, "ebit": 26840000, "ebitda": 33700000, "pretax_income": 19154000, "tax_provision": 2709000, "net_income": 16445000, "net_income_to_common": 16445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18404000, "total_current_assets": 52933000, "total_assets": 668332000, "short_term_debt": 17814000, "long_term_debt": 477574000, "total_debt": 495388000, "total_liabilities": 526804000, "total_equity": 75412000, "shares_outstanding": 292, "goodwill_and_intangibles": 19057000 }, "cash_flow": { "operating_cash_flow": 5902000, "capital_expenditure": 8403000, "free_cash_flow": 14305000, "dividends_paid": 10752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200894, "ticker_id": 8930, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26840000", "ebitda": "33700000", "netIncome": "16445000", "grossProfit": "17413000", "depreciation": "None", "totalRevenue": "26215000", "costOfRevenue": "8802000", "interestIncome": "148000", "incomeBeforeTax": "19154000", "interestExpense": "7686000", "operatingIncome": "7167000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2709000", "reportedCurrency": "USD", "netInterestIncome": "-8041000", "nonInterestIncome": "None", "operatingExpenses": "10246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6860000", "sellingGeneralAndAdministrative": "3386000", "netIncomeFromContinuingOperations": "19154000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "538000", "currentDebt": "None", "investments": "None", "totalAssets": "668332000", "longTermDebt": "477574000", "shortTermDebt": "17814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19057000", "reportedCurrency": "USD", "retainedEarnings": "-324854000", "totalLiabilities": "526804000", "otherCurrentAssets": "21403000", "totalCurrentAssets": "52933000", "currentLongTermDebt": "None", "longTermInvestments": "10685000", "shortTermInvestments": "10685000", "currentNetReceivables": "13126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615399000", "currentAccountsPayable": "17065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505717000", "totalShareholderEquity": "75412000", "capitalLeaseObligations": "10329000", "otherCurrentLiabilities": "17065000", "totalCurrentLiabilities": "34879000", "otherNonCurrentLiabilities": "17814000", "totalNonCurrentLiabilities": "491925000", "cashAndShortTermInvestments": "18404000", "commonStockSharesOutstanding": "292", "intangibleAssetsExcludingGoodwill": "19057000", "cashAndCashEquivalentsAtCarryingValue": "18404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19154000", "profitLoss": "None", "dividendPayout": "10752000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1278000", "operatingCashflow": "5902000", "capitalExpenditures": "8403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3049000", "cashflowFromInvestment": "-11903000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26215000, "cost_of_revenue": 8802000, "gross_profit": 17413000, "research_and_development": null, "selling_general_admin": 3386000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26840000, "depreciation_amortisation": 6860000, "ebitda": 33700000, "interest_expense": 7686000, "interest_income": null, "other_non_operating": null, "pretax_income": 19154000, "tax_provision": 2709000, "effective_tax_rate": null, "net_income": 16445000, "net_income_continuing_ops": 19154000, "net_income_to_common": 16445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18404000, "short_term_investments": 10685000, "net_receivables": 13126000, "inventory": null, "other_current_assets": null, "total_current_assets": 52933000, "net_ppe": null, "goodwill": null, "intangible_assets": 19057000, "goodwill_and_intangibles": 19057000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 615399000, "total_assets": 668332000, "short_term_debt": 17814000, "accounts_payable": 17065000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34879000, "long_term_debt": 477574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 491925000, "total_liabilities": 526804000, "total_debt": 495388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -324854000, "total_equity": 75412000, "shares_outstanding": 292, "operating_cash_flow": 5902000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11903000, "dividends_paid": 10752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3049000, "free_cash_flow": 14305000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26840000", "ebitda": "33700000", "netIncome": "16445000", "grossProfit": "17413000", "depreciation": "None", "totalRevenue": "26215000", "costOfRevenue": "8802000", "interestIncome": "148000", "incomeBeforeTax": "19154000", "interestExpense": "7686000", "operatingIncome": "7167000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2709000", "reportedCurrency": "USD", "netInterestIncome": "-8041000", "nonInterestIncome": "None", "operatingExpenses": "10246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6860000", "sellingGeneralAndAdministrative": "3386000", "netIncomeFromContinuingOperations": "19154000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "538000", "currentDebt": "None", "investments": "None", "totalAssets": "668332000", "longTermDebt": "477574000", "shortTermDebt": "17814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19057000", "reportedCurrency": "USD", "retainedEarnings": "-324854000", "totalLiabilities": "526804000", "otherCurrentAssets": "21403000", "totalCurrentAssets": "52933000", "currentLongTermDebt": "None", "longTermInvestments": "10685000", "shortTermInvestments": "10685000", "currentNetReceivables": "13126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615399000", "currentAccountsPayable": "17065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505717000", "totalShareholderEquity": "75412000", "capitalLeaseObligations": "10329000", "otherCurrentLiabilities": "17065000", "totalCurrentLiabilities": "34879000", "otherNonCurrentLiabilities": "17814000", "totalNonCurrentLiabilities": "491925000", "cashAndShortTermInvestments": "18404000", "commonStockSharesOutstanding": "292", "intangibleAssetsExcludingGoodwill": "19057000", "cashAndCashEquivalentsAtCarryingValue": "18404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19154000", "profitLoss": "None", "dividendPayout": "10752000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1278000", "operatingCashflow": "5902000", "capitalExpenditures": "8403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3049000", "cashflowFromInvestment": "-11903000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5876000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 25204000, "cost_of_revenue": 8771000, "gross_profit": 16433000, "ebit": 7083000, "ebitda": 12726000, "pretax_income": -11366000, "tax_provision": 2000, "net_income": -14061000, "net_income_to_common": -14061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25419000, "total_current_assets": 64492000, "total_assets": 671937000, "short_term_debt": 5804000, "long_term_debt": 477432000, "total_debt": 483236000, "total_liabilities": 544962000, "total_equity": 60855999, "shares_outstanding": 1, "goodwill_and_intangibles": 22237000 }, "cash_flow": { "operating_cash_flow": 3525000, "capital_expenditure": 4773000, "free_cash_flow": 8298000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200896, "ticker_id": 8930, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7083000", "ebitda": "12726000", "netIncome": "-14061000", "grossProfit": "16433000", "depreciation": "None", "totalRevenue": "25204000", "costOfRevenue": "8771000", "interestIncome": "163000", "incomeBeforeTax": "-11366000", "interestExpense": "7469000", "operatingIncome": "9287000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-7306000", "nonInterestIncome": "None", "operatingExpenses": "7146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5643000", "sellingGeneralAndAdministrative": "2475000", "netIncomeFromContinuingOperations": "-11368000" }, "balance": { "goodwill": "None", "inventory": "83986000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "671937000", "longTermDebt": "477432000", "shortTermDebt": "5804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "22237000", "reportedCurrency": "USD", "retainedEarnings": "-337231000", "totalLiabilities": "544962000", "otherCurrentAssets": "27382000", "totalCurrentAssets": "64492000", "currentLongTermDebt": "None", "longTermInvestments": "6580000", "shortTermInvestments": "6580000", "currentNetReceivables": "11691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607445000", "currentAccountsPayable": "18291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "487809000", "totalShareholderEquity": "60855999", "capitalLeaseObligations": "10377000", "otherCurrentLiabilities": "19840000", "totalCurrentLiabilities": "43935000", "otherNonCurrentLiabilities": "19022000", "totalNonCurrentLiabilities": "501027000", "cashAndShortTermInvestments": "25419000", "commonStockSharesOutstanding": "1.95", "intangibleAssetsExcludingGoodwill": "22237000", "cashAndCashEquivalentsAtCarryingValue": "25419000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14061000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "942000", "operatingCashflow": "3525000", "capitalExpenditures": "4773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3769000", "cashflowFromInvestment": "-12582000", "stockBasedCompensation": "None", "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": "6875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25204000, "cost_of_revenue": 8771000, "gross_profit": 16433000, "research_and_development": null, "selling_general_admin": 2475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7083000, "depreciation_amortisation": 5643000, "ebitda": 12726000, "interest_expense": 7469000, "interest_income": null, "other_non_operating": null, "pretax_income": -11366000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -14061000, "net_income_continuing_ops": -11368000, "net_income_to_common": -14061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25419000, "short_term_investments": 6580000, "net_receivables": 11691000, "inventory": 83986000, "other_current_assets": null, "total_current_assets": 64492000, "net_ppe": null, "goodwill": null, "intangible_assets": 22237000, "goodwill_and_intangibles": 22237000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 607445000, "total_assets": 671937000, "short_term_debt": 5804000, "accounts_payable": 18291000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43935000, "long_term_debt": 477432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 501027000, "total_liabilities": 544962000, "total_debt": 483236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -337231000, "total_equity": 60855999, "shares_outstanding": 1, "operating_cash_flow": 3525000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12582000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3769000, "free_cash_flow": 8298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7083000", "ebitda": "12726000", "netIncome": "-14061000", "grossProfit": "16433000", "depreciation": "None", "totalRevenue": "25204000", "costOfRevenue": "8771000", "interestIncome": "163000", "incomeBeforeTax": "-11366000", "interestExpense": "7469000", "operatingIncome": "9287000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-7306000", "nonInterestIncome": "None", "operatingExpenses": "7146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5643000", "sellingGeneralAndAdministrative": "2475000", "netIncomeFromContinuingOperations": "-11368000" }, "balance": { "goodwill": "None", "inventory": "83986000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "671937000", "longTermDebt": "477432000", "shortTermDebt": "5804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "22237000", "reportedCurrency": "USD", "retainedEarnings": "-337231000", "totalLiabilities": "544962000", "otherCurrentAssets": "27382000", "totalCurrentAssets": "64492000", "currentLongTermDebt": "None", "longTermInvestments": "6580000", "shortTermInvestments": "6580000", "currentNetReceivables": "11691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607445000", "currentAccountsPayable": "18291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "487809000", "totalShareholderEquity": "60855999", "capitalLeaseObligations": "10377000", "otherCurrentLiabilities": "19840000", "totalCurrentLiabilities": "43935000", "otherNonCurrentLiabilities": "19022000", "totalNonCurrentLiabilities": "501027000", "cashAndShortTermInvestments": "25419000", "commonStockSharesOutstanding": "1.95", "intangibleAssetsExcludingGoodwill": "22237000", "cashAndCashEquivalentsAtCarryingValue": "25419000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14061000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "942000", "operatingCashflow": "3525000", "capitalExpenditures": "4773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3769000", "cashflowFromInvestment": "-12582000", "stockBasedCompensation": "None", "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": "6875000", "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": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "income_statement": { "revenue": 24840000, "cost_of_revenue": 8342000, "gross_profit": 16498000, "ebit": 6379000, "ebitda": 12443000, "pretax_income": -1248000, "tax_provision": 46000, "net_income": -3970000, "net_income_to_common": -3970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28735000, "total_current_assets": 65412000, "total_assets": 673362000, "short_term_debt": 713000, "long_term_debt": 469288000, "total_debt": 470001000, "total_liabilities": 525882000, "total_equity": 81279000, "shares_outstanding": 1, "goodwill_and_intangibles": 24504000 }, "cash_flow": { "operating_cash_flow": 7820000, "capital_expenditure": 4155000, "free_cash_flow": 11975000, "dividends_paid": 2261000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 200897, "ticker_id": 8930, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:22:36.969899+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6379000", "ebitda": "12443000", "netIncome": "-3970000", "grossProfit": "16498000", "depreciation": "None", "totalRevenue": "24840000", "costOfRevenue": "8342000", "interestIncome": "126000", "incomeBeforeTax": "-1248000", "interestExpense": "7179000", "operatingIncome": "6379000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "46000", "reportedCurrency": "USD", "netInterestIncome": "-10053000", "nonInterestIncome": "None", "operatingExpenses": "10119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2552000", "costofGoodsAndServicesSold": "8342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6064000", "sellingGeneralAndAdministrative": "2818000", "netIncomeFromContinuingOperations": "-1294000" }, "balance": { "goodwill": "None", "inventory": "85481000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "673362000", "longTermDebt": "469288000", "shortTermDebt": "713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "24504000", "reportedCurrency": "USD", "retainedEarnings": "-307213000", "totalLiabilities": "525882000", "otherCurrentAssets": "25629000", "totalCurrentAssets": "65412000", "currentLongTermDebt": "None", "longTermInvestments": "3031000", "shortTermInvestments": "3031000", "currentNetReceivables": "11048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607950000", "currentAccountsPayable": "17209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "558423000", "shortLongTermDebtTotal": "485667999", "totalShareholderEquity": "81279000", "capitalLeaseObligations": "16380000", "otherCurrentLiabilities": "2526000", "totalCurrentLiabilities": "19735000", "otherNonCurrentLiabilities": "20479000", "totalNonCurrentLiabilities": "506147000", "cashAndShortTermInvestments": "28735000", "commonStockSharesOutstanding": "1.94", "intangibleAssetsExcludingGoodwill": "24504000", "cashAndCashEquivalentsAtCarryingValue": "28735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1294000", "profitLoss": "None", "dividendPayout": "2261000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "336000", "operatingCashflow": "7820000", "capitalExpenditures": "4155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2915000", "cashflowFromInvestment": "-5881000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2261000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24840000, "cost_of_revenue": 8342000, "gross_profit": 16498000, "research_and_development": null, "selling_general_admin": 2818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6379000, "depreciation_amortisation": 6064000, "ebitda": 12443000, "interest_expense": 7179000, "interest_income": null, "other_non_operating": null, "pretax_income": -1248000, "tax_provision": 46000, "effective_tax_rate": null, "net_income": -3970000, "net_income_continuing_ops": -1294000, "net_income_to_common": -3970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28735000, "short_term_investments": 3031000, "net_receivables": 11048000, "inventory": 85481000, "other_current_assets": null, "total_current_assets": 65412000, "net_ppe": null, "goodwill": null, "intangible_assets": 24504000, "goodwill_and_intangibles": 24504000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 607950000, "total_assets": 673362000, "short_term_debt": 713000, "accounts_payable": 17209000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19735000, "long_term_debt": 469288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 506147000, "total_liabilities": 525882000, "total_debt": 470001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -307213000, "total_equity": 81279000, "shares_outstanding": 1, "operating_cash_flow": 7820000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5881000, "dividends_paid": 2261000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2915000, "free_cash_flow": 11975000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6379000", "ebitda": "12443000", "netIncome": "-3970000", "grossProfit": "16498000", "depreciation": "None", "totalRevenue": "24840000", "costOfRevenue": "8342000", "interestIncome": "126000", "incomeBeforeTax": "-1248000", "interestExpense": "7179000", "operatingIncome": "6379000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "46000", "reportedCurrency": "USD", "netInterestIncome": "-10053000", "nonInterestIncome": "None", "operatingExpenses": "10119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2552000", "costofGoodsAndServicesSold": "8342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6064000", "sellingGeneralAndAdministrative": "2818000", "netIncomeFromContinuingOperations": "-1294000" }, "balance": { "goodwill": "None", "inventory": "85481000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "673362000", "longTermDebt": "469288000", "shortTermDebt": "713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "24504000", "reportedCurrency": "USD", "retainedEarnings": "-307213000", "totalLiabilities": "525882000", "otherCurrentAssets": "25629000", "totalCurrentAssets": "65412000", "currentLongTermDebt": "None", "longTermInvestments": "3031000", "shortTermInvestments": "3031000", "currentNetReceivables": "11048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607950000", "currentAccountsPayable": "17209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "558423000", "shortLongTermDebtTotal": "485667999", "totalShareholderEquity": "81279000", "capitalLeaseObligations": "16380000", "otherCurrentLiabilities": "2526000", "totalCurrentLiabilities": "19735000", "otherNonCurrentLiabilities": "20479000", "totalNonCurrentLiabilities": "506147000", "cashAndShortTermInvestments": "28735000", "commonStockSharesOutstanding": "1.94", "intangibleAssetsExcludingGoodwill": "24504000", "cashAndCashEquivalentsAtCarryingValue": "28735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1294000", "profitLoss": "None", "dividendPayout": "2261000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "336000", "operatingCashflow": "7820000", "capitalExpenditures": "4155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2915000", "cashflowFromInvestment": "-5881000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2261000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }