{ "ticker": { "uuid": "80019c89-5134-43dc-95a5-ad3771fcf6e4", "symbol": "YSS", "name": "York Space Systems Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/80019c89-5134-43dc-95a5-ad3771fcf6e4/", "api_url": "https://sharemaestro.com/factors/api/tickers/80019c89-5134-43dc-95a5-ad3771fcf6e4/" }, "ticker_metadata": { "id": 4519, "uuid": "80019c89-5134-43dc-95a5-ad3771fcf6e4", "symbol": "YSS", "name": "York Space Systems Inc.", "asset_type": "equity", "market_cap": 4148926000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "York Space Systems, Inc. is a space and defense prime providing a comprehensive suite of mission-critical solutions for national security, government and commercial customers in the United States. The company is headquartered in Greenwood Village, Colorado.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "80019c89-5134-43dc-95a5-ad3771fcf6e4", "symbol": "YSS", "name": "York Space Systems Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/80019c89-5134-43dc-95a5-ad3771fcf6e4/", "api_url": "https://sharemaestro.com/factors/api/tickers/80019c89-5134-43dc-95a5-ad3771fcf6e4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.62, "coverage": 0.727, "confidence": 0.727, "delta": null }, "headline_factors": { "price": 29.14, "market_cap": 3718532466.82, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.0491, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 1.0683 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:16.026649+00:00", "batch_id": "" }, "size": { "price_close": 29.14, "market_cap": 3718532466.82, "market_cap_usd": 3718532466.82, "enterprise_value": 3214790466.82, "shares_outstanding": 127609213, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.159, "ptbv_ratio": 6.5232, "ps_ratio": 9.6284, "pcf_ratio": null, "pfcf_ratio": -33.061, "ev_ebitda": null, "ev_ebit": -54.9058, "ev_sales": 8.3241, "ev_fcf": -28.5823, "earnings_yield": null, "fcf_yield": -0.035, "price_to_sales": 9.6284, "price_to_book": 2.159, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.1201 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1954, "operating_margin": -0.1516, "net_margin": -0.2189, "ebitda_margin": -0.0213, "fcf_margin": -0.2912, "roe": -0.0491, "roa": -0.0413, "roic": -0.036, "roc_greenblatt": null, "asset_turnover": 0.1885, "cash_conversion": 1.3305, "accruals_ratio": 0.018, "sbc_to_revenue": 0.0032, "piotroski_f_score": 5, "altman_z_score": 7.0475, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0368, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1897, "net_debt_to_ebitda": 61.3497, "debt_to_assets": 0.0742, "interest_coverage": -2.1996, "current_ratio": 5.4909, "quick_ratio": 5.258, "net_debt": -503742000, "local_beta": null, "volatility_252d": 1.0683, "volatility_60d": 1.1887, "max_drawdown_12m": -0.3275, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.5233, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.2648, "book_value_growth_1y": 0.0099, "revenue_growth": 0.5233, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1624, "price_return_3m": 0.3617, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1842, "distance_from_52w_low": 0.471, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 386203000, "gross_profit_ttm": 75459999, "ebit_ttm": -58551000, "ebitda_ttm": -8211000, "net_income_ttm": -84537000, "eps_diluted_ttm": -0.6625, "operating_cash_flow_ttm": -121330000, "capital_expenditure_ttm": 8855000, "fcf_ttm": -112475000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26619000, "cash_and_equivalents": 655693000, "total_current_assets": 806606000, "total_current_liabilities": 146900000, "net_ppe": null, "total_assets": 2049054000, "total_debt": 151951000, "total_equity": 1722351000, "net_working_capital": 12775000, "book_value_per_share": 13.4971, "retained_earnings": -383864000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 570050000, "tangible_book_per_share": 4.4672 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 38, "quality_composite": 38, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 35, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.62, "os_score": 0.76, "value_percentile": 0.62, "quality_percentile": 0.62, "momentum_percentile": 0.62, "factor_coverage": 0.727, "signal_confidence": 0.727, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 46, "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": 5300, "ticker_id": 4519, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:16.026649+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.14, "market_cap": 3718532466.82, "market_cap_usd": 3718532466.82, "enterprise_value": 3214790466.82, "shares_outstanding": 127609213, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.15898645, "ptbv_ratio": 6.52316896, "ps_ratio": 9.62844014, "pcf_ratio": null, "pfcf_ratio": -33.06096881, "ev_ebitda": null, "ev_ebit": -54.90581658, "ev_sales": 8.32409501, "ev_fcf": -28.58226688, "earnings_yield": null, "fcf_yield": -0.03498673, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19538947, "operating_margin": -0.1516068, "net_margin": -0.21889265, "ebitda_margin": -0.02126084, "fcf_margin": -0.29123285, "roe": -0.04908233, "roa": -0.0412566, "roic": -0.03603555, "roc_greenblatt": null, "asset_turnover": 0.18847868, "cash_conversion": 1.33048251, "accruals_ratio": 0.01795609, "sbc_to_revenue": 0.00320557, "debt_to_equity": 0.18968433, "net_debt_to_ebitda": 61.3496529, "debt_to_assets": 0.07415666, "interest_coverage": -2.19959427, "current_ratio": 5.49085092, "quick_ratio": 5.25799864, "net_debt": -503742000, "revenue_growth_1y": 0.52329695, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.26481012, "book_value_growth_1y": 0.00993998, "piotroski_f_score": 5, "altman_z_score": 7.04745596, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16240299, "price_return_3m": 0.36168224, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.18421053, "distance_from_52w_low": 0.47097426, "relative_strength": null, "local_beta": null, "volatility_252d": 1.068252, "volatility_60d": 1.188709, "max_drawdown_12m": -0.32754759, "revenue_ttm": 386203000, "gross_profit_ttm": 75459999, "ebit_ttm": -58551000, "ebitda_ttm": -8211000, "net_income_ttm": -84537000, "eps_diluted_ttm": -0.66246784, "operating_cash_flow_ttm": -121330000, "capital_expenditure_ttm": 8855000, "fcf_ttm": -112475000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26619000, "cash_and_equivalents": 655693000, "total_current_assets": 806606000, "total_current_liabilities": 146900000, "net_ppe": null, "total_assets": 2049054000, "total_debt": 151951000, "total_equity": 1722351000, "net_working_capital": 12775000, "book_value_per_share": 13.49707407, "retained_earnings": -383864000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 570050000, "tangible_book_per_share": 4.46715395, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 35, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 46, "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": 29.14, "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.62, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0491, "momentum_12_1": null, "complete_fields": { "id": 5300, "ticker_id": 4519, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:16.026649+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.14, "market_cap": 3718532466.82, "market_cap_usd": 3718532466.82, "enterprise_value": 3214790466.82, "shares_outstanding": 127609213, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.15898645, "ptbv_ratio": 6.52316896, "ps_ratio": 9.62844014, "pcf_ratio": null, "pfcf_ratio": -33.06096881, "ev_ebitda": null, "ev_ebit": -54.90581658, "ev_sales": 8.32409501, "ev_fcf": -28.58226688, "earnings_yield": null, "fcf_yield": -0.03498673, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19538947, "operating_margin": -0.1516068, "net_margin": -0.21889265, "ebitda_margin": -0.02126084, "fcf_margin": -0.29123285, "roe": -0.04908233, "roa": -0.0412566, "roic": -0.03603555, "roc_greenblatt": null, "asset_turnover": 0.18847868, "cash_conversion": 1.33048251, "accruals_ratio": 0.01795609, "sbc_to_revenue": 0.00320557, "debt_to_equity": 0.18968433, "net_debt_to_ebitda": 61.3496529, "debt_to_assets": 0.07415666, "interest_coverage": -2.19959427, "current_ratio": 5.49085092, "quick_ratio": 5.25799864, "net_debt": -503742000, "revenue_growth_1y": 0.52329695, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.26481012, "book_value_growth_1y": 0.00993998, "piotroski_f_score": 5, "altman_z_score": 7.04745596, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16240299, "price_return_3m": 0.36168224, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.18421053, "distance_from_52w_low": 0.47097426, "relative_strength": null, "local_beta": null, "volatility_252d": 1.068252, "volatility_60d": 1.188709, "max_drawdown_12m": -0.32754759, "revenue_ttm": 386203000, "gross_profit_ttm": 75459999, "ebit_ttm": -58551000, "ebitda_ttm": -8211000, "net_income_ttm": -84537000, "eps_diluted_ttm": -0.66246784, "operating_cash_flow_ttm": -121330000, "capital_expenditure_ttm": 8855000, "fcf_ttm": -112475000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 26619000, "cash_and_equivalents": 655693000, "total_current_assets": 806606000, "total_current_liabilities": 146900000, "net_ppe": null, "total_assets": 2049054000, "total_debt": 151951000, "total_equity": 1722351000, "net_working_capital": 12775000, "book_value_per_share": 13.49707407, "retained_earnings": -383864000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 570050000, "tangible_book_per_share": 4.46715395, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 35, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 46, "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": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "income_statement": { "revenue": 386203000, "cost_of_revenue": 310743000, "gross_profit": 75459999, "ebit": -58551000, "ebitda": -8211000, "pretax_income": -95240000, "tax_provision": -10703000, "net_income": -84537000, "net_income_to_common": -84537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162573000, "total_current_assets": 301146000, "total_assets": 1644832000, "short_term_debt": 7010000, "long_term_debt": 144962000, "total_debt": 151972000, "total_liabilities": 633893000, "total_equity": 1010939000, "shares_outstanding": 127609215, "goodwill_and_intangibles": 1082187000 }, "cash_flow": { "operating_cash_flow": -121330000, "capital_expenditure": 8855000, "free_cash_flow": -112475000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 358711, "ticker_id": 4519, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58551000", "ebitda": "-8211000", "netIncome": "-84537000", "grossProfit": "75459999", "depreciation": "None", "totalRevenue": "386203000", "costOfRevenue": "310743000", "interestIncome": "2981000", "incomeBeforeTax": "-95240000", "interestExpense": "26619000", "operatingIncome": "-58551000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10703000", "reportedCurrency": "USD", "netInterestIncome": "-23638000", "nonInterestIncome": "None", "operatingExpenses": "134011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18362000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50340000", "sellingGeneralAndAdministrative": "115649000", "netIncomeFromContinuingOperations": "-84537000" }, "balance": { "goodwill": "674262000", "inventory": "18747000", "commonStock": "1135910000", "currentDebt": "None", "investments": "None", "totalAssets": "1644832000", "longTermDebt": "144962000", "shortTermDebt": "7010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "407925000", "reportedCurrency": "USD", "retainedEarnings": "-269022000", "totalLiabilities": "633893000", "otherCurrentAssets": "26092000", "totalCurrentAssets": "301146000", "currentLongTermDebt": "3750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1343686000", "currentAccountsPayable": "30959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175133000", "totalShareholderEquity": "1010939000", "capitalLeaseObligations": "26421000", "otherCurrentLiabilities": "42437000", "totalCurrentLiabilities": "191353000", "otherNonCurrentLiabilities": "3353000", "totalNonCurrentLiabilities": "442540000", "cashAndShortTermInvestments": "162573000", "commonStockSharesOutstanding": "127609215", "intangibleAssetsExcludingGoodwill": "407925000", "cashAndCashEquivalentsAtCarryingValue": "162573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84537000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9751000", "operatingCashflow": "-121330000", "capitalExpenditures": "8855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204291000", "cashflowFromInvestment": "-25257000", "stockBasedCompensation": "1238000", "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": "50340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386203000, "cost_of_revenue": 310743000, "gross_profit": 75459999, "research_and_development": 18362000, "selling_general_admin": 115649000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58551000, "depreciation_amortisation": 50340000, "ebitda": -8211000, "interest_expense": 26619000, "interest_income": null, "other_non_operating": null, "pretax_income": -95240000, "tax_provision": -10703000, "effective_tax_rate": null, "net_income": -84537000, "net_income_continuing_ops": -84537000, "net_income_to_common": -84537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162573000, "short_term_investments": null, "net_receivables": 93734000, "inventory": 18747000, "other_current_assets": null, "total_current_assets": 301146000, "net_ppe": null, "goodwill": 674262000, "intangible_assets": 407925000, "goodwill_and_intangibles": 1082187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1343686000, "total_assets": 1644832000, "short_term_debt": 7010000, "accounts_payable": 30959000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191353000, "long_term_debt": 144962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442540000, "total_liabilities": 633893000, "total_debt": 151972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -269022000, "total_equity": 1010939000, "shares_outstanding": 127609215, "operating_cash_flow": -121330000, "stock_based_compensation": 1238000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8855000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25257000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 204291000, "free_cash_flow": -112475000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58551000", "ebitda": "-8211000", "netIncome": "-84537000", "grossProfit": "75459999", "depreciation": "None", "totalRevenue": "386203000", "costOfRevenue": "310743000", "interestIncome": "2981000", "incomeBeforeTax": "-95240000", "interestExpense": "26619000", "operatingIncome": "-58551000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10703000", "reportedCurrency": "USD", "netInterestIncome": "-23638000", "nonInterestIncome": "None", "operatingExpenses": "134011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18362000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50340000", "sellingGeneralAndAdministrative": "115649000", "netIncomeFromContinuingOperations": "-84537000" }, "balance": { "goodwill": "674262000", "inventory": "18747000", "commonStock": "1135910000", "currentDebt": "None", "investments": "None", "totalAssets": "1644832000", "longTermDebt": "144962000", "shortTermDebt": "7010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "407925000", "reportedCurrency": "USD", "retainedEarnings": "-269022000", "totalLiabilities": "633893000", "otherCurrentAssets": "26092000", "totalCurrentAssets": "301146000", "currentLongTermDebt": "3750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1343686000", "currentAccountsPayable": "30959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175133000", "totalShareholderEquity": "1010939000", "capitalLeaseObligations": "26421000", "otherCurrentLiabilities": "42437000", "totalCurrentLiabilities": "191353000", "otherNonCurrentLiabilities": "3353000", "totalNonCurrentLiabilities": "442540000", "cashAndShortTermInvestments": "162573000", "commonStockSharesOutstanding": "127609215", "intangibleAssetsExcludingGoodwill": "407925000", "cashAndCashEquivalentsAtCarryingValue": "162573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84537000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9751000", "operatingCashflow": "-121330000", "capitalExpenditures": "8855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204291000", "cashflowFromInvestment": "-25257000", "stockBasedCompensation": "1238000", "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": "50340000", "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": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "income_statement": { "revenue": 253531000, "cost_of_revenue": 221110000, "gross_profit": 32421000, "ebit": -94365000, "ebitda": -46293000, "pretax_income": -124288000, "tax_provision": -25377000, "net_income": -98911000, "net_income_to_common": -98911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104656000, "total_current_assets": 214596000, "total_assets": 1470676000, "short_term_debt": 2572000, "long_term_debt": 197033000, "total_debt": 199605000, "total_liabilities": 624345000, "total_equity": 846331000, "shares_outstanding": 107892908, "goodwill_and_intangibles": 1034827000 }, "cash_flow": { "operating_cash_flow": 31614000, "capital_expenditure": 18048000, "free_cash_flow": 49662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 358715, "ticker_id": 4519, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-94365000", "ebitda": "-46293000", "netIncome": "-98911000", "grossProfit": "32421000", "depreciation": "None", "totalRevenue": "253531000", "costOfRevenue": "221110000", "interestIncome": "1201000", "incomeBeforeTax": "-124288000", "interestExpense": "29923000", "operatingIncome": "-91966000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25377000", "reportedCurrency": "USD", "netInterestIncome": "-28722000", "nonInterestIncome": "None", "operatingExpenses": "124387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20440000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48072000", "sellingGeneralAndAdministrative": "103947000", "netIncomeFromContinuingOperations": "-98911000" }, "balance": { "goodwill": "610832000", "inventory": "34602000", "commonStock": "963213000", "currentDebt": "None", "investments": "None", "totalAssets": "1470676000", "longTermDebt": "197033000", "shortTermDebt": "2572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "423995000", "reportedCurrency": "USD", "retainedEarnings": "-184485000", "totalLiabilities": "624345000", "otherCurrentAssets": "51468000", "totalCurrentAssets": "214596000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1256080000", "currentAccountsPayable": "29465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220124000", "totalShareholderEquity": "846331000", "capitalLeaseObligations": "23091000", "otherCurrentLiabilities": "27864000", "totalCurrentLiabilities": "225537000", "otherNonCurrentLiabilities": "3071000", "totalNonCurrentLiabilities": "398808000", "cashAndShortTermInvestments": "104656000", "commonStockSharesOutstanding": "107892908", "intangibleAssetsExcludingGoodwill": "423995000", "cashAndCashEquivalentsAtCarryingValue": "104656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98911000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11461000", "operatingCashflow": "31614000", "capitalExpenditures": "18048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10000000", "cashflowFromInvestment": "-18048000", "stockBasedCompensation": "0", "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": "48072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253531000, "cost_of_revenue": 221110000, "gross_profit": 32421000, "research_and_development": 20440000, "selling_general_admin": 103947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -94365000, "depreciation_amortisation": 48072000, "ebitda": -46293000, "interest_expense": 29923000, "interest_income": null, "other_non_operating": null, "pretax_income": -124288000, "tax_provision": -25377000, "effective_tax_rate": null, "net_income": -98911000, "net_income_continuing_ops": -98911000, "net_income_to_common": -98911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104656000, "short_term_investments": null, "net_receivables": 23870000, "inventory": 34602000, "other_current_assets": null, "total_current_assets": 214596000, "net_ppe": null, "goodwill": 610832000, "intangible_assets": 423995000, "goodwill_and_intangibles": 1034827000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1256080000, "total_assets": 1470676000, "short_term_debt": 2572000, "accounts_payable": 29465000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225537000, "long_term_debt": 197033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398808000, "total_liabilities": 624345000, "total_debt": 199605000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -184485000, "total_equity": 846331000, "shares_outstanding": 107892908, "operating_cash_flow": 31614000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18048000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10000000, "free_cash_flow": 49662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-94365000", "ebitda": "-46293000", "netIncome": "-98911000", "grossProfit": "32421000", "depreciation": "None", "totalRevenue": "253531000", "costOfRevenue": "221110000", "interestIncome": "1201000", "incomeBeforeTax": "-124288000", "interestExpense": "29923000", "operatingIncome": "-91966000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25377000", "reportedCurrency": "USD", "netInterestIncome": "-28722000", "nonInterestIncome": "None", "operatingExpenses": "124387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20440000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48072000", "sellingGeneralAndAdministrative": "103947000", "netIncomeFromContinuingOperations": "-98911000" }, "balance": { "goodwill": "610832000", "inventory": "34602000", "commonStock": "963213000", "currentDebt": "None", "investments": "None", "totalAssets": "1470676000", "longTermDebt": "197033000", "shortTermDebt": "2572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "423995000", "reportedCurrency": "USD", "retainedEarnings": "-184485000", "totalLiabilities": "624345000", "otherCurrentAssets": "51468000", "totalCurrentAssets": "214596000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1256080000", "currentAccountsPayable": "29465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220124000", "totalShareholderEquity": "846331000", "capitalLeaseObligations": "23091000", "otherCurrentLiabilities": "27864000", "totalCurrentLiabilities": "225537000", "otherNonCurrentLiabilities": "3071000", "totalNonCurrentLiabilities": "398808000", "cashAndShortTermInvestments": "104656000", "commonStockSharesOutstanding": "107892908", "intangibleAssetsExcludingGoodwill": "423995000", "cashAndCashEquivalentsAtCarryingValue": "104656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98911000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11461000", "operatingCashflow": "31614000", "capitalExpenditures": "18048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10000000", "cashflowFromInvestment": "-18048000", "stockBasedCompensation": "0", "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": "48072000", "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": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "income_statement": { "revenue": 238103000, "cost_of_revenue": 183199000, "gross_profit": 54904000, "ebit": -42587000, "ebitda": 1808000, "pretax_income": -68762000, "tax_provision": -39106000, "net_income": -29656000, "net_income_to_common": -29656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81149000, "total_current_assets": 241249000, "total_assets": 1365911000, "short_term_debt": 2011000, "long_term_debt": 196260000, "total_debt": 198271000, "total_liabilities": 514936000, "total_equity": 935678000, "shares_outstanding": 107527154, "goodwill_and_intangibles": 1070370000 }, "cash_flow": { "operating_cash_flow": 15701000, "capital_expenditure": 18496000, "free_cash_flow": 34197000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 358716, "ticker_id": 4519, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42587000", "ebitda": "1808000", "netIncome": "-29656000", "grossProfit": "54904000", "depreciation": "None", "totalRevenue": "238103000", "costOfRevenue": "183199000", "interestIncome": "2328000", "incomeBeforeTax": "-68762000", "interestExpense": "26175000", "operatingIncome": "-46142000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-39106000", "reportedCurrency": "USD", "netInterestIncome": "-23847000", "nonInterestIncome": "None", "operatingExpenses": "101046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6973000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44395000", "sellingGeneralAndAdministrative": "94073000", "netIncomeFromContinuingOperations": "-29656000" }, "balance": { "goodwill": "610873000", "inventory": "23273000", "commonStock": "970615000", "currentDebt": "None", "investments": "None", "totalAssets": "1365911000", "longTermDebt": "196260000", "shortTermDebt": "2011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "459497000", "reportedCurrency": "USD", "retainedEarnings": "-85574000", "totalLiabilities": "514936000", "otherCurrentAssets": "61243000", "totalCurrentAssets": "241249000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1124662000", "currentAccountsPayable": "21965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220445000", "totalShareholderEquity": "935678000", "capitalLeaseObligations": "24185000", "otherCurrentLiabilities": "39606000", "totalCurrentLiabilities": "164642000", "otherNonCurrentLiabilities": "2047000", "totalNonCurrentLiabilities": "350294000", "cashAndShortTermInvestments": "81149000", "commonStockSharesOutstanding": "107527154", "intangibleAssetsExcludingGoodwill": "459497000", "cashAndCashEquivalentsAtCarryingValue": "81149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29656000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-17093000", "operatingCashflow": "15701000", "capitalExpenditures": "18496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95465000", "cashflowFromInvestment": "-62854000", "stockBasedCompensation": "0", "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": "44395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 238103000, "cost_of_revenue": 183199000, "gross_profit": 54904000, "research_and_development": 6973000, "selling_general_admin": 94073000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42587000, "depreciation_amortisation": 44395000, "ebitda": 1808000, "interest_expense": 26175000, "interest_income": null, "other_non_operating": null, "pretax_income": -68762000, "tax_provision": -39106000, "effective_tax_rate": null, "net_income": -29656000, "net_income_continuing_ops": -29656000, "net_income_to_common": -29656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81149000, "short_term_investments": null, "net_receivables": 75584000, "inventory": 23273000, "other_current_assets": null, "total_current_assets": 241249000, "net_ppe": null, "goodwill": 610873000, "intangible_assets": 459497000, "goodwill_and_intangibles": 1070370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1124662000, "total_assets": 1365911000, "short_term_debt": 2011000, "accounts_payable": 21965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164642000, "long_term_debt": 196260000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 350294000, "total_liabilities": 514936000, "total_debt": 198271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85574000, "total_equity": 935678000, "shares_outstanding": 107527154, "operating_cash_flow": 15701000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18496000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62854000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95465000, "free_cash_flow": 34197000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42587000", "ebitda": "1808000", "netIncome": "-29656000", "grossProfit": "54904000", "depreciation": "None", "totalRevenue": "238103000", "costOfRevenue": "183199000", "interestIncome": "2328000", "incomeBeforeTax": "-68762000", "interestExpense": "26175000", "operatingIncome": "-46142000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-39106000", "reportedCurrency": "USD", "netInterestIncome": "-23847000", "nonInterestIncome": "None", "operatingExpenses": "101046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6973000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44395000", "sellingGeneralAndAdministrative": "94073000", "netIncomeFromContinuingOperations": "-29656000" }, "balance": { "goodwill": "610873000", "inventory": "23273000", "commonStock": "970615000", "currentDebt": "None", "investments": "None", "totalAssets": "1365911000", "longTermDebt": "196260000", "shortTermDebt": "2011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "459497000", "reportedCurrency": "USD", "retainedEarnings": "-85574000", "totalLiabilities": "514936000", "otherCurrentAssets": "61243000", "totalCurrentAssets": "241249000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1124662000", "currentAccountsPayable": "21965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220445000", "totalShareholderEquity": "935678000", "capitalLeaseObligations": "24185000", "otherCurrentLiabilities": "39606000", "totalCurrentLiabilities": "164642000", "otherNonCurrentLiabilities": "2047000", "totalNonCurrentLiabilities": "350294000", "cashAndShortTermInvestments": "81149000", "commonStockSharesOutstanding": "107527154", "intangibleAssetsExcludingGoodwill": "459497000", "cashAndCashEquivalentsAtCarryingValue": "81149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29656000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-17093000", "operatingCashflow": "15701000", "capitalExpenditures": "18496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95465000", "cashflowFromInvestment": "-62854000", "stockBasedCompensation": "0", "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": "44395000", "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": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "income_statement": { "revenue": 116343000, "cost_of_revenue": 94193000, "gross_profit": 22150000, "ebit": -104541000, "ebitda": -88438000, "pretax_income": -114952000, "tax_provision": 110000, "net_income": -114842000, "net_income_to_common": -114842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655693000, "total_current_assets": 806606000, "total_assets": 2049054000, "short_term_debt": 8762000, "long_term_debt": 143189000, "total_debt": 151951000, "total_liabilities": 326703000, "total_equity": 1722351000, "shares_outstanding": 127609213, "goodwill_and_intangibles": 1152301000 }, "cash_flow": { "operating_cash_flow": -84455000, "capital_expenditure": 2148000, "free_cash_flow": -82307000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 358709, "ticker_id": 4519, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-104541000", "ebitda": "-88438000", "netIncome": "-114842000", "grossProfit": "22150000", "depreciation": "None", "totalRevenue": "116343000", "costOfRevenue": "94193000", "interestIncome": "4620000", "incomeBeforeTax": "-114952000", "interestExpense": "2899000", "operatingIncome": "-104541000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "110000", "reportedCurrency": "USD", "netInterestIncome": "1721000", "nonInterestIncome": "None", "operatingExpenses": "126691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5289000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16103000", "sellingGeneralAndAdministrative": "121402000", "netIncomeFromContinuingOperations": "-114842000" }, "balance": { "goodwill": "737385000", "inventory": "34206000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2049054000", "longTermDebt": "143189000", "shortTermDebt": "8762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "414916000", "reportedCurrency": "USD", "retainedEarnings": "-383864000", "totalLiabilities": "326703000", "otherCurrentAssets": "16203000", "totalCurrentAssets": "806606000", "currentLongTermDebt": "4688000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1242448000", "currentAccountsPayable": "103654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "178376000", "totalShareholderEquity": "1722351000", "capitalLeaseObligations": "30499000", "otherCurrentLiabilities": "5919000", "totalCurrentLiabilities": "146900000", "otherNonCurrentLiabilities": "3405000", "totalNonCurrentLiabilities": "179802999", "cashAndShortTermInvestments": "655693000", "commonStockSharesOutstanding": "127609213", "intangibleAssetsExcludingGoodwill": "414916000", "cashAndCashEquivalentsAtCarryingValue": "655693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114842000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-16036000", "operatingCashflow": "-84455000", "capitalExpenditures": "2148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "588703000", "cashflowFromInvestment": "-11076000", "stockBasedCompensation": "84696000", "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": "16103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116343000, "cost_of_revenue": 94193000, "gross_profit": 22150000, "research_and_development": 5289000, "selling_general_admin": 121402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -104541000, "depreciation_amortisation": 16103000, "ebitda": -88438000, "interest_expense": 2899000, "interest_income": null, "other_non_operating": null, "pretax_income": -114952000, "tax_provision": 110000, "effective_tax_rate": null, "net_income": -114842000, "net_income_continuing_ops": -114842000, "net_income_to_common": -114842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 655693000, "short_term_investments": null, "net_receivables": 100504000, "inventory": 34206000, "other_current_assets": null, "total_current_assets": 806606000, "net_ppe": null, "goodwill": 737385000, "intangible_assets": 414916000, "goodwill_and_intangibles": 1152301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1242448000, "total_assets": 2049054000, "short_term_debt": 8762000, "accounts_payable": 103654000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146900000, "long_term_debt": 143189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179802999, "total_liabilities": 326703000, "total_debt": 151951000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -383864000, "total_equity": 1722351000, "shares_outstanding": 127609213, "operating_cash_flow": -84455000, "stock_based_compensation": 84696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 588703000, "free_cash_flow": -82307000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-104541000", "ebitda": "-88438000", "netIncome": "-114842000", "grossProfit": "22150000", "depreciation": "None", "totalRevenue": "116343000", "costOfRevenue": "94193000", "interestIncome": "4620000", "incomeBeforeTax": "-114952000", "interestExpense": "2899000", "operatingIncome": "-104541000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "110000", "reportedCurrency": "USD", "netInterestIncome": "1721000", "nonInterestIncome": "None", "operatingExpenses": "126691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5289000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16103000", "sellingGeneralAndAdministrative": "121402000", "netIncomeFromContinuingOperations": "-114842000" }, "balance": { "goodwill": "737385000", "inventory": "34206000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2049054000", "longTermDebt": "143189000", "shortTermDebt": "8762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "414916000", "reportedCurrency": "USD", "retainedEarnings": "-383864000", "totalLiabilities": "326703000", "otherCurrentAssets": "16203000", "totalCurrentAssets": "806606000", "currentLongTermDebt": "4688000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1242448000", "currentAccountsPayable": "103654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "178376000", "totalShareholderEquity": "1722351000", "capitalLeaseObligations": "30499000", "otherCurrentLiabilities": "5919000", "totalCurrentLiabilities": "146900000", "otherNonCurrentLiabilities": "3405000", "totalNonCurrentLiabilities": "179802999", "cashAndShortTermInvestments": "655693000", "commonStockSharesOutstanding": "127609213", "intangibleAssetsExcludingGoodwill": "414916000", "cashAndCashEquivalentsAtCarryingValue": "655693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114842000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-16036000", "operatingCashflow": "-84455000", "capitalExpenditures": "2148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "588703000", "cashflowFromInvestment": "-11076000", "stockBasedCompensation": "84696000", "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": "16103000", "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": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "income_statement": { "revenue": 105349000, "cost_of_revenue": 84283000, "gross_profit": 21066000, "ebit": -5024000, "ebitda": 8705000, "pretax_income": -23273000, "tax_provision": 5220000, "net_income": -28493000, "net_income_to_common": -28493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162573000, "total_current_assets": 301146000, "total_assets": 1644832000, "short_term_debt": 7010000, "long_term_debt": 144962000, "total_debt": 151972000, "total_liabilities": 633893000, "total_equity": 1010939000, "shares_outstanding": 127609215, "goodwill_and_intangibles": 1082187000 }, "cash_flow": { "operating_cash_flow": -33101000, "capital_expenditure": 4544000, "free_cash_flow": -28557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 358710, "ticker_id": 4519, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5024000", "ebitda": "8705000", "netIncome": "-28493000", "grossProfit": "21066000", "depreciation": "None", "totalRevenue": "105349000", "costOfRevenue": "84283000", "interestIncome": "1946000", "incomeBeforeTax": "-23273000", "interestExpense": "5234000", "operatingIncome": "-5024000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5220000", "reportedCurrency": "USD", "netInterestIncome": "-3288000", "nonInterestIncome": "None", "operatingExpenses": "26090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4566000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13729000", "sellingGeneralAndAdministrative": "21524000", "netIncomeFromContinuingOperations": "-28493000" }, "balance": { "goodwill": "674262000", "inventory": "18747000", "commonStock": "1135910000", "currentDebt": "None", "investments": "None", "totalAssets": "1644832000", "longTermDebt": "144962000", "shortTermDebt": "7010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "407925000", "reportedCurrency": "USD", "retainedEarnings": "-269022000", "totalLiabilities": "633893000", "otherCurrentAssets": "26092000", "totalCurrentAssets": "301146000", "currentLongTermDebt": "3750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1343686000", "currentAccountsPayable": "30959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175133000", "totalShareholderEquity": "1010939000", "capitalLeaseObligations": "26421000", "otherCurrentLiabilities": "42437000", "totalCurrentLiabilities": "191353000", "otherNonCurrentLiabilities": "3353000", "totalNonCurrentLiabilities": "442540000", "cashAndShortTermInvestments": "162573000", "commonStockSharesOutstanding": "127609215", "intangibleAssetsExcludingGoodwill": "407925000", "cashAndCashEquivalentsAtCarryingValue": "162573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28493000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "576000", "operatingCashflow": "-33101000", "capitalExpenditures": "4544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183023000", "cashflowFromInvestment": "-9849000", "stockBasedCompensation": "0", "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": "13729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105349000, "cost_of_revenue": 84283000, "gross_profit": 21066000, "research_and_development": 4566000, "selling_general_admin": 21524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5024000, "depreciation_amortisation": 13729000, "ebitda": 8705000, "interest_expense": 5234000, "interest_income": null, "other_non_operating": null, "pretax_income": -23273000, "tax_provision": 5220000, "effective_tax_rate": null, "net_income": -28493000, "net_income_continuing_ops": -28493000, "net_income_to_common": -28493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162573000, "short_term_investments": null, "net_receivables": 93734000, "inventory": 18747000, "other_current_assets": null, "total_current_assets": 301146000, "net_ppe": null, "goodwill": 674262000, "intangible_assets": 407925000, "goodwill_and_intangibles": 1082187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1343686000, "total_assets": 1644832000, "short_term_debt": 7010000, "accounts_payable": 30959000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191353000, "long_term_debt": 144962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442540000, "total_liabilities": 633893000, "total_debt": 151972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -269022000, "total_equity": 1010939000, "shares_outstanding": 127609215, "operating_cash_flow": -33101000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9849000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 183023000, "free_cash_flow": -28557000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5024000", "ebitda": "8705000", "netIncome": "-28493000", "grossProfit": "21066000", "depreciation": "None", "totalRevenue": "105349000", "costOfRevenue": "84283000", "interestIncome": "1946000", "incomeBeforeTax": "-23273000", "interestExpense": "5234000", "operatingIncome": "-5024000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5220000", "reportedCurrency": "USD", "netInterestIncome": "-3288000", "nonInterestIncome": "None", "operatingExpenses": "26090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4566000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13729000", "sellingGeneralAndAdministrative": "21524000", "netIncomeFromContinuingOperations": "-28493000" }, "balance": { "goodwill": "674262000", "inventory": "18747000", "commonStock": "1135910000", "currentDebt": "None", "investments": "None", "totalAssets": "1644832000", "longTermDebt": "144962000", "shortTermDebt": "7010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "407925000", "reportedCurrency": "USD", "retainedEarnings": "-269022000", "totalLiabilities": "633893000", "otherCurrentAssets": "26092000", "totalCurrentAssets": "301146000", "currentLongTermDebt": "3750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1343686000", "currentAccountsPayable": "30959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175133000", "totalShareholderEquity": "1010939000", "capitalLeaseObligations": "26421000", "otherCurrentLiabilities": "42437000", "totalCurrentLiabilities": "191353000", "otherNonCurrentLiabilities": "3353000", "totalNonCurrentLiabilities": "442540000", "cashAndShortTermInvestments": "162573000", "commonStockSharesOutstanding": "127609215", "intangibleAssetsExcludingGoodwill": "407925000", "cashAndCashEquivalentsAtCarryingValue": "162573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28493000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "576000", "operatingCashflow": "-33101000", "capitalExpenditures": "4544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183023000", "cashflowFromInvestment": "-9849000", "stockBasedCompensation": "0", "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": "13729000", "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": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22537000, "total_current_assets": 144720000, "total_assets": 1311807000, "short_term_debt": 3331000, "long_term_debt": 197691000, "total_debt": 201022000, "total_liabilities": 517611000, "total_equity": 0, "shares_outstanding": 124797072, "goodwill_and_intangibles": 1092778000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 358712, "ticker_id": 4519, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "674658000", "inventory": "22766000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1311807000", "longTermDebt": "197691000", "shortTermDebt": "3331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "418120000", "reportedCurrency": "USD", "retainedEarnings": "-240529000", "totalLiabilities": "517611000", "otherCurrentAssets": "37043000", "totalCurrentAssets": "144720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1167087000", "currentAccountsPayable": "68355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223239000", "totalShareholderEquity": "0", "capitalLeaseObligations": "25548000", "otherCurrentLiabilities": "22307000", "totalCurrentLiabilities": "181471000", "otherNonCurrentLiabilities": "3670000", "totalNonCurrentLiabilities": "336140000", "cashAndShortTermInvestments": "22537000", "commonStockSharesOutstanding": "124797072", "intangibleAssetsExcludingGoodwill": "418120000", "cashAndCashEquivalentsAtCarryingValue": "22537000", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22537000, "short_term_investments": null, "net_receivables": 62374000, "inventory": 22766000, "other_current_assets": null, "total_current_assets": 144720000, "net_ppe": null, "goodwill": 674658000, "intangible_assets": 418120000, "goodwill_and_intangibles": 1092778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1167087000, "total_assets": 1311807000, "short_term_debt": 3331000, "accounts_payable": 68355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 181471000, "long_term_debt": 197691000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336140000, "total_liabilities": 517611000, "total_debt": 201022000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -240529000, "total_equity": 0, "shares_outstanding": 124797072, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "674658000", "inventory": "22766000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1311807000", "longTermDebt": "197691000", "shortTermDebt": "3331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "418120000", "reportedCurrency": "USD", "retainedEarnings": "-240529000", "totalLiabilities": "517611000", "otherCurrentAssets": "37043000", "totalCurrentAssets": "144720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1167087000", "currentAccountsPayable": "68355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223239000", "totalShareholderEquity": "0", "capitalLeaseObligations": "25548000", "otherCurrentLiabilities": "22307000", "totalCurrentLiabilities": "181471000", "otherNonCurrentLiabilities": "3670000", "totalNonCurrentLiabilities": "336140000", "cashAndShortTermInvestments": "22537000", "commonStockSharesOutstanding": "124797072", "intangibleAssetsExcludingGoodwill": "418120000", "cashAndCashEquivalentsAtCarryingValue": "22537000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "income_statement": { "revenue": 106252000, "cost_of_revenue": 81650000, "gross_profit": 24602000, "ebit": -5976000, "ebitda": 6060000, "pretax_income": -13035000, "tax_provision": -1306000, "net_income": -11729000, "net_income_to_common": -11729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 95141928, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -79496000, "capital_expenditure": 1173000, "free_cash_flow": -78323000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 358713, "ticker_id": 4519, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5976000", "ebitda": "6060000", "netIncome": "-11729000", "grossProfit": "24602000", "depreciation": "None", "totalRevenue": "106252000", "costOfRevenue": "81650000", "interestIncome": "541000", "incomeBeforeTax": "-13035000", "interestExpense": "7059000", "operatingIncome": "-6631000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1306000", "reportedCurrency": "USD", "netInterestIncome": "-6518000", "nonInterestIncome": "None", "operatingExpenses": "31233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4401000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12036000", "sellingGeneralAndAdministrative": "26801000", "netIncomeFromContinuingOperations": "-11729000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "95141928", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "8962000", "operatingCashflow": "-79496000", "capitalExpenditures": "1173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-3673000", "stockBasedCompensation": "0", "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": "12036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106252000, "cost_of_revenue": 81650000, "gross_profit": 24602000, "research_and_development": 4401000, "selling_general_admin": 26801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5976000, "depreciation_amortisation": 12036000, "ebitda": 6060000, "interest_expense": 7059000, "interest_income": null, "other_non_operating": null, "pretax_income": -13035000, "tax_provision": -1306000, "effective_tax_rate": null, "net_income": -11729000, "net_income_continuing_ops": -11729000, "net_income_to_common": -11729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 95141928, "operating_cash_flow": -79496000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3673000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -78323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5976000", "ebitda": "6060000", "netIncome": "-11729000", "grossProfit": "24602000", "depreciation": "None", "totalRevenue": "106252000", "costOfRevenue": "81650000", "interestIncome": "541000", "incomeBeforeTax": "-13035000", "interestExpense": "7059000", "operatingIncome": "-6631000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1306000", "reportedCurrency": "USD", "netInterestIncome": "-6518000", "nonInterestIncome": "None", "operatingExpenses": "31233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4401000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12036000", "sellingGeneralAndAdministrative": "26801000", "netIncomeFromContinuingOperations": "-11729000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "95141928", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "8962000", "operatingCashflow": "-79496000", "capitalExpenditures": "1173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-3673000", "stockBasedCompensation": "0", "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": "12036000", "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": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "income_statement": { "revenue": 76606000, "cost_of_revenue": 60950000, "gross_profit": 15656000, "ebit": -19491000, "ebitda": -7394000, "pretax_income": -26885000, "tax_provision": -1617000, "net_income": -25268000, "net_income_to_common": -25268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104656000, "total_current_assets": 214596000, "total_assets": 1470676000, "short_term_debt": 2572000, "long_term_debt": 197033000, "total_debt": 199605000, "total_liabilities": 624345000, "total_equity": 846331000, "shares_outstanding": 107892908, "goodwill_and_intangibles": 1034827000 }, "cash_flow": { "operating_cash_flow": 67508000, "capital_expenditure": 4319000, "free_cash_flow": 71827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 358714, "ticker_id": 4519, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T04:00:09.474820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19491000", "ebitda": "-7394000", "netIncome": "-25268000", "grossProfit": "15656000", "depreciation": "None", "totalRevenue": "76606000", "costOfRevenue": "60950000", "interestIncome": "269000", "incomeBeforeTax": "-26885000", "interestExpense": "7394000", "operatingIncome": "-16818000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1617000", "reportedCurrency": "USD", "netInterestIncome": "-7125000", "nonInterestIncome": "None", "operatingExpenses": "32474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4960000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12097000", "sellingGeneralAndAdministrative": "27514000", "netIncomeFromContinuingOperations": "-25268000" }, "balance": { "goodwill": "610832000", "inventory": "34602000", "commonStock": "963213000", "currentDebt": "None", "investments": "None", "totalAssets": "1470676000", "longTermDebt": "197033000", "shortTermDebt": "2572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "423995000", "reportedCurrency": "USD", "retainedEarnings": "-184485000", "totalLiabilities": "624345000", "otherCurrentAssets": "51468000", "totalCurrentAssets": "214596000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1256080000", "currentAccountsPayable": "29465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220124000", "totalShareholderEquity": "846331000", "capitalLeaseObligations": "23091000", "otherCurrentLiabilities": "27864000", "totalCurrentLiabilities": "225537000", "otherNonCurrentLiabilities": "3071000", "totalNonCurrentLiabilities": "398808000", "cashAndShortTermInvestments": "104656000", "commonStockSharesOutstanding": "107892908", "intangibleAssetsExcludingGoodwill": "423995000", "cashAndCashEquivalentsAtCarryingValue": "104656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25268000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-763000", "operatingCashflow": "67508000", "capitalExpenditures": "4319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-4319000", "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": "12097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76606000, "cost_of_revenue": 60950000, "gross_profit": 15656000, "research_and_development": 4960000, "selling_general_admin": 27514000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19491000, "depreciation_amortisation": 12097000, "ebitda": -7394000, "interest_expense": 7394000, "interest_income": null, "other_non_operating": null, "pretax_income": -26885000, "tax_provision": -1617000, "effective_tax_rate": null, "net_income": -25268000, "net_income_continuing_ops": -25268000, "net_income_to_common": -25268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104656000, "short_term_investments": null, "net_receivables": 23870000, "inventory": 34602000, "other_current_assets": null, "total_current_assets": 214596000, "net_ppe": null, "goodwill": 610832000, "intangible_assets": 423995000, "goodwill_and_intangibles": 1034827000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1256080000, "total_assets": 1470676000, "short_term_debt": 2572000, "accounts_payable": 29465000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225537000, "long_term_debt": 197033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398808000, "total_liabilities": 624345000, "total_debt": 199605000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -184485000, "total_equity": 846331000, "shares_outstanding": 107892908, "operating_cash_flow": 67508000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4319000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 71827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19491000", "ebitda": "-7394000", "netIncome": "-25268000", "grossProfit": "15656000", "depreciation": "None", "totalRevenue": "76606000", "costOfRevenue": "60950000", "interestIncome": "269000", "incomeBeforeTax": "-26885000", "interestExpense": "7394000", "operatingIncome": "-16818000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1617000", "reportedCurrency": "USD", "netInterestIncome": "-7125000", "nonInterestIncome": "None", "operatingExpenses": "32474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4960000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12097000", "sellingGeneralAndAdministrative": "27514000", "netIncomeFromContinuingOperations": "-25268000" }, "balance": { "goodwill": "610832000", "inventory": "34602000", "commonStock": "963213000", "currentDebt": "None", "investments": "None", "totalAssets": "1470676000", "longTermDebt": "197033000", "shortTermDebt": "2572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "423995000", "reportedCurrency": "USD", "retainedEarnings": "-184485000", "totalLiabilities": "624345000", "otherCurrentAssets": "51468000", "totalCurrentAssets": "214596000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1256080000", "currentAccountsPayable": "29465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220124000", "totalShareholderEquity": "846331000", "capitalLeaseObligations": "23091000", "otherCurrentLiabilities": "27864000", "totalCurrentLiabilities": "225537000", "otherNonCurrentLiabilities": "3071000", "totalNonCurrentLiabilities": "398808000", "cashAndShortTermInvestments": "104656000", "commonStockSharesOutstanding": "107892908", "intangibleAssetsExcludingGoodwill": "423995000", "cashAndCashEquivalentsAtCarryingValue": "104656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25268000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-763000", "operatingCashflow": "67508000", "capitalExpenditures": "4319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-4319000", "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": "12097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 3, "quarterly_financial_periods": 5, "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" ] } } }