{ "ticker": { "uuid": "80b287c7-da52-40bb-a0f3-d86fbd864444", "symbol": "NNBR", "name": "NN Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/80b287c7-da52-40bb-a0f3-d86fbd864444/", "api_url": "https://sharemaestro.com/factors/api/tickers/80b287c7-da52-40bb-a0f3-d86fbd864444/" }, "ticker_metadata": { "id": 7353, "uuid": "80b287c7-da52-40bb-a0f3-d86fbd864444", "symbol": "NNBR", "name": "NN Inc", "asset_type": "equity", "market_cap": 160959000, "stock_exchange_id": 2, "industry": "Conglomerates", "sector": "Industrials", "description": "NN, Inc., a diversified industrial company, designs, manufactures and sells high precision components and assemblies primarily for the electrical, automotive, general industrial, aerospace and defense and medical markets. The company is headquartered in Charlotte, North Carolina.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "80b287c7-da52-40bb-a0f3-d86fbd864444", "symbol": "NNBR", "name": "NN Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/80b287c7-da52-40bb-a0f3-d86fbd864444/", "api_url": "https://sharemaestro.com/factors/api/tickers/80b287c7-da52-40bb-a0f3-d86fbd864444/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.66, "value": 0.73, "quality": 0.04, "momentum": 0.77, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 2.81, "market_cap": 139662620, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0605, "shareholder_yield": 0, "roe": -0.2372, "piotroski_f_score": 3, "momentum_12_1": 0.327, "volatility_252d": 0.8875 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:18.097124+00:00", "batch_id": "" }, "size": { "price_close": 2.81, "market_cap": 139662620, "market_cap_usd": 139662620, "enterprise_value": 311670620, "shares_outstanding": 49702000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9702, "ptbv_ratio": 1.1981, "ps_ratio": 0.3211, "pcf_ratio": 353.5763, "pfcf_ratio": 11.2622, "ev_ebitda": 16.5237, "ev_ebit": -17.7823, "ev_sales": 0.7165, "ev_fcf": 25.1327, "earnings_yield": null, "fcf_yield": 0.0398, "price_to_sales": 0.3211, "price_to_book": 0.9702, "price_to_cashflow": 353.5763, "ebitda_to_ev": 0.0605, "sales_yield": 1.3956 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1276, "operating_margin": -0.0403, "net_margin": -0.0785, "ebitda_margin": 0.0434, "fcf_margin": 0.0285, "roe": -0.2372, "roa": -0.0753, "roic": -0.0416, "roc_greenblatt": null, "asset_turnover": 0.9593, "cash_conversion": -0.3632, "accruals_ratio": -0.0762, "sbc_to_revenue": 0.0073, "piotroski_f_score": 3, "altman_z_score": 0.1675, "earnings_stability_5y": 0.7271, "revenue_stability_5y": 0.066, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1224, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.1499, "net_debt_to_ebitda": 9.1193, "debt_to_assets": 0.398, "interest_coverage": -0.7893, "current_ratio": 1.8658, "quick_ratio": 1.1594, "net_debt": 172008000, "local_beta": 0.002, "volatility_252d": 0.8875, "volatility_60d": 2.1438, "max_drawdown_12m": -0.537, "risk_adjusted_momentum": 0.3685 }, "growth": { "revenue_growth_1y": -0.0308, "revenue_growth_3y_cagr": -0.054, "revenue_growth_5y_cagr": -0.0025, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4784, "book_value_growth_1y": 0.9335, "revenue_growth": -0.0308, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0036, "price_return_3m": 1.0662, "price_return_6m": 1.3033, "price_return_9m": 0.1285, "price_return_12m": 0.3318, "price_return_12m_ex1m": 0.327, "momentum_6m": 1.3033, "momentum_12m": 0.3318, "momentum_12_1": 0.327, "distance_from_52w_high": -0.0539, "distance_from_52w_low": 1.3613, "relative_strength": 0.1738 }, "raw_ttm": { "revenue_ttm": 434970000, "gross_profit_ttm": 55497000, "ebit_ttm": -17527000, "ebitda_ttm": 18862000, "net_income_ttm": -34147000, "eps_diluted_ttm": -0.687, "operating_cash_flow_ttm": 395000, "capital_expenditure_ttm": 12006000, "fcf_ttm": 12401000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22206000, "cash_and_equivalents": 8471000, "total_current_assets": 180092000, "total_current_liabilities": 96523000, "net_ppe": null, "total_assets": 453426000, "total_debt": 180479000, "total_equity": 143950000, "net_working_capital": 88724000, "book_value_per_share": 2.8963, "retained_earnings": -374453000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 116566000, "tangible_book_per_share": 2.3453 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 22, "rank_ps": 9, "rank_pcf": 99, "rank_ev_ebitda": 69, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 73, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 86, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 90, "rank_fcf_margin": 84, "rank_piotroski": 93, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 36 }, "composites": { "value_composite": 27, "quality_composite": 96, "momentum_composite": 23, "growth_composite": 81, "yield_composite": 98, "svqf_composite": 60, "vc1_composite": 34, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 34, "quality_value_composite": 0.1709, "os_score": 0.66, "value_percentile": 0.73, "quality_percentile": 0.04, "momentum_percentile": 0.77, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 15, "all_cap_buyback_rank": 76, "small_cap_core_rank": 73, "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": 2028, "ticker_id": 7353, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:18.097124+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.81, "market_cap": 139662620, "market_cap_usd": 139662620, "enterprise_value": 311670620, "shares_outstanding": 49702000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97021619, "ptbv_ratio": 1.198142, "ps_ratio": 0.32108564, "pcf_ratio": 353.57625316, "pfcf_ratio": 11.26220627, "ev_ebitda": 16.52373131, "ev_ebit": -17.78231414, "ev_sales": 0.7165336, "ev_fcf": 25.13270059, "earnings_yield": null, "fcf_yield": 0.0397888, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12758811, "operating_margin": -0.04029473, "net_margin": -0.07850426, "ebitda_margin": 0.04336391, "fcf_margin": 0.02851001, "roe": -0.23721431, "roa": -0.07530887, "roic": -0.04160442, "roc_greenblatt": null, "asset_turnover": 0.95929656, "cash_conversion": -0.36316514, "accruals_ratio": -0.07618002, "sbc_to_revenue": 0.00726947, "debt_to_equity": 2.14988538, "net_debt_to_ebitda": 9.11928746, "debt_to_assets": 0.39803408, "interest_coverage": -0.78929118, "current_ratio": 1.86579365, "quick_ratio": 1.15942314, "net_debt": 172008000, "revenue_growth_1y": -0.03077232, "revenue_growth_3y_cagr": -0.05401484, "revenue_growth_5y_cagr": -0.00250448, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47837974, "book_value_growth_1y": 0.93345851, "piotroski_f_score": 3, "altman_z_score": 0.16751303, "earnings_stability_5y": 0.727101, "revenue_stability_5y": 0.06596, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00357143, "price_return_3m": 1.06617647, "price_return_6m": 1.30327869, "price_return_9m": 0.12851406, "price_return_12m": 0.33175355, "price_return_12m_ex1m": 0.32701422, "distance_from_52w_high": -0.05387205, "distance_from_52w_low": 1.36134454, "relative_strength": 0.1738125, "local_beta": 0.002, "volatility_252d": 0.887497, "volatility_60d": 2.143792, "max_drawdown_12m": -0.53696498, "revenue_ttm": 434970000, "gross_profit_ttm": 55497000, "ebit_ttm": -17527000, "ebitda_ttm": 18862000, "net_income_ttm": -34147000, "eps_diluted_ttm": -0.68703473, "operating_cash_flow_ttm": 395000, "capital_expenditure_ttm": 12006000, "fcf_ttm": 12401000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22206000, "cash_and_equivalents": 8471000, "total_current_assets": 180092000, "total_current_liabilities": 96523000, "net_ppe": null, "total_assets": 453426000, "total_debt": 180479000, "total_equity": 143950000, "net_working_capital": 88724000, "book_value_per_share": 2.89626172, "retained_earnings": -374453000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 116566000, "tangible_book_per_share": 2.34529798, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 22, "rank_ps": 9, "rank_pcf": 99, "rank_ev_ebitda": 69, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 73, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 86, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 90, "rank_fcf_margin": 84, "rank_piotroski": 93, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 36, "value_composite": 27, "quality_composite": 96, "momentum_composite": 23, "growth_composite": 81, "yield_composite": 98, "svqf_composite": 60, "vc1_composite": 34, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 15, "all_cap_buyback_rank": 76, "small_cap_core_rank": 73, "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": 2.81, "os": 0.66, "value": 0.73, "quality": 0.04, "momentum": 0.77, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.2372, "momentum_12_1": 0.327, "complete_fields": { "id": 2028, "ticker_id": 7353, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:18.097124+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.81, "market_cap": 139662620, "market_cap_usd": 139662620, "enterprise_value": 311670620, "shares_outstanding": 49702000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97021619, "ptbv_ratio": 1.198142, "ps_ratio": 0.32108564, "pcf_ratio": 353.57625316, "pfcf_ratio": 11.26220627, "ev_ebitda": 16.52373131, "ev_ebit": -17.78231414, "ev_sales": 0.7165336, "ev_fcf": 25.13270059, "earnings_yield": null, "fcf_yield": 0.0397888, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12758811, "operating_margin": -0.04029473, "net_margin": -0.07850426, "ebitda_margin": 0.04336391, "fcf_margin": 0.02851001, "roe": -0.23721431, "roa": -0.07530887, "roic": -0.04160442, "roc_greenblatt": null, "asset_turnover": 0.95929656, "cash_conversion": -0.36316514, "accruals_ratio": -0.07618002, "sbc_to_revenue": 0.00726947, "debt_to_equity": 2.14988538, "net_debt_to_ebitda": 9.11928746, "debt_to_assets": 0.39803408, "interest_coverage": -0.78929118, "current_ratio": 1.86579365, "quick_ratio": 1.15942314, "net_debt": 172008000, "revenue_growth_1y": -0.03077232, "revenue_growth_3y_cagr": -0.05401484, "revenue_growth_5y_cagr": -0.00250448, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47837974, "book_value_growth_1y": 0.93345851, "piotroski_f_score": 3, "altman_z_score": 0.16751303, "earnings_stability_5y": 0.727101, "revenue_stability_5y": 0.06596, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00357143, "price_return_3m": 1.06617647, "price_return_6m": 1.30327869, "price_return_9m": 0.12851406, "price_return_12m": 0.33175355, "price_return_12m_ex1m": 0.32701422, "distance_from_52w_high": -0.05387205, "distance_from_52w_low": 1.36134454, "relative_strength": 0.1738125, "local_beta": 0.002, "volatility_252d": 0.887497, "volatility_60d": 2.143792, "max_drawdown_12m": -0.53696498, "revenue_ttm": 434970000, "gross_profit_ttm": 55497000, "ebit_ttm": -17527000, "ebitda_ttm": 18862000, "net_income_ttm": -34147000, "eps_diluted_ttm": -0.68703473, "operating_cash_flow_ttm": 395000, "capital_expenditure_ttm": 12006000, "fcf_ttm": 12401000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22206000, "cash_and_equivalents": 8471000, "total_current_assets": 180092000, "total_current_liabilities": 96523000, "net_ppe": null, "total_assets": 453426000, "total_debt": 180479000, "total_equity": 143950000, "net_working_capital": 88724000, "book_value_per_share": 2.89626172, "retained_earnings": -374453000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 116566000, "tangible_book_per_share": 2.34529798, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 22, "rank_ps": 9, "rank_pcf": 99, "rank_ev_ebitda": 69, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 73, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 86, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 90, "rank_fcf_margin": 84, "rank_piotroski": 93, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 36, "value_composite": 27, "quality_composite": 96, "momentum_composite": 23, "growth_composite": 81, "yield_composite": 98, "svqf_composite": 60, "vc1_composite": 34, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 15, "all_cap_buyback_rank": 76, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 422207000, "cost_of_revenue": 362848000, "gross_profit": 59359000, "ebit": -18848000, "ebitda": 17075000, "pretax_income": -30851000, "tax_provision": 3153000, "net_income": -34004000, "net_income_to_common": -34004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11377000, "total_current_assets": 164007000, "total_assets": 440784000, "short_term_debt": 16384000, "long_term_debt": 153758000, "total_debt": 170142000, "total_liabilities": 294377000, "total_equity": 146407000, "shares_outstanding": 49437000, "goodwill_and_intangibles": 30789000 }, "cash_flow": { "operating_cash_flow": 5671000, "capital_expenditure": 1558000, "free_cash_flow": 7229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131585, "ticker_id": 7353, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18848000", "ebitda": "17075000", "netIncome": "-34004000", "grossProfit": "59359000", "depreciation": "None", "totalRevenue": "422207000", "costOfRevenue": "362848000", "interestIncome": "None", "incomeBeforeTax": "-30851000", "interestExpense": "20873000", "operatingIncome": "-18915000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3153000", "reportedCurrency": "USD", "netInterestIncome": "-22367000", "nonInterestIncome": "None", "operatingExpenses": "78274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35923000", "sellingGeneralAndAdministrative": "46171000", "netIncomeFromContinuingOperations": "-34004000" }, "balance": { "goodwill": "None", "inventory": "65978000", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "440784000", "longTermDebt": "153758000", "shortTermDebt": "16384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30789000", "reportedCurrency": "USD", "retainedEarnings": "-367625000", "totalLiabilities": "294377000", "otherCurrentAssets": "26867000", "totalCurrentAssets": "164007000", "currentLongTermDebt": "5791000", "longTermInvestments": "42543000", "shortTermInvestments": "None", "currentNetReceivables": "59785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "276777000", "currentAccountsPayable": "49442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211344000", "totalShareholderEquity": "146407000", "capitalLeaseObligations": "43522000", "otherCurrentLiabilities": "23416000", "totalCurrentLiabilities": "89795000", "otherNonCurrentLiabilities": "9420000", "totalNonCurrentLiabilities": "204582000", "cashAndShortTermInvestments": "11377000", "commonStockSharesOutstanding": "49437000", "intangibleAssetsExcludingGoodwill": "30789000", "cashAndCashEquivalentsAtCarryingValue": "11377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1826000", "operatingCashflow": "5671000", "capitalExpenditures": "1558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2451000", "cashflowFromInvestment": "-11034000", "stockBasedCompensation": "3200000", "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": "35923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422207000, "cost_of_revenue": 362848000, "gross_profit": 59359000, "research_and_development": null, "selling_general_admin": 46171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18848000, "depreciation_amortisation": 35923000, "ebitda": 17075000, "interest_expense": 20873000, "interest_income": null, "other_non_operating": null, "pretax_income": -30851000, "tax_provision": 3153000, "effective_tax_rate": null, "net_income": -34004000, "net_income_continuing_ops": -34004000, "net_income_to_common": -34004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11377000, "short_term_investments": null, "net_receivables": 59785000, "inventory": 65978000, "other_current_assets": null, "total_current_assets": 164007000, "net_ppe": null, "goodwill": null, "intangible_assets": 30789000, "goodwill_and_intangibles": 30789000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 276777000, "total_assets": 440784000, "short_term_debt": 16384000, "accounts_payable": 49442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89795000, "long_term_debt": 153758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204582000, "total_liabilities": 294377000, "total_debt": 170142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -367625000, "total_equity": 146407000, "shares_outstanding": 49437000, "operating_cash_flow": 5671000, "stock_based_compensation": 3200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11034000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2451000, "free_cash_flow": 7229000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18848000", "ebitda": "17075000", "netIncome": "-34004000", "grossProfit": "59359000", "depreciation": "None", "totalRevenue": "422207000", "costOfRevenue": "362848000", "interestIncome": "None", "incomeBeforeTax": "-30851000", "interestExpense": "20873000", "operatingIncome": "-18915000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3153000", "reportedCurrency": "USD", "netInterestIncome": "-22367000", "nonInterestIncome": "None", "operatingExpenses": "78274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35923000", "sellingGeneralAndAdministrative": "46171000", "netIncomeFromContinuingOperations": "-34004000" }, "balance": { "goodwill": "None", "inventory": "65978000", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "440784000", "longTermDebt": "153758000", "shortTermDebt": "16384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30789000", "reportedCurrency": "USD", "retainedEarnings": "-367625000", "totalLiabilities": "294377000", "otherCurrentAssets": "26867000", "totalCurrentAssets": "164007000", "currentLongTermDebt": "5791000", "longTermInvestments": "42543000", "shortTermInvestments": "None", "currentNetReceivables": "59785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "276777000", "currentAccountsPayable": "49442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211344000", "totalShareholderEquity": "146407000", "capitalLeaseObligations": "43522000", "otherCurrentLiabilities": "23416000", "totalCurrentLiabilities": "89795000", "otherNonCurrentLiabilities": "9420000", "totalNonCurrentLiabilities": "204582000", "cashAndShortTermInvestments": "11377000", "commonStockSharesOutstanding": "49437000", "intangibleAssetsExcludingGoodwill": "30789000", "cashAndCashEquivalentsAtCarryingValue": "11377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1826000", "operatingCashflow": "5671000", "capitalExpenditures": "1558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2451000", "cashflowFromInvestment": "-11034000", "stockBasedCompensation": "3200000", "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": "35923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 464290000, "cost_of_revenue": 394812000, "gross_profit": 69478000, "ebit": -24579000, "ebitda": 20723000, "pretax_income": -35863000, "tax_provision": 2410000, "net_income": -38273000, "net_income_to_common": -38273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18128000, "total_current_assets": 167562000, "total_assets": 456893000, "short_term_debt": 11077000, "long_term_debt": 143591000, "total_debt": 154668000, "total_liabilities": 382371000, "total_equity": 74522000, "shares_outstanding": 48653000, "goodwill_and_intangibles": 44410000 }, "cash_flow": { "operating_cash_flow": 11070000, "capital_expenditure": 18314000, "free_cash_flow": 29384000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131590, "ticker_id": 7353, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24579000", "ebitda": "20723000", "netIncome": "-38273000", "grossProfit": "69478000", "depreciation": "None", "totalRevenue": "464290000", "costOfRevenue": "394812000", "interestIncome": "None", "incomeBeforeTax": "-35863000", "interestExpense": "23143000", "operatingIncome": "-27548000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2410000", "reportedCurrency": "USD", "netInterestIncome": "-23143000", "nonInterestIncome": "None", "operatingExpenses": "97026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45302000", "sellingGeneralAndAdministrative": "49481000", "netIncomeFromContinuingOperations": "-38273000" }, "balance": { "goodwill": "None", "inventory": "61877000", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "456893000", "longTermDebt": "143591000", "shortTermDebt": "11077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "44410000", "reportedCurrency": "USD", "retainedEarnings": "-333621000", "totalLiabilities": "382371000", "otherCurrentAssets": "13374000", "totalCurrentAssets": "167562000", "currentLongTermDebt": "5039000", "longTermInvestments": "34971000", "shortTermInvestments": "None", "currentNetReceivables": "74183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289331000", "currentAccountsPayable": "38879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196959000", "totalShareholderEquity": "74522000", "capitalLeaseObligations": "48329000", "otherCurrentLiabilities": "33297000", "totalCurrentLiabilities": "83912000", "otherNonCurrentLiabilities": "14111000", "totalNonCurrentLiabilities": "298459000", "cashAndShortTermInvestments": "18128000", "commonStockSharesOutstanding": "48653000", "intangibleAssetsExcludingGoodwill": "44410000", "cashAndCashEquivalentsAtCarryingValue": "18128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38273000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4210000", "operatingCashflow": "11070000", "capitalExpenditures": "18314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13245000", "cashflowFromInvestment": "-1008000", "stockBasedCompensation": "3140000", "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": "45302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 464290000, "cost_of_revenue": 394812000, "gross_profit": 69478000, "research_and_development": null, "selling_general_admin": 49481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24579000, "depreciation_amortisation": 45302000, "ebitda": 20723000, "interest_expense": 23143000, "interest_income": null, "other_non_operating": null, "pretax_income": -35863000, "tax_provision": 2410000, "effective_tax_rate": null, "net_income": -38273000, "net_income_continuing_ops": -38273000, "net_income_to_common": -38273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18128000, "short_term_investments": null, "net_receivables": 74183000, "inventory": 61877000, "other_current_assets": null, "total_current_assets": 167562000, "net_ppe": null, "goodwill": null, "intangible_assets": 44410000, "goodwill_and_intangibles": 44410000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289331000, "total_assets": 456893000, "short_term_debt": 11077000, "accounts_payable": 38879000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83912000, "long_term_debt": 143591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 298459000, "total_liabilities": 382371000, "total_debt": 154668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -333621000, "total_equity": 74522000, "shares_outstanding": 48653000, "operating_cash_flow": 11070000, "stock_based_compensation": 3140000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18314000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1008000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13245000, "free_cash_flow": 29384000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24579000", "ebitda": "20723000", "netIncome": "-38273000", "grossProfit": "69478000", "depreciation": "None", "totalRevenue": "464290000", "costOfRevenue": "394812000", "interestIncome": "None", "incomeBeforeTax": "-35863000", "interestExpense": "23143000", "operatingIncome": "-27548000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2410000", "reportedCurrency": "USD", "netInterestIncome": "-23143000", "nonInterestIncome": "None", "operatingExpenses": "97026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45302000", "sellingGeneralAndAdministrative": "49481000", "netIncomeFromContinuingOperations": "-38273000" }, "balance": { "goodwill": "None", "inventory": "61877000", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "456893000", "longTermDebt": "143591000", "shortTermDebt": "11077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "44410000", "reportedCurrency": "USD", "retainedEarnings": "-333621000", "totalLiabilities": "382371000", "otherCurrentAssets": "13374000", "totalCurrentAssets": "167562000", "currentLongTermDebt": "5039000", "longTermInvestments": "34971000", "shortTermInvestments": "None", "currentNetReceivables": "74183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289331000", "currentAccountsPayable": "38879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196959000", "totalShareholderEquity": "74522000", "capitalLeaseObligations": "48329000", "otherCurrentLiabilities": "33297000", "totalCurrentLiabilities": "83912000", "otherNonCurrentLiabilities": "14111000", "totalNonCurrentLiabilities": "298459000", "cashAndShortTermInvestments": "18128000", "commonStockSharesOutstanding": "48653000", "intangibleAssetsExcludingGoodwill": "44410000", "cashAndCashEquivalentsAtCarryingValue": "18128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38273000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4210000", "operatingCashflow": "11070000", "capitalExpenditures": "18314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13245000", "cashflowFromInvestment": "-1008000", "stockBasedCompensation": "3140000", "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": "45302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 489270000, "cost_of_revenue": 419175000, "gross_profit": 70095000, "ebit": -32660000, "ebitda": 13460000, "pretax_income": -47865000, "tax_provision": 2285000, "net_income": -50150000, "net_income_to_common": -50150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21903000, "total_current_assets": 182554000, "total_assets": 510885000, "short_term_debt": 11692000, "long_term_debt": 149369000, "total_debt": 161061000, "total_liabilities": 308084000, "total_equity": 202801000, "shares_outstanding": 46738000, "goodwill_and_intangibles": 58724000 }, "cash_flow": { "operating_cash_flow": 29344000, "capital_expenditure": 20496000, "free_cash_flow": 49840000, "dividends_paid": 1868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131595, "ticker_id": 7353, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32660000", "ebitda": "13460000", "netIncome": "-50150000", "grossProfit": "70095000", "depreciation": "None", "totalRevenue": "489270000", "costOfRevenue": "419175000", "interestIncome": "None", "incomeBeforeTax": "-47865000", "interestExpense": "22952000", "operatingIncome": "-21804000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2285000", "reportedCurrency": "USD", "netInterestIncome": "-21582000", "nonInterestIncome": "None", "operatingExpenses": "91899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46120000", "sellingGeneralAndAdministrative": "47015000", "netIncomeFromContinuingOperations": "-41623000" }, "balance": { "goodwill": "None", "inventory": "71563000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "510885000", "longTermDebt": "149369000", "shortTermDebt": "11692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58724000", "reportedCurrency": "USD", "retainedEarnings": "-295348000", "totalLiabilities": "308084000", "otherCurrentAssets": "11658000", "totalCurrentAssets": "182554000", "currentLongTermDebt": "3910000", "longTermInvestments": "32701000", "shortTermInvestments": "None", "currentNetReceivables": "77430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328331000", "currentAccountsPayable": "45480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212830000", "totalShareholderEquity": "202801000", "capitalLeaseObligations": "53016000", "otherCurrentLiabilities": "23923000", "totalCurrentLiabilities": "81619000", "otherNonCurrentLiabilities": "24827000", "totalNonCurrentLiabilities": "226465000", "cashAndShortTermInvestments": "21903000", "commonStockSharesOutstanding": "46738000", "intangibleAssetsExcludingGoodwill": "58724000", "cashAndCashEquivalentsAtCarryingValue": "21903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50150000", "profitLoss": "None", "dividendPayout": "1868000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9997000", "operatingCashflow": "29344000", "capitalExpenditures": "20496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2883000", "cashflowFromInvestment": "-17598000", "stockBasedCompensation": "2821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 489270000, "cost_of_revenue": 419175000, "gross_profit": 70095000, "research_and_development": null, "selling_general_admin": 47015000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32660000, "depreciation_amortisation": 46120000, "ebitda": 13460000, "interest_expense": 22952000, "interest_income": null, "other_non_operating": null, "pretax_income": -47865000, "tax_provision": 2285000, "effective_tax_rate": null, "net_income": -50150000, "net_income_continuing_ops": -41623000, "net_income_to_common": -50150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21903000, "short_term_investments": null, "net_receivables": 77430000, "inventory": 71563000, "other_current_assets": null, "total_current_assets": 182554000, "net_ppe": null, "goodwill": null, "intangible_assets": 58724000, "goodwill_and_intangibles": 58724000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328331000, "total_assets": 510885000, "short_term_debt": 11692000, "accounts_payable": 45480000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81619000, "long_term_debt": 149369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 226465000, "total_liabilities": 308084000, "total_debt": 161061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -295348000, "total_equity": 202801000, "shares_outstanding": 46738000, "operating_cash_flow": 29344000, "stock_based_compensation": 2821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20496000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17598000, "dividends_paid": 1868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2883000, "free_cash_flow": 49840000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32660000", "ebitda": "13460000", "netIncome": "-50150000", "grossProfit": "70095000", "depreciation": "None", "totalRevenue": "489270000", "costOfRevenue": "419175000", "interestIncome": "None", "incomeBeforeTax": "-47865000", "interestExpense": "22952000", "operatingIncome": "-21804000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2285000", "reportedCurrency": "USD", "netInterestIncome": "-21582000", "nonInterestIncome": "None", "operatingExpenses": "91899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46120000", "sellingGeneralAndAdministrative": "47015000", "netIncomeFromContinuingOperations": "-41623000" }, "balance": { "goodwill": "None", "inventory": "71563000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "510885000", "longTermDebt": "149369000", "shortTermDebt": "11692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58724000", "reportedCurrency": "USD", "retainedEarnings": "-295348000", "totalLiabilities": "308084000", "otherCurrentAssets": "11658000", "totalCurrentAssets": "182554000", "currentLongTermDebt": "3910000", "longTermInvestments": "32701000", "shortTermInvestments": "None", "currentNetReceivables": "77430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328331000", "currentAccountsPayable": "45480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212830000", "totalShareholderEquity": "202801000", "capitalLeaseObligations": "53016000", "otherCurrentLiabilities": "23923000", "totalCurrentLiabilities": "81619000", "otherNonCurrentLiabilities": "24827000", "totalNonCurrentLiabilities": "226465000", "cashAndShortTermInvestments": "21903000", "commonStockSharesOutstanding": "46738000", "intangibleAssetsExcludingGoodwill": "58724000", "cashAndCashEquivalentsAtCarryingValue": "21903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50150000", "profitLoss": "None", "dividendPayout": "1868000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9997000", "operatingCashflow": "29344000", "capitalExpenditures": "20496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2883000", "cashflowFromInvestment": "-17598000", "stockBasedCompensation": "2821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 498738000, "cost_of_revenue": 421105000, "gross_profit": 77633000, "ebit": -16028000, "ebitda": 31203000, "pretax_income": -24477000, "tax_provision": 1621000, "net_income": -26098000, "net_income_to_common": -26098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12808000, "total_current_assets": 191700000, "total_assets": 546127000, "short_term_debt": 8615000, "long_term_debt": 149389000, "total_debt": 158004000, "total_liabilities": 359863000, "total_equity": 186264000, "shares_outstanding": 44680000, "goodwill_and_intangibles": 72891000 }, "cash_flow": { "operating_cash_flow": 7717000, "capital_expenditure": 17952000, "free_cash_flow": 25669000, "dividends_paid": 347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131600, "ticker_id": 7353, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16028000", "ebitda": "31203000", "netIncome": "-26098000", "grossProfit": "77633000", "depreciation": "None", "totalRevenue": "498738000", "costOfRevenue": "421105000", "interestIncome": "None", "incomeBeforeTax": "-24477000", "interestExpense": "15041000", "operatingIncome": "-21092000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1621000", "reportedCurrency": "USD", "netInterestIncome": "-15469000", "nonInterestIncome": "None", "operatingExpenses": "98725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11656000", "costofGoodsAndServicesSold": "421105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47231000", "sellingGeneralAndAdministrative": "49635000", "netIncomeFromContinuingOperations": "-26098000" }, "balance": { "goodwill": "None", "inventory": "80682000", "commonStock": "439000", "currentDebt": "None", "investments": "None", "totalAssets": "546127000", "longTermDebt": "149389000", "shortTermDebt": "8615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "72891000", "reportedCurrency": "USD", "retainedEarnings": "-245198000", "totalLiabilities": "359863000", "otherCurrentAssets": "11917000", "totalCurrentAssets": "191700000", "currentLongTermDebt": "3321000", "longTermInvestments": "31802000", "shortTermInvestments": "2130000", "currentNetReceivables": "86293000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354427000", "currentAccountsPayable": "45871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "244350000", "shortLongTermDebtTotal": "209415000", "totalShareholderEquity": "186264000", "capitalLeaseObligations": "56705000", "otherCurrentLiabilities": "23394000", "totalCurrentLiabilities": "78806000", "otherNonCurrentLiabilities": "61371000", "totalNonCurrentLiabilities": "281057000", "cashAndShortTermInvestments": "12808000", "commonStockSharesOutstanding": "44680000", "intangibleAssetsExcludingGoodwill": "72891000", "cashAndCashEquivalentsAtCarryingValue": "12808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26098000", "profitLoss": "None", "dividendPayout": "347000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6672000", "operatingCashflow": "7717000", "capitalExpenditures": "17952000", "changeInReceivables": "-4920000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5186000", "cashflowFromInvestment": "-17492000", "stockBasedCompensation": "4377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14961000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498738000, "cost_of_revenue": 421105000, "gross_profit": 77633000, "research_and_development": null, "selling_general_admin": 49635000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16028000, "depreciation_amortisation": 47231000, "ebitda": 31203000, "interest_expense": 15041000, "interest_income": null, "other_non_operating": null, "pretax_income": -24477000, "tax_provision": 1621000, "effective_tax_rate": null, "net_income": -26098000, "net_income_continuing_ops": -26098000, "net_income_to_common": -26098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12808000, "short_term_investments": 2130000, "net_receivables": 86293000, "inventory": 80682000, "other_current_assets": null, "total_current_assets": 191700000, "net_ppe": null, "goodwill": null, "intangible_assets": 72891000, "goodwill_and_intangibles": 72891000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 354427000, "total_assets": 546127000, "short_term_debt": 8615000, "accounts_payable": 45871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78806000, "long_term_debt": 149389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281057000, "total_liabilities": 359863000, "total_debt": 158004000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -245198000, "total_equity": 186264000, "shares_outstanding": 44680000, "operating_cash_flow": 7717000, "stock_based_compensation": 4377000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17492000, "dividends_paid": 347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5186000, "free_cash_flow": 25669000, "net_change_in_cash": -14961000 }, "raw_data": { "income": { "ebit": "-16028000", "ebitda": "31203000", "netIncome": "-26098000", "grossProfit": "77633000", "depreciation": "None", "totalRevenue": "498738000", "costOfRevenue": "421105000", "interestIncome": "None", "incomeBeforeTax": "-24477000", "interestExpense": "15041000", "operatingIncome": "-21092000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1621000", "reportedCurrency": "USD", "netInterestIncome": "-15469000", "nonInterestIncome": "None", "operatingExpenses": "98725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11656000", "costofGoodsAndServicesSold": "421105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47231000", "sellingGeneralAndAdministrative": "49635000", "netIncomeFromContinuingOperations": "-26098000" }, "balance": { "goodwill": "None", "inventory": "80682000", "commonStock": "439000", "currentDebt": "None", "investments": "None", "totalAssets": "546127000", "longTermDebt": "149389000", "shortTermDebt": "8615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "72891000", "reportedCurrency": "USD", "retainedEarnings": "-245198000", "totalLiabilities": "359863000", "otherCurrentAssets": "11917000", "totalCurrentAssets": "191700000", "currentLongTermDebt": "3321000", "longTermInvestments": "31802000", "shortTermInvestments": "2130000", "currentNetReceivables": "86293000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354427000", "currentAccountsPayable": "45871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "244350000", "shortLongTermDebtTotal": "209415000", "totalShareholderEquity": "186264000", "capitalLeaseObligations": "56705000", "otherCurrentLiabilities": "23394000", "totalCurrentLiabilities": "78806000", "otherNonCurrentLiabilities": "61371000", "totalNonCurrentLiabilities": "281057000", "cashAndShortTermInvestments": "12808000", "commonStockSharesOutstanding": "44680000", "intangibleAssetsExcludingGoodwill": "72891000", "cashAndCashEquivalentsAtCarryingValue": "12808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26098000", "profitLoss": "None", "dividendPayout": "347000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6672000", "operatingCashflow": "7717000", "capitalExpenditures": "17952000", "changeInReceivables": "-4920000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5186000", "cashflowFromInvestment": "-17492000", "stockBasedCompensation": "4377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14961000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 477584000, "cost_of_revenue": 389995000, "gross_profit": 87589000, "ebit": -9778000, "ebitda": 36417000, "pretax_income": -16181000, "tax_provision": -1756000, "net_income": -13225000, "net_income_to_common": -13225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28656000, "total_current_assets": 196282000, "total_assets": 579101000, "short_term_debt": 8778000, "long_term_debt": 151052000, "total_debt": 159830000, "total_liabilities": 354916000, "total_equity": 224185000, "shares_outstanding": 44011000, "goodwill_and_intangibles": 88718000 }, "cash_flow": { "operating_cash_flow": 15586000, "capital_expenditure": 18221000, "free_cash_flow": 33807000, "dividends_paid": 61793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131605, "ticker_id": 7353, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9778000", "ebitda": "36417000", "netIncome": "-13225000", "grossProfit": "87589000", "depreciation": "None", "totalRevenue": "477584000", "costOfRevenue": "389995000", "interestIncome": "None", "incomeBeforeTax": "-16181000", "interestExpense": "12664000", "operatingIncome": "9004000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1756000", "reportedCurrency": "USD", "netInterestIncome": "-12587000", "nonInterestIncome": "None", "operatingExpenses": "78585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7204000", "costofGoodsAndServicesSold": "389995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46195000", "sellingGeneralAndAdministrative": "51489000", "netIncomeFromContinuingOperations": "-14425000" }, "balance": { "goodwill": "None", "inventory": "75027000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "579101000", "longTermDebt": "151052000", "shortTermDebt": "8778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "88718000", "reportedCurrency": "USD", "retainedEarnings": "-219100000", "totalLiabilities": "354916000", "otherCurrentAssets": "9372000", "totalCurrentAssets": "196282000", "currentLongTermDebt": "3074000", "longTermInvestments": "34045000", "shortTermInvestments": "None", "currentNetReceivables": "83227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382819000", "currentAccountsPayable": "36710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "255548000", "shortLongTermDebtTotal": "211125000", "totalShareholderEquity": "224185000", "capitalLeaseObligations": "56999000", "otherCurrentLiabilities": "26457000", "totalCurrentLiabilities": "74017000", "otherNonCurrentLiabilities": "68584000", "totalNonCurrentLiabilities": "280899000", "cashAndShortTermInvestments": "28656000", "commonStockSharesOutstanding": "44011000", "intangibleAssetsExcludingGoodwill": "88718000", "cashAndCashEquivalentsAtCarryingValue": "28656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13225000", "profitLoss": "None", "dividendPayout": "61793000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12959000", "operatingCashflow": "15586000", "capitalExpenditures": "18221000", "changeInReceivables": "13698000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2557000", "cashflowFromInvestment": "-36103000", "stockBasedCompensation": "3216000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17960000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477584000, "cost_of_revenue": 389995000, "gross_profit": 87589000, "research_and_development": null, "selling_general_admin": 51489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9778000, "depreciation_amortisation": 46195000, "ebitda": 36417000, "interest_expense": 12664000, "interest_income": null, "other_non_operating": null, "pretax_income": -16181000, "tax_provision": -1756000, "effective_tax_rate": null, "net_income": -13225000, "net_income_continuing_ops": -14425000, "net_income_to_common": -13225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28656000, "short_term_investments": null, "net_receivables": 83227000, "inventory": 75027000, "other_current_assets": null, "total_current_assets": 196282000, "net_ppe": null, "goodwill": null, "intangible_assets": 88718000, "goodwill_and_intangibles": 88718000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 382819000, "total_assets": 579101000, "short_term_debt": 8778000, "accounts_payable": 36710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74017000, "long_term_debt": 151052000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 280899000, "total_liabilities": 354916000, "total_debt": 159830000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -219100000, "total_equity": 224185000, "shares_outstanding": 44011000, "operating_cash_flow": 15586000, "stock_based_compensation": 3216000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18221000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36103000, "dividends_paid": 61793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2557000, "free_cash_flow": 33807000, "net_change_in_cash": -17960000 }, "raw_data": { "income": { "ebit": "-9778000", "ebitda": "36417000", "netIncome": "-13225000", "grossProfit": "87589000", "depreciation": "None", "totalRevenue": "477584000", "costOfRevenue": "389995000", "interestIncome": "None", "incomeBeforeTax": "-16181000", "interestExpense": "12664000", "operatingIncome": "9004000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1756000", "reportedCurrency": "USD", "netInterestIncome": "-12587000", "nonInterestIncome": "None", "operatingExpenses": "78585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7204000", "costofGoodsAndServicesSold": "389995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46195000", "sellingGeneralAndAdministrative": "51489000", "netIncomeFromContinuingOperations": "-14425000" }, "balance": { "goodwill": "None", "inventory": "75027000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "579101000", "longTermDebt": "151052000", "shortTermDebt": "8778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "88718000", "reportedCurrency": "USD", "retainedEarnings": "-219100000", "totalLiabilities": "354916000", "otherCurrentAssets": "9372000", "totalCurrentAssets": "196282000", "currentLongTermDebt": "3074000", "longTermInvestments": "34045000", "shortTermInvestments": "None", "currentNetReceivables": "83227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382819000", "currentAccountsPayable": "36710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "255548000", "shortLongTermDebtTotal": "211125000", "totalShareholderEquity": "224185000", "capitalLeaseObligations": "56999000", "otherCurrentLiabilities": "26457000", "totalCurrentLiabilities": "74017000", "otherNonCurrentLiabilities": "68584000", "totalNonCurrentLiabilities": "280899000", "cashAndShortTermInvestments": "28656000", "commonStockSharesOutstanding": "44011000", "intangibleAssetsExcludingGoodwill": "88718000", "cashAndCashEquivalentsAtCarryingValue": "28656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13225000", "profitLoss": "None", "dividendPayout": "61793000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12959000", "operatingCashflow": "15586000", "capitalExpenditures": "18221000", "changeInReceivables": "13698000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2557000", "cashflowFromInvestment": "-36103000", "stockBasedCompensation": "3216000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17960000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 427534000, "cost_of_revenue": 343594000, "gross_profit": 83940000, "ebit": -133190000, "ebitda": -87510000, "pretax_income": -148462000, "tax_provision": -8972000, "net_income": -100592000, "net_income_to_common": -100592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48138000, "total_current_assets": 215218000, "total_assets": 683221000, "short_term_debt": 13934000, "long_term_debt": 79025000, "total_debt": 92959000, "total_liabilities": 323983000, "total_equity": 359238000, "shares_outstanding": 42199000, "goodwill_and_intangibles": 103065000 }, "cash_flow": { "operating_cash_flow": 15549000, "capital_expenditure": 23773000, "free_cash_flow": 39322000, "dividends_paid": 3626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131610, "ticker_id": 7353, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-133190000", "ebitda": "-87510000", "netIncome": "-100592000", "grossProfit": "83940000", "depreciation": "None", "totalRevenue": "427534000", "costOfRevenue": "343594000", "interestIncome": "None", "incomeBeforeTax": "-148462000", "interestExpense": "18898000", "operatingIncome": "-117457000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-8972000", "reportedCurrency": "USD", "netInterestIncome": "-9992000", "nonInterestIncome": "None", "operatingExpenses": "201397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7974000", "costofGoodsAndServicesSold": "343594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45680000", "sellingGeneralAndAdministrative": "58055000", "netIncomeFromContinuingOperations": "-139490000" }, "balance": { "goodwill": "0", "inventory": "62517000", "commonStock": "427000", "currentDebt": "None", "investments": "None", "totalAssets": "683221000", "longTermDebt": "79025000", "shortTermDebt": "13934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "103065000", "reportedCurrency": "USD", "retainedEarnings": "-205875000", "totalLiabilities": "323983000", "otherCurrentAssets": "11148000", "totalCurrentAssets": "215218000", "currentLongTermDebt": "4885000", "longTermInvestments": "26983000", "shortTermInvestments": "26983000", "currentNetReceivables": "93415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "468003000", "currentAccountsPayable": "37435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273954000", "shortLongTermDebtTotal": "154870000", "totalShareholderEquity": "359238000", "capitalLeaseObligations": "59850000", "otherCurrentLiabilities": "48305000", "totalCurrentLiabilities": "103231000", "otherNonCurrentLiabilities": "17237000", "totalNonCurrentLiabilities": "220752000", "cashAndShortTermInvestments": "48138000", "commonStockSharesOutstanding": "42199000", "intangibleAssetsExcludingGoodwill": "103065000", "cashAndCashEquivalentsAtCarryingValue": "48138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100592000", "profitLoss": "None", "dividendPayout": "3626000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5114000", "operatingCashflow": "15549000", "capitalExpenditures": "23773000", "changeInReceivables": "10831000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-714854000", "cashflowFromInvestment": "719284000", "stockBasedCompensation": "4226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19979000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 427534000, "cost_of_revenue": 343594000, "gross_profit": 83940000, "research_and_development": null, "selling_general_admin": 58055000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -133190000, "depreciation_amortisation": 45680000, "ebitda": -87510000, "interest_expense": 18898000, "interest_income": null, "other_non_operating": null, "pretax_income": -148462000, "tax_provision": -8972000, "effective_tax_rate": null, "net_income": -100592000, "net_income_continuing_ops": -139490000, "net_income_to_common": -100592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48138000, "short_term_investments": 26983000, "net_receivables": 93415000, "inventory": 62517000, "other_current_assets": null, "total_current_assets": 215218000, "net_ppe": null, "goodwill": 0, "intangible_assets": 103065000, "goodwill_and_intangibles": 103065000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 468003000, "total_assets": 683221000, "short_term_debt": 13934000, "accounts_payable": 37435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103231000, "long_term_debt": 79025000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 220752000, "total_liabilities": 323983000, "total_debt": 92959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -205875000, "total_equity": 359238000, "shares_outstanding": 42199000, "operating_cash_flow": 15549000, "stock_based_compensation": 4226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 719284000, "dividends_paid": 3626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -714854000, "free_cash_flow": 39322000, "net_change_in_cash": 19979000 }, "raw_data": { "income": { "ebit": "-133190000", "ebitda": "-87510000", "netIncome": "-100592000", "grossProfit": "83940000", "depreciation": "None", "totalRevenue": "427534000", "costOfRevenue": "343594000", "interestIncome": "None", "incomeBeforeTax": "-148462000", "interestExpense": "18898000", "operatingIncome": "-117457000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-8972000", "reportedCurrency": "USD", "netInterestIncome": "-9992000", "nonInterestIncome": "None", "operatingExpenses": "201397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7974000", "costofGoodsAndServicesSold": "343594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45680000", "sellingGeneralAndAdministrative": "58055000", "netIncomeFromContinuingOperations": "-139490000" }, "balance": { "goodwill": "0", "inventory": "62517000", "commonStock": "427000", "currentDebt": "None", "investments": "None", "totalAssets": "683221000", "longTermDebt": "79025000", "shortTermDebt": "13934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "103065000", "reportedCurrency": "USD", "retainedEarnings": "-205875000", "totalLiabilities": "323983000", "otherCurrentAssets": "11148000", "totalCurrentAssets": "215218000", "currentLongTermDebt": "4885000", "longTermInvestments": "26983000", "shortTermInvestments": "26983000", "currentNetReceivables": "93415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "468003000", "currentAccountsPayable": "37435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273954000", "shortLongTermDebtTotal": "154870000", "totalShareholderEquity": "359238000", "capitalLeaseObligations": "59850000", "otherCurrentLiabilities": "48305000", "totalCurrentLiabilities": "103231000", "otherNonCurrentLiabilities": "17237000", "totalNonCurrentLiabilities": "220752000", "cashAndShortTermInvestments": "48138000", "commonStockSharesOutstanding": "42199000", "intangibleAssetsExcludingGoodwill": "103065000", "cashAndCashEquivalentsAtCarryingValue": "48138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100592000", "profitLoss": "None", "dividendPayout": "3626000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5114000", "operatingCashflow": "15549000", "capitalExpenditures": "23773000", "changeInReceivables": "10831000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-714854000", "cashflowFromInvestment": "719284000", "stockBasedCompensation": "4226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19979000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 489514000, "cost_of_revenue": 392482000, "gross_profit": 97032000, "ebit": -19095000, "ebitda": 25801000, "pretax_income": -32125000, "tax_provision": 305000, "net_income": -46741000, "net_income_to_common": -46741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17911000, "total_current_assets": 302980000, "total_assets": 1587201000, "short_term_debt": 26095000, "long_term_debt": 757440000, "total_debt": 783535000, "total_liabilities": 1140912000, "total_equity": 446289000, "shares_outstanding": 42030000, "goodwill_and_intangibles": 212192000 }, "cash_flow": { "operating_cash_flow": 48526000, "capital_expenditure": 53321000, "free_cash_flow": 101847000, "dividends_paid": 8879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131615, "ticker_id": 7353, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19095000", "ebitda": "25801000", "netIncome": "-46741000", "grossProfit": "97032000", "depreciation": "None", "totalRevenue": "489514000", "costOfRevenue": "392482000", "interestIncome": "57155000", "incomeBeforeTax": "-32125000", "interestExpense": "13030000", "operatingIncome": "-17593000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "305000", "reportedCurrency": "USD", "netInterestIncome": "-55744000", "nonInterestIncome": "None", "operatingExpenses": "114625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2752000", "costofGoodsAndServicesSold": "392482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44896000", "sellingGeneralAndAdministrative": "103223000", "netIncomeFromContinuingOperations": "-46741000" }, "balance": { "goodwill": "94779000", "inventory": "67078000", "commonStock": "423000", "currentDebt": "None", "investments": "None", "totalAssets": "1587201000", "longTermDebt": "757440000", "shortTermDebt": "26095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "117413000", "reportedCurrency": "USD", "retainedEarnings": "-105283000", "totalLiabilities": "1140912000", "otherCurrentAssets": "128778000", "totalCurrentAssets": "302980000", "currentLongTermDebt": "19160000", "longTermInvestments": "21755000", "shortTermInvestments": "None", "currentNetReceivables": "89213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1284221000", "currentAccountsPayable": "40973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "374513000", "shortLongTermDebtTotal": "839831000", "totalShareholderEquity": "446289000", "capitalLeaseObligations": "73632000", "otherCurrentLiabilities": "71729000", "totalCurrentLiabilities": "139481000", "otherNonCurrentLiabilities": "198774000", "totalNonCurrentLiabilities": "1001431000", "cashAndShortTermInvestments": "17911000", "commonStockSharesOutstanding": "42030000", "intangibleAssetsExcludingGoodwill": "117413000", "cashAndCashEquivalentsAtCarryingValue": "17911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46741000", "profitLoss": "None", "dividendPayout": "8879000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1426000", "operatingCashflow": "48526000", "capitalExpenditures": "53321000", "changeInReceivables": "1265000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5299000", "cashflowFromInvestment": "-39427000", "stockBasedCompensation": "2822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15080000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 489514000, "cost_of_revenue": 392482000, "gross_profit": 97032000, "research_and_development": null, "selling_general_admin": 103223000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19095000, "depreciation_amortisation": 44896000, "ebitda": 25801000, "interest_expense": 13030000, "interest_income": null, "other_non_operating": null, "pretax_income": -32125000, "tax_provision": 305000, "effective_tax_rate": null, "net_income": -46741000, "net_income_continuing_ops": -46741000, "net_income_to_common": -46741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17911000, "short_term_investments": null, "net_receivables": 89213000, "inventory": 67078000, "other_current_assets": null, "total_current_assets": 302980000, "net_ppe": null, "goodwill": 94779000, "intangible_assets": 117413000, "goodwill_and_intangibles": 212192000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1284221000, "total_assets": 1587201000, "short_term_debt": 26095000, "accounts_payable": 40973000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139481000, "long_term_debt": 757440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1001431000, "total_liabilities": 1140912000, "total_debt": 783535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -105283000, "total_equity": 446289000, "shares_outstanding": 42030000, "operating_cash_flow": 48526000, "stock_based_compensation": 2822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39427000, "dividends_paid": 8879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5299000, "free_cash_flow": 101847000, "net_change_in_cash": 15080000 }, "raw_data": { "income": { "ebit": "-19095000", "ebitda": "25801000", "netIncome": "-46741000", "grossProfit": "97032000", "depreciation": "None", "totalRevenue": "489514000", "costOfRevenue": "392482000", "interestIncome": "57155000", "incomeBeforeTax": "-32125000", "interestExpense": "13030000", "operatingIncome": "-17593000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "305000", "reportedCurrency": "USD", "netInterestIncome": "-55744000", "nonInterestIncome": "None", "operatingExpenses": "114625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2752000", "costofGoodsAndServicesSold": "392482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44896000", "sellingGeneralAndAdministrative": "103223000", "netIncomeFromContinuingOperations": "-46741000" }, "balance": { "goodwill": "94779000", "inventory": "67078000", "commonStock": "423000", "currentDebt": "None", "investments": "None", "totalAssets": "1587201000", "longTermDebt": "757440000", "shortTermDebt": "26095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "117413000", "reportedCurrency": "USD", "retainedEarnings": "-105283000", "totalLiabilities": "1140912000", "otherCurrentAssets": "128778000", "totalCurrentAssets": "302980000", "currentLongTermDebt": "19160000", "longTermInvestments": "21755000", "shortTermInvestments": "None", "currentNetReceivables": "89213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1284221000", "currentAccountsPayable": "40973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "374513000", "shortLongTermDebtTotal": "839831000", "totalShareholderEquity": "446289000", "capitalLeaseObligations": "73632000", "otherCurrentLiabilities": "71729000", "totalCurrentLiabilities": "139481000", "otherNonCurrentLiabilities": "198774000", "totalNonCurrentLiabilities": "1001431000", "cashAndShortTermInvestments": "17911000", "commonStockSharesOutstanding": "42030000", "intangibleAssetsExcludingGoodwill": "117413000", "cashAndCashEquivalentsAtCarryingValue": "17911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46741000", "profitLoss": "None", "dividendPayout": "8879000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1426000", "operatingCashflow": "48526000", "capitalExpenditures": "53321000", "changeInReceivables": "1265000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5299000", "cashflowFromInvestment": "-39427000", "stockBasedCompensation": "2822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15080000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 770657000, "cost_of_revenue": 588205000, "gross_profit": 182452000, "ebit": -200767000, "ebitda": -129639000, "pretax_income": -261034000, "tax_provision": -10957000, "net_income": -264467000, "net_income_to_common": -264467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17988000, "total_current_assets": 296871000, "total_assets": 1501570000, "short_term_debt": 31280000, "long_term_debt": 811471000, "total_debt": 842751000, "total_liabilities": 1083275000, "total_equity": 418295000, "shares_outstanding": 31678000, "goodwill_and_intangibles": 815700000 }, "cash_flow": { "operating_cash_flow": 40939000, "capital_expenditure": 64036000, "free_cash_flow": 104975000, "dividends_paid": 8826000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131620, "ticker_id": 7353, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-200767000", "ebitda": "-129639000", "netIncome": "-264467000", "grossProfit": "182452000", "depreciation": "None", "totalRevenue": "770657000", "costOfRevenue": "588205000", "interestIncome": "61243000", "incomeBeforeTax": "-261034000", "interestExpense": "11315000", "operatingIncome": "-178888000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-10957000", "reportedCurrency": "USD", "netInterestIncome": "-61243000", "nonInterestIncome": "None", "operatingExpenses": "170800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-35293000", "costofGoodsAndServicesSold": "588205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71128000", "sellingGeneralAndAdministrative": "93583000", "netIncomeFromContinuingOperations": "-264467000" }, "balance": { "goodwill": "439452000", "inventory": "122615000", "commonStock": "421000", "currentDebt": "None", "investments": "None", "totalAssets": "1501570000", "longTermDebt": "811471000", "shortTermDebt": "31280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "376248000", "reportedCurrency": "USD", "retainedEarnings": "-62046000", "totalLiabilities": "1083275000", "otherCurrentAssets": "23869000", "totalCurrentAssets": "296871000", "currentLongTermDebt": "31280000", "longTermInvestments": "20364000", "shortTermInvestments": "None", "currentNetReceivables": "133421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204699000", "currentAccountsPayable": "65694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "361028000", "shortLongTermDebtTotal": "842751000", "totalShareholderEquity": "418295000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44181000", "totalCurrentLiabilities": "145030000", "otherNonCurrentLiabilities": "33292000", "totalNonCurrentLiabilities": "938245000", "cashAndShortTermInvestments": "17988000", "commonStockSharesOutstanding": "31678000", "intangibleAssetsExcludingGoodwill": "376248000", "cashAndCashEquivalentsAtCarryingValue": "17988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-264467000", "profitLoss": "None", "dividendPayout": "8826000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-16872000", "operatingCashflow": "40939000", "capitalExpenditures": "64036000", "changeInReceivables": "-3543000", "changeInExchangeRate": "-1200000", "cashflowFromFinancing": "215093000", "cashflowFromInvestment": "-461290000", "stockBasedCompensation": "2416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8826000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-206458000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "322146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71128000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 770657000, "cost_of_revenue": 588205000, "gross_profit": 182452000, "research_and_development": 0, "selling_general_admin": 93583000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -200767000, "depreciation_amortisation": 71128000, "ebitda": -129639000, "interest_expense": 11315000, "interest_income": null, "other_non_operating": null, "pretax_income": -261034000, "tax_provision": -10957000, "effective_tax_rate": null, "net_income": -264467000, "net_income_continuing_ops": -264467000, "net_income_to_common": -264467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17988000, "short_term_investments": null, "net_receivables": 133421000, "inventory": 122615000, "other_current_assets": null, "total_current_assets": 296871000, "net_ppe": null, "goodwill": 439452000, "intangible_assets": 376248000, "goodwill_and_intangibles": 815700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1204699000, "total_assets": 1501570000, "short_term_debt": 31280000, "accounts_payable": 65694000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145030000, "long_term_debt": 811471000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 938245000, "total_liabilities": 1083275000, "total_debt": 842751000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62046000, "total_equity": 418295000, "shares_outstanding": 31678000, "operating_cash_flow": 40939000, "stock_based_compensation": 2416000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64036000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -461290000, "dividends_paid": 8826000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 215093000, "free_cash_flow": 104975000, "net_change_in_cash": -206458000 }, "raw_data": { "income": { "ebit": "-200767000", "ebitda": "-129639000", "netIncome": "-264467000", "grossProfit": "182452000", "depreciation": "None", "totalRevenue": "770657000", "costOfRevenue": "588205000", "interestIncome": "61243000", "incomeBeforeTax": "-261034000", "interestExpense": "11315000", "operatingIncome": "-178888000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-10957000", "reportedCurrency": "USD", "netInterestIncome": "-61243000", "nonInterestIncome": "None", "operatingExpenses": "170800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-35293000", "costofGoodsAndServicesSold": "588205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71128000", "sellingGeneralAndAdministrative": "93583000", "netIncomeFromContinuingOperations": "-264467000" }, "balance": { "goodwill": "439452000", "inventory": "122615000", "commonStock": "421000", "currentDebt": "None", "investments": "None", "totalAssets": "1501570000", "longTermDebt": "811471000", "shortTermDebt": "31280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "376248000", "reportedCurrency": "USD", "retainedEarnings": "-62046000", "totalLiabilities": "1083275000", "otherCurrentAssets": "23869000", "totalCurrentAssets": "296871000", "currentLongTermDebt": "31280000", "longTermInvestments": "20364000", "shortTermInvestments": "None", "currentNetReceivables": "133421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204699000", "currentAccountsPayable": "65694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "361028000", "shortLongTermDebtTotal": "842751000", "totalShareholderEquity": "418295000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44181000", "totalCurrentLiabilities": "145030000", "otherNonCurrentLiabilities": "33292000", "totalNonCurrentLiabilities": "938245000", "cashAndShortTermInvestments": "17988000", "commonStockSharesOutstanding": "31678000", "intangibleAssetsExcludingGoodwill": "376248000", "cashAndCashEquivalentsAtCarryingValue": "17988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-264467000", "profitLoss": "None", "dividendPayout": "8826000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-16872000", "operatingCashflow": "40939000", "capitalExpenditures": "64036000", "changeInReceivables": "-3543000", "changeInExchangeRate": "-1200000", "cashflowFromFinancing": "215093000", "cashflowFromInvestment": "-461290000", "stockBasedCompensation": "2416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8826000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-206458000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "322146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71128000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 118452000, "cost_of_revenue": 108271000, "gross_profit": 10181000, "ebit": -2058000, "ebitda": 7182000, "pretax_income": -6111000, "tax_provision": 717000, "net_income": -6828000, "net_income_to_common": -6828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8471000, "total_current_assets": 180092000, "total_assets": 453426000, "short_term_debt": 13626000, "long_term_debt": 166853000, "total_debt": 180479000, "total_liabilities": 309476000, "total_equity": 143950000, "shares_outstanding": 49702000, "goodwill_and_intangibles": 27384000 }, "cash_flow": { "operating_cash_flow": -8621000, "capital_expenditure": 3297000, "free_cash_flow": -5324000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131583, "ticker_id": 7353, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2058000", "ebitda": "7182000", "netIncome": "-6828000", "grossProfit": "10181000", "depreciation": "None", "totalRevenue": "118452000", "costOfRevenue": "108271000", "interestIncome": "None", "incomeBeforeTax": "-6111000", "interestExpense": "5769000", "operatingIncome": "-2057999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "717000", "reportedCurrency": "USD", "netInterestIncome": "-5769000", "nonInterestIncome": "None", "operatingExpenses": "12239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9240000", "sellingGeneralAndAdministrative": "13294000", "netIncomeFromContinuingOperations": "-6828000" }, "balance": { "goodwill": "None", "inventory": "68181000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "453426000", "longTermDebt": "166853000", "shortTermDebt": "13626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27384000", "reportedCurrency": "USD", "retainedEarnings": "-374453000", "totalLiabilities": "309476000", "otherCurrentAssets": "17841000", "totalCurrentAssets": "180092000", "currentLongTermDebt": "3511000", "longTermInvestments": "45332000", "shortTermInvestments": "None", "currentNetReceivables": "85599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273333999", "currentAccountsPayable": "51881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218704000", "totalShareholderEquity": "143950000", "capitalLeaseObligations": "41014000", "otherCurrentLiabilities": "30693000", "totalCurrentLiabilities": "96523000", "otherNonCurrentLiabilities": "6505000", "totalNonCurrentLiabilities": "212953000", "cashAndShortTermInvestments": "8471000", "commonStockSharesOutstanding": "49702000", "intangibleAssetsExcludingGoodwill": "27384000", "cashAndCashEquivalentsAtCarryingValue": "8471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6828000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1919000", "operatingCashflow": "-8621000", "capitalExpenditures": "3297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7957000", "cashflowFromInvestment": "-3197000", "stockBasedCompensation": "801000", "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": "9240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118452000, "cost_of_revenue": 108271000, "gross_profit": 10181000, "research_and_development": null, "selling_general_admin": 13294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2058000, "depreciation_amortisation": 9240000, "ebitda": 7182000, "interest_expense": 5769000, "interest_income": null, "other_non_operating": null, "pretax_income": -6111000, "tax_provision": 717000, "effective_tax_rate": null, "net_income": -6828000, "net_income_continuing_ops": -6828000, "net_income_to_common": -6828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8471000, "short_term_investments": null, "net_receivables": 85599000, "inventory": 68181000, "other_current_assets": null, "total_current_assets": 180092000, "net_ppe": null, "goodwill": null, "intangible_assets": 27384000, "goodwill_and_intangibles": 27384000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 273333999, "total_assets": 453426000, "short_term_debt": 13626000, "accounts_payable": 51881000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96523000, "long_term_debt": 166853000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 212953000, "total_liabilities": 309476000, "total_debt": 180479000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -374453000, "total_equity": 143950000, "shares_outstanding": 49702000, "operating_cash_flow": -8621000, "stock_based_compensation": 801000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3297000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3197000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7957000, "free_cash_flow": -5324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2058000", "ebitda": "7182000", "netIncome": "-6828000", "grossProfit": "10181000", "depreciation": "None", "totalRevenue": "118452000", "costOfRevenue": "108271000", "interestIncome": "None", "incomeBeforeTax": "-6111000", "interestExpense": "5769000", "operatingIncome": "-2057999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "717000", "reportedCurrency": "USD", "netInterestIncome": "-5769000", "nonInterestIncome": "None", "operatingExpenses": "12239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9240000", "sellingGeneralAndAdministrative": "13294000", "netIncomeFromContinuingOperations": "-6828000" }, "balance": { "goodwill": "None", "inventory": "68181000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "453426000", "longTermDebt": "166853000", "shortTermDebt": "13626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27384000", "reportedCurrency": "USD", "retainedEarnings": "-374453000", "totalLiabilities": "309476000", "otherCurrentAssets": "17841000", "totalCurrentAssets": "180092000", "currentLongTermDebt": "3511000", "longTermInvestments": "45332000", "shortTermInvestments": "None", "currentNetReceivables": "85599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273333999", "currentAccountsPayable": "51881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218704000", "totalShareholderEquity": "143950000", "capitalLeaseObligations": "41014000", "otherCurrentLiabilities": "30693000", "totalCurrentLiabilities": "96523000", "otherNonCurrentLiabilities": "6505000", "totalNonCurrentLiabilities": "212953000", "cashAndShortTermInvestments": "8471000", "commonStockSharesOutstanding": "49702000", "intangibleAssetsExcludingGoodwill": "27384000", "cashAndCashEquivalentsAtCarryingValue": "8471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6828000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1919000", "operatingCashflow": "-8621000", "capitalExpenditures": "3297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7957000", "cashflowFromInvestment": "-3197000", "stockBasedCompensation": "801000", "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": "9240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 104715000, "cost_of_revenue": 95093000, "gross_profit": 9622000, "ebit": -8983000, "ebitda": 184000, "pretax_income": -12283000, "tax_provision": 255000, "net_income": -12538000, "net_income_to_common": -12538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11377000, "total_current_assets": 164007000, "total_assets": 440784000, "short_term_debt": 16384000, "long_term_debt": 153758000, "total_debt": 170142000, "total_liabilities": 294377000, "total_equity": 146407000, "shares_outstanding": 49437000, "goodwill_and_intangibles": 30789000 }, "cash_flow": { "operating_cash_flow": -1453000, "capital_expenditure": 1558000, "free_cash_flow": 105000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131584, "ticker_id": 7353, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8983000", "ebitda": "184000", "netIncome": "-12538000", "grossProfit": "9622000", "depreciation": "None", "totalRevenue": "104715000", "costOfRevenue": "95093000", "interestIncome": "None", "incomeBeforeTax": "-12283000", "interestExpense": "5571000", "operatingIncome": "-10414000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "255000", "reportedCurrency": "USD", "netInterestIncome": "-5850000", "nonInterestIncome": "None", "operatingExpenses": "20036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9167000", "sellingGeneralAndAdministrative": "11846000", "netIncomeFromContinuingOperations": "-12538000" }, "balance": { "goodwill": "None", "inventory": "65978000", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "440784000", "longTermDebt": "153758000", "shortTermDebt": "16384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30789000", "reportedCurrency": "USD", "retainedEarnings": "-367625000", "totalLiabilities": "294377000", "otherCurrentAssets": "26867000", "totalCurrentAssets": "164007000", "currentLongTermDebt": "5791000", "longTermInvestments": "42543000", "shortTermInvestments": "None", "currentNetReceivables": "59785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "276777000", "currentAccountsPayable": "49442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211344000", "totalShareholderEquity": "146407000", "capitalLeaseObligations": "43522000", "otherCurrentLiabilities": "23416000", "totalCurrentLiabilities": "89795000", "otherNonCurrentLiabilities": "9420000", "totalNonCurrentLiabilities": "204582000", "cashAndShortTermInvestments": "11377000", "commonStockSharesOutstanding": "49437000", "intangibleAssetsExcludingGoodwill": "30789000", "cashAndCashEquivalentsAtCarryingValue": "11377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2359000", "operatingCashflow": "-1453000", "capitalExpenditures": "1558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2826000", "cashflowFromInvestment": "-1813000", "stockBasedCompensation": "823000", "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": "9167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104715000, "cost_of_revenue": 95093000, "gross_profit": 9622000, "research_and_development": null, "selling_general_admin": 11846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8983000, "depreciation_amortisation": 9167000, "ebitda": 184000, "interest_expense": 5571000, "interest_income": null, "other_non_operating": null, "pretax_income": -12283000, "tax_provision": 255000, "effective_tax_rate": null, "net_income": -12538000, "net_income_continuing_ops": -12538000, "net_income_to_common": -12538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11377000, "short_term_investments": null, "net_receivables": 59785000, "inventory": 65978000, "other_current_assets": null, "total_current_assets": 164007000, "net_ppe": null, "goodwill": null, "intangible_assets": 30789000, "goodwill_and_intangibles": 30789000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 276777000, "total_assets": 440784000, "short_term_debt": 16384000, "accounts_payable": 49442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89795000, "long_term_debt": 153758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204582000, "total_liabilities": 294377000, "total_debt": 170142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -367625000, "total_equity": 146407000, "shares_outstanding": 49437000, "operating_cash_flow": -1453000, "stock_based_compensation": 823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2826000, "free_cash_flow": 105000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8983000", "ebitda": "184000", "netIncome": "-12538000", "grossProfit": "9622000", "depreciation": "None", "totalRevenue": "104715000", "costOfRevenue": "95093000", "interestIncome": "None", "incomeBeforeTax": "-12283000", "interestExpense": "5571000", "operatingIncome": "-10414000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "255000", "reportedCurrency": "USD", "netInterestIncome": "-5850000", "nonInterestIncome": "None", "operatingExpenses": "20036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9167000", "sellingGeneralAndAdministrative": "11846000", "netIncomeFromContinuingOperations": "-12538000" }, "balance": { "goodwill": "None", "inventory": "65978000", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "440784000", "longTermDebt": "153758000", "shortTermDebt": "16384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30789000", "reportedCurrency": "USD", "retainedEarnings": "-367625000", "totalLiabilities": "294377000", "otherCurrentAssets": "26867000", "totalCurrentAssets": "164007000", "currentLongTermDebt": "5791000", "longTermInvestments": "42543000", "shortTermInvestments": "None", "currentNetReceivables": "59785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "276777000", "currentAccountsPayable": "49442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211344000", "totalShareholderEquity": "146407000", "capitalLeaseObligations": "43522000", "otherCurrentLiabilities": "23416000", "totalCurrentLiabilities": "89795000", "otherNonCurrentLiabilities": "9420000", "totalNonCurrentLiabilities": "204582000", "cashAndShortTermInvestments": "11377000", "commonStockSharesOutstanding": "49437000", "intangibleAssetsExcludingGoodwill": "30789000", "cashAndCashEquivalentsAtCarryingValue": "11377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2359000", "operatingCashflow": "-1453000", "capitalExpenditures": "1558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2826000", "cashflowFromInvestment": "-1813000", "stockBasedCompensation": "823000", "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": "9167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 103882000, "cost_of_revenue": 86410000, "gross_profit": 17472000, "ebit": -2326000, "ebitda": 6738000, "pretax_income": -5864000, "tax_provision": 815000, "net_income": -6679000, "net_income_to_common": -6679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12215000, "total_current_assets": 169939000, "total_assets": 450962000, "short_term_debt": 11645000, "long_term_debt": 149376000, "total_debt": 161021000, "total_liabilities": 294043000, "total_equity": 156919000, "shares_outstanding": 49605000, "goodwill_and_intangibles": 34194000 }, "cash_flow": { "operating_cash_flow": 11165000, "capital_expenditure": 3428000, "free_cash_flow": 14593000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131586, "ticker_id": 7353, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2326000", "ebitda": "6738000", "netIncome": "-6679000", "grossProfit": "17472000", "depreciation": "None", "totalRevenue": "103882000", "costOfRevenue": "86410000", "interestIncome": "42000", "incomeBeforeTax": "-5864000", "interestExpense": "5517000", "operatingIncome": "-2247000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "815000", "reportedCurrency": "USD", "netInterestIncome": "-5666000", "nonInterestIncome": "None", "operatingExpenses": "19719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9064000", "sellingGeneralAndAdministrative": "11059000", "netIncomeFromContinuingOperations": "-6679000" }, "balance": { "goodwill": "None", "inventory": "63486000", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "450962000", "longTermDebt": "149376000", "shortTermDebt": "11645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "34194000", "reportedCurrency": "USD", "retainedEarnings": "-355087000", "totalLiabilities": "294043000", "otherCurrentAssets": "18049000", "totalCurrentAssets": "169939000", "currentLongTermDebt": "5487000", "longTermInvestments": "39485000", "shortTermInvestments": "None", "currentNetReceivables": "76189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281023000", "currentAccountsPayable": "46728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "199401000", "totalShareholderEquity": "156919000", "capitalLeaseObligations": "44538000", "otherCurrentLiabilities": "32089000", "totalCurrentLiabilities": "90911000", "otherNonCurrentLiabilities": "10969000", "totalNonCurrentLiabilities": "203132000", "cashAndShortTermInvestments": "12215000", "commonStockSharesOutstanding": "49605000", "intangibleAssetsExcludingGoodwill": "34194000", "cashAndCashEquivalentsAtCarryingValue": "12215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-511000", "operatingCashflow": "11165000", "capitalExpenditures": "3428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6840000", "cashflowFromInvestment": "-2042000", "stockBasedCompensation": "737000", "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": "9064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103882000, "cost_of_revenue": 86410000, "gross_profit": 17472000, "research_and_development": null, "selling_general_admin": 11059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2326000, "depreciation_amortisation": 9064000, "ebitda": 6738000, "interest_expense": 5517000, "interest_income": null, "other_non_operating": null, "pretax_income": -5864000, "tax_provision": 815000, "effective_tax_rate": null, "net_income": -6679000, "net_income_continuing_ops": -6679000, "net_income_to_common": -6679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12215000, "short_term_investments": null, "net_receivables": 76189000, "inventory": 63486000, "other_current_assets": null, "total_current_assets": 169939000, "net_ppe": null, "goodwill": null, "intangible_assets": 34194000, "goodwill_and_intangibles": 34194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 281023000, "total_assets": 450962000, "short_term_debt": 11645000, "accounts_payable": 46728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90911000, "long_term_debt": 149376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 203132000, "total_liabilities": 294043000, "total_debt": 161021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355087000, "total_equity": 156919000, "shares_outstanding": 49605000, "operating_cash_flow": 11165000, "stock_based_compensation": 737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2042000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6840000, "free_cash_flow": 14593000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2326000", "ebitda": "6738000", "netIncome": "-6679000", "grossProfit": "17472000", "depreciation": "None", "totalRevenue": "103882000", "costOfRevenue": "86410000", "interestIncome": "42000", "incomeBeforeTax": "-5864000", "interestExpense": "5517000", "operatingIncome": "-2247000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "815000", "reportedCurrency": "USD", "netInterestIncome": "-5666000", "nonInterestIncome": "None", "operatingExpenses": "19719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9064000", "sellingGeneralAndAdministrative": "11059000", "netIncomeFromContinuingOperations": "-6679000" }, "balance": { "goodwill": "None", "inventory": "63486000", "commonStock": "502000", "currentDebt": "None", "investments": "None", "totalAssets": "450962000", "longTermDebt": "149376000", "shortTermDebt": "11645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "34194000", "reportedCurrency": "USD", "retainedEarnings": "-355087000", "totalLiabilities": "294043000", "otherCurrentAssets": "18049000", "totalCurrentAssets": "169939000", "currentLongTermDebt": "5487000", "longTermInvestments": "39485000", "shortTermInvestments": "None", "currentNetReceivables": "76189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281023000", "currentAccountsPayable": "46728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "199401000", "totalShareholderEquity": "156919000", "capitalLeaseObligations": "44538000", "otherCurrentLiabilities": "32089000", "totalCurrentLiabilities": "90911000", "otherNonCurrentLiabilities": "10969000", "totalNonCurrentLiabilities": "203132000", "cashAndShortTermInvestments": "12215000", "commonStockSharesOutstanding": "49605000", "intangibleAssetsExcludingGoodwill": "34194000", "cashAndCashEquivalentsAtCarryingValue": "12215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-511000", "operatingCashflow": "11165000", "capitalExpenditures": "3428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6840000", "cashflowFromInvestment": "-2042000", "stockBasedCompensation": "737000", "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": "9064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 107921000, "cost_of_revenue": 89699000, "gross_profit": 18222000, "ebit": -4160000, "ebitda": 4758000, "pretax_income": -7328000, "tax_provision": 774000, "net_income": -8102000, "net_income_to_common": -8102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9542000, "total_current_assets": 171979000, "total_assets": 460760000, "short_term_debt": 21057000, "long_term_debt": 154047000, "total_debt": 175104000, "total_liabilities": 298702000, "total_equity": 162058000, "shares_outstanding": 49433000, "goodwill_and_intangibles": 37599000 }, "cash_flow": { "operating_cash_flow": -696000, "capital_expenditure": 3723000, "free_cash_flow": 3027000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131587, "ticker_id": 7353, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4160000", "ebitda": "4758000", "netIncome": "-8102000", "grossProfit": "18222000", "depreciation": "None", "totalRevenue": "107921000", "costOfRevenue": "89699000", "interestIncome": "None", "incomeBeforeTax": "-7328000", "interestExpense": "5349000", "operatingIncome": "-1464000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "774000", "reportedCurrency": "USD", "netInterestIncome": "-5657000", "nonInterestIncome": "None", "operatingExpenses": "19686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8918000", "sellingGeneralAndAdministrative": "12095000", "netIncomeFromContinuingOperations": "-8102000" }, "balance": { "goodwill": "None", "inventory": "62793000", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "460760000", "longTermDebt": "154047000", "shortTermDebt": "21057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "37599000", "reportedCurrency": "USD", "retainedEarnings": "-348408000", "totalLiabilities": "298702000", "otherCurrentAssets": "16735000", "totalCurrentAssets": "171979000", "currentLongTermDebt": "5580000", "longTermInvestments": "40312000", "shortTermInvestments": "None", "currentNetReceivables": "82909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288780999", "currentAccountsPayable": "45793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218947000", "totalShareholderEquity": "162058000", "capitalLeaseObligations": "45613000", "otherCurrentLiabilities": "21819000", "totalCurrentLiabilities": "89153000", "otherNonCurrentLiabilities": "10896000", "totalNonCurrentLiabilities": "209548999", "cashAndShortTermInvestments": "9542000", "commonStockSharesOutstanding": "49433000", "intangibleAssetsExcludingGoodwill": "37599000", "cashAndCashEquivalentsAtCarryingValue": "9542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1264000", "operatingCashflow": "-696000", "capitalExpenditures": "3723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "980000", "cashflowFromInvestment": "-3449000", "stockBasedCompensation": "801000", "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": "8918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107921000, "cost_of_revenue": 89699000, "gross_profit": 18222000, "research_and_development": null, "selling_general_admin": 12095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4160000, "depreciation_amortisation": 8918000, "ebitda": 4758000, "interest_expense": 5349000, "interest_income": null, "other_non_operating": null, "pretax_income": -7328000, "tax_provision": 774000, "effective_tax_rate": null, "net_income": -8102000, "net_income_continuing_ops": -8102000, "net_income_to_common": -8102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9542000, "short_term_investments": null, "net_receivables": 82909000, "inventory": 62793000, "other_current_assets": null, "total_current_assets": 171979000, "net_ppe": null, "goodwill": null, "intangible_assets": 37599000, "goodwill_and_intangibles": 37599000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 288780999, "total_assets": 460760000, "short_term_debt": 21057000, "accounts_payable": 45793000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89153000, "long_term_debt": 154047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 209548999, "total_liabilities": 298702000, "total_debt": 175104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348408000, "total_equity": 162058000, "shares_outstanding": 49433000, "operating_cash_flow": -696000, "stock_based_compensation": 801000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3723000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3449000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 980000, "free_cash_flow": 3027000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4160000", "ebitda": "4758000", "netIncome": "-8102000", "grossProfit": "18222000", "depreciation": "None", "totalRevenue": "107921000", "costOfRevenue": "89699000", "interestIncome": "None", "incomeBeforeTax": "-7328000", "interestExpense": "5349000", "operatingIncome": "-1464000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "774000", "reportedCurrency": "USD", "netInterestIncome": "-5657000", "nonInterestIncome": "None", "operatingExpenses": "19686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8918000", "sellingGeneralAndAdministrative": "12095000", "netIncomeFromContinuingOperations": "-8102000" }, "balance": { "goodwill": "None", "inventory": "62793000", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "460760000", "longTermDebt": "154047000", "shortTermDebt": "21057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "37599000", "reportedCurrency": "USD", "retainedEarnings": "-348408000", "totalLiabilities": "298702000", "otherCurrentAssets": "16735000", "totalCurrentAssets": "171979000", "currentLongTermDebt": "5580000", "longTermInvestments": "40312000", "shortTermInvestments": "None", "currentNetReceivables": "82909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288780999", "currentAccountsPayable": "45793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "218947000", "totalShareholderEquity": "162058000", "capitalLeaseObligations": "45613000", "otherCurrentLiabilities": "21819000", "totalCurrentLiabilities": "89153000", "otherNonCurrentLiabilities": "10896000", "totalNonCurrentLiabilities": "209548999", "cashAndShortTermInvestments": "9542000", "commonStockSharesOutstanding": "49433000", "intangibleAssetsExcludingGoodwill": "37599000", "cashAndCashEquivalentsAtCarryingValue": "9542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1264000", "operatingCashflow": "-696000", "capitalExpenditures": "3723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "980000", "cashflowFromInvestment": "-3449000", "stockBasedCompensation": "801000", "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": "8918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 105688000, "cost_of_revenue": 91646000, "gross_profit": 14042000, "ebit": -3336000, "ebitda": 5438000, "pretax_income": -5375000, "tax_provision": 1310000, "net_income": -6685000, "net_income_to_common": -6685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11739000, "total_current_assets": 172974000, "total_assets": 460724000, "short_term_debt": 9285000, "long_term_debt": 147604000, "total_debt": 156889000, "total_liabilities": 393380000, "total_equity": 67344000, "shares_outstanding": 49075000, "goodwill_and_intangibles": 41005000 }, "cash_flow": { "operating_cash_flow": -3345000, "capital_expenditure": 3907000, "free_cash_flow": 562000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131588, "ticker_id": 7353, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3336000", "ebitda": "5438000", "netIncome": "-6685000", "grossProfit": "14042000", "depreciation": "None", "totalRevenue": "105688000", "costOfRevenue": "91646000", "interestIncome": "None", "incomeBeforeTax": "-5375000", "interestExpense": "4478000", "operatingIncome": "-4789000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1310000", "reportedCurrency": "USD", "netInterestIncome": "-5194000", "nonInterestIncome": "None", "operatingExpenses": "18831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8774000", "sellingGeneralAndAdministrative": "11170000", "netIncomeFromContinuingOperations": "-6685000" }, "balance": { "goodwill": "None", "inventory": "62927000", "commonStock": "505000", "currentDebt": "None", "investments": "None", "totalAssets": "460724000", "longTermDebt": "147604000", "shortTermDebt": "9285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "41005000", "reportedCurrency": "USD", "retainedEarnings": "-340306000", "totalLiabilities": "393380000", "otherCurrentAssets": "17870000", "totalCurrentAssets": "172974000", "currentLongTermDebt": "3719000", "longTermInvestments": "37622000", "shortTermInvestments": "None", "currentNetReceivables": "80438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287750000", "currentAccountsPayable": "45876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197896000", "totalShareholderEquity": "67344000", "capitalLeaseObligations": "46573000", "otherCurrentLiabilities": "34409000", "totalCurrentLiabilities": "90104000", "otherNonCurrentLiabilities": "11673000", "totalNonCurrentLiabilities": "303276000", "cashAndShortTermInvestments": "11739000", "commonStockSharesOutstanding": "49075000", "intangibleAssetsExcludingGoodwill": "41005000", "cashAndCashEquivalentsAtCarryingValue": "11739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-220000", "operatingCashflow": "-3345000", "capitalExpenditures": "3907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "583000", "cashflowFromInvestment": "-3730000", "stockBasedCompensation": "839000", "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": "8774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105688000, "cost_of_revenue": 91646000, "gross_profit": 14042000, "research_and_development": null, "selling_general_admin": 11170000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3336000, "depreciation_amortisation": 8774000, "ebitda": 5438000, "interest_expense": 4478000, "interest_income": null, "other_non_operating": null, "pretax_income": -5375000, "tax_provision": 1310000, "effective_tax_rate": null, "net_income": -6685000, "net_income_continuing_ops": -6685000, "net_income_to_common": -6685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11739000, "short_term_investments": null, "net_receivables": 80438000, "inventory": 62927000, "other_current_assets": null, "total_current_assets": 172974000, "net_ppe": null, "goodwill": null, "intangible_assets": 41005000, "goodwill_and_intangibles": 41005000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 287750000, "total_assets": 460724000, "short_term_debt": 9285000, "accounts_payable": 45876000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90104000, "long_term_debt": 147604000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 303276000, "total_liabilities": 393380000, "total_debt": 156889000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -340306000, "total_equity": 67344000, "shares_outstanding": 49075000, "operating_cash_flow": -3345000, "stock_based_compensation": 839000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3730000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 583000, "free_cash_flow": 562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3336000", "ebitda": "5438000", "netIncome": "-6685000", "grossProfit": "14042000", "depreciation": "None", "totalRevenue": "105688000", "costOfRevenue": "91646000", "interestIncome": "None", "incomeBeforeTax": "-5375000", "interestExpense": "4478000", "operatingIncome": "-4789000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1310000", "reportedCurrency": "USD", "netInterestIncome": "-5194000", "nonInterestIncome": "None", "operatingExpenses": "18831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8774000", "sellingGeneralAndAdministrative": "11170000", "netIncomeFromContinuingOperations": "-6685000" }, "balance": { "goodwill": "None", "inventory": "62927000", "commonStock": "505000", "currentDebt": "None", "investments": "None", "totalAssets": "460724000", "longTermDebt": "147604000", "shortTermDebt": "9285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "41005000", "reportedCurrency": "USD", "retainedEarnings": "-340306000", "totalLiabilities": "393380000", "otherCurrentAssets": "17870000", "totalCurrentAssets": "172974000", "currentLongTermDebt": "3719000", "longTermInvestments": "37622000", "shortTermInvestments": "None", "currentNetReceivables": "80438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287750000", "currentAccountsPayable": "45876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197896000", "totalShareholderEquity": "67344000", "capitalLeaseObligations": "46573000", "otherCurrentLiabilities": "34409000", "totalCurrentLiabilities": "90104000", "otherNonCurrentLiabilities": "11673000", "totalNonCurrentLiabilities": "303276000", "cashAndShortTermInvestments": "11739000", "commonStockSharesOutstanding": "49075000", "intangibleAssetsExcludingGoodwill": "41005000", "cashAndCashEquivalentsAtCarryingValue": "11739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-220000", "operatingCashflow": "-3345000", "capitalExpenditures": "3907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "583000", "cashflowFromInvestment": "-3730000", "stockBasedCompensation": "839000", "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": "8774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 106513000, "cost_of_revenue": 95338000, "gross_profit": 11175000, "ebit": -17852000, "ebitda": -7702000, "pretax_income": -19760000, "tax_provision": 1216000, "net_income": -20976000, "net_income_to_common": -20976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18128000, "total_current_assets": 167562000, "total_assets": 456893000, "short_term_debt": 11077000, "long_term_debt": 143591000, "total_debt": 154668000, "total_liabilities": 382371000, "total_equity": 74522000, "shares_outstanding": 48653000, "goodwill_and_intangibles": 88789211 }, "cash_flow": { "operating_cash_flow": 6681000, "capital_expenditure": 2962000, "free_cash_flow": 9643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131589, "ticker_id": 7353, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17852000", "ebitda": "-7702000", "netIncome": "-20976000", "grossProfit": "11175000", "depreciation": "None", "totalRevenue": "106513000", "costOfRevenue": "95338000", "interestIncome": "None", "incomeBeforeTax": "-19760000", "interestExpense": "5452000", "operatingIncome": "-16868000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1216000", "reportedCurrency": "USD", "netInterestIncome": "-5452000", "nonInterestIncome": "None", "operatingExpenses": "28043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10150000", "sellingGeneralAndAdministrative": "12365000", "netIncomeFromContinuingOperations": "-20976000" }, "balance": { "goodwill": "44379211", "inventory": "61877000", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "456893000", "longTermDebt": "143591000", "shortTermDebt": "11077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "44410000", "reportedCurrency": "USD", "retainedEarnings": "-333621000", "totalLiabilities": "382371000", "otherCurrentAssets": "13374000", "totalCurrentAssets": "167562000", "currentLongTermDebt": "5039000", "longTermInvestments": "34971000", "shortTermInvestments": "None", "currentNetReceivables": "74183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289331000", "currentAccountsPayable": "38879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196959000", "totalShareholderEquity": "74522000", "capitalLeaseObligations": "48329000", "otherCurrentLiabilities": "33955440", "totalCurrentLiabilities": "83912000", "otherNonCurrentLiabilities": "14111000", "totalNonCurrentLiabilities": "298459000", "cashAndShortTermInvestments": "18128000", "commonStockSharesOutstanding": "48653000", "intangibleAssetsExcludingGoodwill": "44410000", "cashAndCashEquivalentsAtCarryingValue": "18128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20976000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6126000", "operatingCashflow": "6681000", "capitalExpenditures": "2962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2388000", "cashflowFromInvestment": "-2922000", "stockBasedCompensation": "793000", "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": "10150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106513000, "cost_of_revenue": 95338000, "gross_profit": 11175000, "research_and_development": null, "selling_general_admin": 12365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17852000, "depreciation_amortisation": 10150000, "ebitda": -7702000, "interest_expense": 5452000, "interest_income": null, "other_non_operating": null, "pretax_income": -19760000, "tax_provision": 1216000, "effective_tax_rate": null, "net_income": -20976000, "net_income_continuing_ops": -20976000, "net_income_to_common": -20976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18128000, "short_term_investments": null, "net_receivables": 74183000, "inventory": 61877000, "other_current_assets": null, "total_current_assets": 167562000, "net_ppe": null, "goodwill": 44379211, "intangible_assets": 44410000, "goodwill_and_intangibles": 88789211, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289331000, "total_assets": 456893000, "short_term_debt": 11077000, "accounts_payable": 38879000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83912000, "long_term_debt": 143591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 298459000, "total_liabilities": 382371000, "total_debt": 154668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -333621000, "total_equity": 74522000, "shares_outstanding": 48653000, "operating_cash_flow": 6681000, "stock_based_compensation": 793000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2388000, "free_cash_flow": 9643000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17852000", "ebitda": "-7702000", "netIncome": "-20976000", "grossProfit": "11175000", "depreciation": "None", "totalRevenue": "106513000", "costOfRevenue": "95338000", "interestIncome": "None", "incomeBeforeTax": "-19760000", "interestExpense": "5452000", "operatingIncome": "-16868000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1216000", "reportedCurrency": "USD", "netInterestIncome": "-5452000", "nonInterestIncome": "None", "operatingExpenses": "28043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10150000", "sellingGeneralAndAdministrative": "12365000", "netIncomeFromContinuingOperations": "-20976000" }, "balance": { "goodwill": "44379211", "inventory": "61877000", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "456893000", "longTermDebt": "143591000", "shortTermDebt": "11077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "44410000", "reportedCurrency": "USD", "retainedEarnings": "-333621000", "totalLiabilities": "382371000", "otherCurrentAssets": "13374000", "totalCurrentAssets": "167562000", "currentLongTermDebt": "5039000", "longTermInvestments": "34971000", "shortTermInvestments": "None", "currentNetReceivables": "74183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289331000", "currentAccountsPayable": "38879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196959000", "totalShareholderEquity": "74522000", "capitalLeaseObligations": "48329000", "otherCurrentLiabilities": "33955440", "totalCurrentLiabilities": "83912000", "otherNonCurrentLiabilities": "14111000", "totalNonCurrentLiabilities": "298459000", "cashAndShortTermInvestments": "18128000", "commonStockSharesOutstanding": "48653000", "intangibleAssetsExcludingGoodwill": "44410000", "cashAndCashEquivalentsAtCarryingValue": "18128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20976000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6126000", "operatingCashflow": "6681000", "capitalExpenditures": "2962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2388000", "cashflowFromInvestment": "-2922000", "stockBasedCompensation": "793000", "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": "10150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 113587000, "cost_of_revenue": 97131000, "gross_profit": 16456000, "ebit": 1103000, "ebitda": 11947000, "pretax_income": -1654000, "tax_provision": 903000, "net_income": -2557000, "net_income_to_common": -2557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12449000, "total_current_assets": 173904000, "total_assets": 483098000, "short_term_debt": 13890000, "long_term_debt": 135548000, "total_debt": 149438000, "total_liabilities": 287235000, "total_equity": 195863000, "shares_outstanding": 48997000, "goodwill_and_intangibles": 47816000 }, "cash_flow": { "operating_cash_flow": 4958000, "capital_expenditure": 6300000, "free_cash_flow": 11258000, "dividends_paid": 2271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131591, "ticker_id": 7353, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1103000", "ebitda": "11947000", "netIncome": "-2557000", "grossProfit": "16456000", "depreciation": "None", "totalRevenue": "113587000", "costOfRevenue": "97131000", "interestIncome": "None", "incomeBeforeTax": "-1654000", "interestExpense": "5554000", "operatingIncome": "-3750000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "903000", "reportedCurrency": "USD", "netInterestIncome": "-5554000", "nonInterestIncome": "None", "operatingExpenses": "20206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10844000", "sellingGeneralAndAdministrative": "10257000", "netIncomeFromContinuingOperations": "-2557000" }, "balance": { "goodwill": "None", "inventory": "69600000", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "483098000", "longTermDebt": "135548000", "shortTermDebt": "13890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "47816000", "reportedCurrency": "USD", "retainedEarnings": "-312645000", "totalLiabilities": "287235000", "otherCurrentAssets": "14452000", "totalCurrentAssets": "173904000", "currentLongTermDebt": "8085000", "longTermInvestments": "39843000", "shortTermInvestments": "None", "currentNetReceivables": "77403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309194000", "currentAccountsPayable": "44983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193439000", "totalShareholderEquity": "195863000", "capitalLeaseObligations": "49806000", "otherCurrentLiabilities": "29153000", "totalCurrentLiabilities": "88572000", "otherNonCurrentLiabilities": "14154000", "totalNonCurrentLiabilities": "198663000", "cashAndShortTermInvestments": "12449000", "commonStockSharesOutstanding": "48997000", "intangibleAssetsExcludingGoodwill": "47816000", "cashAndCashEquivalentsAtCarryingValue": "12449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2557000", "profitLoss": "None", "dividendPayout": "2271000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-731000", "operatingCashflow": "4958000", "capitalExpenditures": "6300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17202000", "cashflowFromInvestment": "10729000", "stockBasedCompensation": "811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113587000, "cost_of_revenue": 97131000, "gross_profit": 16456000, "research_and_development": null, "selling_general_admin": 10257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1103000, "depreciation_amortisation": 10844000, "ebitda": 11947000, "interest_expense": 5554000, "interest_income": null, "other_non_operating": null, "pretax_income": -1654000, "tax_provision": 903000, "effective_tax_rate": null, "net_income": -2557000, "net_income_continuing_ops": -2557000, "net_income_to_common": -2557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12449000, "short_term_investments": null, "net_receivables": 77403000, "inventory": 69600000, "other_current_assets": null, "total_current_assets": 173904000, "net_ppe": null, "goodwill": null, "intangible_assets": 47816000, "goodwill_and_intangibles": 47816000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 309194000, "total_assets": 483098000, "short_term_debt": 13890000, "accounts_payable": 44983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88572000, "long_term_debt": 135548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 198663000, "total_liabilities": 287235000, "total_debt": 149438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -312645000, "total_equity": 195863000, "shares_outstanding": 48997000, "operating_cash_flow": 4958000, "stock_based_compensation": 811000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10729000, "dividends_paid": 2271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17202000, "free_cash_flow": 11258000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1103000", "ebitda": "11947000", "netIncome": "-2557000", "grossProfit": "16456000", "depreciation": "None", "totalRevenue": "113587000", "costOfRevenue": "97131000", "interestIncome": "None", "incomeBeforeTax": "-1654000", "interestExpense": "5554000", "operatingIncome": "-3750000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "903000", "reportedCurrency": "USD", "netInterestIncome": "-5554000", "nonInterestIncome": "None", "operatingExpenses": "20206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10844000", "sellingGeneralAndAdministrative": "10257000", "netIncomeFromContinuingOperations": "-2557000" }, "balance": { "goodwill": "None", "inventory": "69600000", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "483098000", "longTermDebt": "135548000", "shortTermDebt": "13890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "47816000", "reportedCurrency": "USD", "retainedEarnings": "-312645000", "totalLiabilities": "287235000", "otherCurrentAssets": "14452000", "totalCurrentAssets": "173904000", "currentLongTermDebt": "8085000", "longTermInvestments": "39843000", "shortTermInvestments": "None", "currentNetReceivables": "77403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309194000", "currentAccountsPayable": "44983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193439000", "totalShareholderEquity": "195863000", "capitalLeaseObligations": "49806000", "otherCurrentLiabilities": "29153000", "totalCurrentLiabilities": "88572000", "otherNonCurrentLiabilities": "14154000", "totalNonCurrentLiabilities": "198663000", "cashAndShortTermInvestments": "12449000", "commonStockSharesOutstanding": "48997000", "intangibleAssetsExcludingGoodwill": "47816000", "cashAndCashEquivalentsAtCarryingValue": "12449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2557000", "profitLoss": "None", "dividendPayout": "2271000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-731000", "operatingCashflow": "4958000", "capitalExpenditures": "6300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17202000", "cashflowFromInvestment": "10729000", "stockBasedCompensation": "811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 122992000, "cost_of_revenue": 101257000, "gross_profit": 21735000, "ebit": 1201000, "ebitda": 12962000, "pretax_income": -2418000, "tax_provision": -215000, "net_income": -2203000, "net_income_to_common": -2203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13746000, "total_current_assets": 185342000, "total_assets": 497234000, "short_term_debt": 13458000, "long_term_debt": 150694000, "total_debt": 164152000, "total_liabilities": 303486000, "total_equity": 193748000, "shares_outstanding": 48839000, "goodwill_and_intangibles": 51221000 }, "cash_flow": { "operating_cash_flow": -1281000, "capital_expenditure": 3592000, "free_cash_flow": 2311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131592, "ticker_id": 7353, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1201000", "ebitda": "12962000", "netIncome": "-2203000", "grossProfit": "21735000", "depreciation": "None", "totalRevenue": "122992000", "costOfRevenue": "101257000", "interestIncome": "None", "incomeBeforeTax": "-2418000", "interestExpense": "6322000", "operatingIncome": "-2147000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-215000", "reportedCurrency": "USD", "netInterestIncome": "-6322000", "nonInterestIncome": "None", "operatingExpenses": "23882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11761000", "sellingGeneralAndAdministrative": "13511000", "netIncomeFromContinuingOperations": "-2203000" }, "balance": { "goodwill": "None", "inventory": "68291000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "497234000", "longTermDebt": "150694000", "shortTermDebt": "13458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "51221000", "reportedCurrency": "USD", "retainedEarnings": "-310088000", "totalLiabilities": "303486000", "otherCurrentAssets": "21428000", "totalCurrentAssets": "185342000", "currentLongTermDebt": "8041000", "longTermInvestments": "36330000", "shortTermInvestments": "None", "currentNetReceivables": "81877000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311892000", "currentAccountsPayable": "45470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209230000", "totalShareholderEquity": "193748000", "capitalLeaseObligations": "50495000", "otherCurrentLiabilities": "31587000", "totalCurrentLiabilities": "90895000", "otherNonCurrentLiabilities": "12214000", "totalNonCurrentLiabilities": "212591000", "cashAndShortTermInvestments": "13746000", "commonStockSharesOutstanding": "48839000", "intangibleAssetsExcludingGoodwill": "51221000", "cashAndCashEquivalentsAtCarryingValue": "13746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2203000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "369000", "operatingCashflow": "-1281000", "capitalExpenditures": "3592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2001000", "cashflowFromInvestment": "-3453000", "stockBasedCompensation": "690000", "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": "11761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122992000, "cost_of_revenue": 101257000, "gross_profit": 21735000, "research_and_development": null, "selling_general_admin": 13511000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1201000, "depreciation_amortisation": 11761000, "ebitda": 12962000, "interest_expense": 6322000, "interest_income": null, "other_non_operating": null, "pretax_income": -2418000, "tax_provision": -215000, "effective_tax_rate": null, "net_income": -2203000, "net_income_continuing_ops": -2203000, "net_income_to_common": -2203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13746000, "short_term_investments": null, "net_receivables": 81877000, "inventory": 68291000, "other_current_assets": null, "total_current_assets": 185342000, "net_ppe": null, "goodwill": null, "intangible_assets": 51221000, "goodwill_and_intangibles": 51221000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 311892000, "total_assets": 497234000, "short_term_debt": 13458000, "accounts_payable": 45470000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90895000, "long_term_debt": 150694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 212591000, "total_liabilities": 303486000, "total_debt": 164152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -310088000, "total_equity": 193748000, "shares_outstanding": 48839000, "operating_cash_flow": -1281000, "stock_based_compensation": 690000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2001000, "free_cash_flow": 2311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1201000", "ebitda": "12962000", "netIncome": "-2203000", "grossProfit": "21735000", "depreciation": "None", "totalRevenue": "122992000", "costOfRevenue": "101257000", "interestIncome": "None", "incomeBeforeTax": "-2418000", "interestExpense": "6322000", "operatingIncome": "-2147000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-215000", "reportedCurrency": "USD", "netInterestIncome": "-6322000", "nonInterestIncome": "None", "operatingExpenses": "23882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11761000", "sellingGeneralAndAdministrative": "13511000", "netIncomeFromContinuingOperations": "-2203000" }, "balance": { "goodwill": "None", "inventory": "68291000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "497234000", "longTermDebt": "150694000", "shortTermDebt": "13458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "51221000", "reportedCurrency": "USD", "retainedEarnings": "-310088000", "totalLiabilities": "303486000", "otherCurrentAssets": "21428000", "totalCurrentAssets": "185342000", "currentLongTermDebt": "8041000", "longTermInvestments": "36330000", "shortTermInvestments": "None", "currentNetReceivables": "81877000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311892000", "currentAccountsPayable": "45470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209230000", "totalShareholderEquity": "193748000", "capitalLeaseObligations": "50495000", "otherCurrentLiabilities": "31587000", "totalCurrentLiabilities": "90895000", "otherNonCurrentLiabilities": "12214000", "totalNonCurrentLiabilities": "212591000", "cashAndShortTermInvestments": "13746000", "commonStockSharesOutstanding": "48839000", "intangibleAssetsExcludingGoodwill": "51221000", "cashAndCashEquivalentsAtCarryingValue": "13746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2203000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "369000", "operatingCashflow": "-1281000", "capitalExpenditures": "3592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2001000", "cashflowFromInvestment": "-3453000", "stockBasedCompensation": "690000", "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": "11761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 121198000, "cost_of_revenue": 101086000, "gross_profit": 20112000, "ebit": -9031000, "ebitda": 3516000, "pretax_income": -12031000, "tax_provision": 506000, "net_income": -12537000, "net_income_to_common": -12537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20610000, "total_current_assets": 193538000, "total_assets": 512824000, "short_term_debt": 12191000, "long_term_debt": 151531000, "total_debt": 163722000, "total_liabilities": 396683000, "total_equity": 116141000, "shares_outstanding": 47724000, "goodwill_and_intangibles": 55268000 }, "cash_flow": { "operating_cash_flow": 712000, "capital_expenditure": 5460000, "free_cash_flow": 6172000, "dividends_paid": 2271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131593, "ticker_id": 7353, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9031000", "ebitda": "3516000", "netIncome": "-12537000", "grossProfit": "20112000", "depreciation": "None", "totalRevenue": "121198000", "costOfRevenue": "101086000", "interestIncome": "None", "incomeBeforeTax": "-12031000", "interestExpense": "5815000", "operatingIncome": "-4783000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "506000", "reportedCurrency": "USD", "netInterestIncome": "-5815000", "nonInterestIncome": "None", "operatingExpenses": "24895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12547000", "sellingGeneralAndAdministrative": "13348000", "netIncomeFromContinuingOperations": "-12537000" }, "balance": { "goodwill": "None", "inventory": "72718000", "commonStock": "495000", "currentDebt": "None", "investments": "None", "totalAssets": "512824000", "longTermDebt": "151531000", "shortTermDebt": "12191000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55268000", "reportedCurrency": "USD", "retainedEarnings": "-307885000", "totalLiabilities": "396683000", "otherCurrentAssets": "16396000", "totalCurrentAssets": "193538000", "currentLongTermDebt": "7014000", "longTermInvestments": "34409000", "shortTermInvestments": "None", "currentNetReceivables": "83814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319286000", "currentAccountsPayable": "50786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209525000", "totalShareholderEquity": "116141000", "capitalLeaseObligations": "50980000", "otherCurrentLiabilities": "31384000", "totalCurrentLiabilities": "94792000", "otherNonCurrentLiabilities": "18349000", "totalNonCurrentLiabilities": "301891000", "cashAndShortTermInvestments": "20610000", "commonStockSharesOutstanding": "47724000", "intangibleAssetsExcludingGoodwill": "55268000", "cashAndCashEquivalentsAtCarryingValue": "20610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12537000", "profitLoss": "None", "dividendPayout": "2271000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1554000", "operatingCashflow": "712000", "capitalExpenditures": "5460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3570000", "cashflowFromInvestment": "-5362000", "stockBasedCompensation": "846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121198000, "cost_of_revenue": 101086000, "gross_profit": 20112000, "research_and_development": null, "selling_general_admin": 13348000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9031000, "depreciation_amortisation": 12547000, "ebitda": 3516000, "interest_expense": 5815000, "interest_income": null, "other_non_operating": null, "pretax_income": -12031000, "tax_provision": 506000, "effective_tax_rate": null, "net_income": -12537000, "net_income_continuing_ops": -12537000, "net_income_to_common": -12537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20610000, "short_term_investments": null, "net_receivables": 83814000, "inventory": 72718000, "other_current_assets": null, "total_current_assets": 193538000, "net_ppe": null, "goodwill": null, "intangible_assets": 55268000, "goodwill_and_intangibles": 55268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 319286000, "total_assets": 512824000, "short_term_debt": 12191000, "accounts_payable": 50786000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94792000, "long_term_debt": 151531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 301891000, "total_liabilities": 396683000, "total_debt": 163722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -307885000, "total_equity": 116141000, "shares_outstanding": 47724000, "operating_cash_flow": 712000, "stock_based_compensation": 846000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5362000, "dividends_paid": 2271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3570000, "free_cash_flow": 6172000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9031000", "ebitda": "3516000", "netIncome": "-12537000", "grossProfit": "20112000", "depreciation": "None", "totalRevenue": "121198000", "costOfRevenue": "101086000", "interestIncome": "None", "incomeBeforeTax": "-12031000", "interestExpense": "5815000", "operatingIncome": "-4783000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "506000", "reportedCurrency": "USD", "netInterestIncome": "-5815000", "nonInterestIncome": "None", "operatingExpenses": "24895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12547000", "sellingGeneralAndAdministrative": "13348000", "netIncomeFromContinuingOperations": "-12537000" }, "balance": { "goodwill": "None", "inventory": "72718000", "commonStock": "495000", "currentDebt": "None", "investments": "None", "totalAssets": "512824000", "longTermDebt": "151531000", "shortTermDebt": "12191000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55268000", "reportedCurrency": "USD", "retainedEarnings": "-307885000", "totalLiabilities": "396683000", "otherCurrentAssets": "16396000", "totalCurrentAssets": "193538000", "currentLongTermDebt": "7014000", "longTermInvestments": "34409000", "shortTermInvestments": "None", "currentNetReceivables": "83814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319286000", "currentAccountsPayable": "50786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209525000", "totalShareholderEquity": "116141000", "capitalLeaseObligations": "50980000", "otherCurrentLiabilities": "31384000", "totalCurrentLiabilities": "94792000", "otherNonCurrentLiabilities": "18349000", "totalNonCurrentLiabilities": "301891000", "cashAndShortTermInvestments": "20610000", "commonStockSharesOutstanding": "47724000", "intangibleAssetsExcludingGoodwill": "55268000", "cashAndCashEquivalentsAtCarryingValue": "20610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12537000", "profitLoss": "None", "dividendPayout": "2271000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1554000", "operatingCashflow": "712000", "capitalExpenditures": "5460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3570000", "cashflowFromInvestment": "-5362000", "stockBasedCompensation": "846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 112533000, "cost_of_revenue": 98527000, "gross_profit": 14006000, "ebit": -16786000, "ebitda": -5309000, "pretax_income": -19637000, "tax_provision": 904000, "net_income": -20541000, "net_income_to_common": -20541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21903000, "total_current_assets": 182554000, "total_assets": 510885000, "short_term_debt": 9645000, "long_term_debt": 149369000, "total_debt": 159014000, "total_liabilities": 385883000, "total_equity": 125002000, "shares_outstanding": 47709000, "goodwill_and_intangibles": 58724000 }, "cash_flow": { "operating_cash_flow": 5454000, "capital_expenditure": 4204000, "free_cash_flow": 9658000, "dividends_paid": 1868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131594, "ticker_id": 7353, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16786000", "ebitda": "-5309000", "netIncome": "-20541000", "grossProfit": "14006000", "depreciation": "None", "totalRevenue": "112533000", "costOfRevenue": "98527000", "interestIncome": "None", "incomeBeforeTax": "-19637000", "interestExpense": "6102000", "operatingIncome": "35665000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "904000", "reportedCurrency": "USD", "netInterestIncome": "-6102000", "nonInterestIncome": "None", "operatingExpenses": "-21659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11477000", "sellingGeneralAndAdministrative": "11603000", "netIncomeFromContinuingOperations": "-20541000" }, "balance": { "goodwill": "None", "inventory": "71563000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "510885000", "longTermDebt": "149369000", "shortTermDebt": "9645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58724000", "reportedCurrency": "USD", "retainedEarnings": "-295348000", "totalLiabilities": "385883000", "otherCurrentAssets": "11658000", "totalCurrentAssets": "182554000", "currentLongTermDebt": "3910000", "longTermInvestments": "32701000", "shortTermInvestments": "None", "currentNetReceivables": "77430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328331000", "currentAccountsPayable": "45480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "206295000", "totalShareholderEquity": "125002000", "capitalLeaseObligations": "53016000", "otherCurrentLiabilities": "25970000", "totalCurrentLiabilities": "81619000", "otherNonCurrentLiabilities": "24827000", "totalNonCurrentLiabilities": "304264000", "cashAndShortTermInvestments": "21903000", "commonStockSharesOutstanding": "47709000", "intangibleAssetsExcludingGoodwill": "58724000", "cashAndCashEquivalentsAtCarryingValue": "21903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20541000", "profitLoss": "None", "dividendPayout": "1868000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "305000", "operatingCashflow": "5454000", "capitalExpenditures": "4204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1678000", "cashflowFromInvestment": "-4182000", "stockBasedCompensation": "763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112533000, "cost_of_revenue": 98527000, "gross_profit": 14006000, "research_and_development": null, "selling_general_admin": 11603000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16786000, "depreciation_amortisation": 11477000, "ebitda": -5309000, "interest_expense": 6102000, "interest_income": null, "other_non_operating": null, "pretax_income": -19637000, "tax_provision": 904000, "effective_tax_rate": null, "net_income": -20541000, "net_income_continuing_ops": -20541000, "net_income_to_common": -20541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21903000, "short_term_investments": null, "net_receivables": 77430000, "inventory": 71563000, "other_current_assets": null, "total_current_assets": 182554000, "net_ppe": null, "goodwill": null, "intangible_assets": 58724000, "goodwill_and_intangibles": 58724000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328331000, "total_assets": 510885000, "short_term_debt": 9645000, "accounts_payable": 45480000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81619000, "long_term_debt": 149369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 304264000, "total_liabilities": 385883000, "total_debt": 159014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -295348000, "total_equity": 125002000, "shares_outstanding": 47709000, "operating_cash_flow": 5454000, "stock_based_compensation": 763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4182000, "dividends_paid": 1868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1678000, "free_cash_flow": 9658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16786000", "ebitda": "-5309000", "netIncome": "-20541000", "grossProfit": "14006000", "depreciation": "None", "totalRevenue": "112533000", "costOfRevenue": "98527000", "interestIncome": "None", "incomeBeforeTax": "-19637000", "interestExpense": "6102000", "operatingIncome": "35665000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "904000", "reportedCurrency": "USD", "netInterestIncome": "-6102000", "nonInterestIncome": "None", "operatingExpenses": "-21659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11477000", "sellingGeneralAndAdministrative": "11603000", "netIncomeFromContinuingOperations": "-20541000" }, "balance": { "goodwill": "None", "inventory": "71563000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "510885000", "longTermDebt": "149369000", "shortTermDebt": "9645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58724000", "reportedCurrency": "USD", "retainedEarnings": "-295348000", "totalLiabilities": "385883000", "otherCurrentAssets": "11658000", "totalCurrentAssets": "182554000", "currentLongTermDebt": "3910000", "longTermInvestments": "32701000", "shortTermInvestments": "None", "currentNetReceivables": "77430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328331000", "currentAccountsPayable": "45480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "206295000", "totalShareholderEquity": "125002000", "capitalLeaseObligations": "53016000", "otherCurrentLiabilities": "25970000", "totalCurrentLiabilities": "81619000", "otherNonCurrentLiabilities": "24827000", "totalNonCurrentLiabilities": "304264000", "cashAndShortTermInvestments": "21903000", "commonStockSharesOutstanding": "47709000", "intangibleAssetsExcludingGoodwill": "58724000", "cashAndCashEquivalentsAtCarryingValue": "21903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20541000", "profitLoss": "None", "dividendPayout": "1868000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "305000", "operatingCashflow": "5454000", "capitalExpenditures": "4204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1678000", "cashflowFromInvestment": "-4182000", "stockBasedCompensation": "763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 124443000, "cost_of_revenue": 104543000, "gross_profit": 19900000, "ebit": -1356000, "ebitda": 10221000, "pretax_income": -5302000, "tax_provision": -245000, "net_income": -5057000, "net_income_to_common": -5057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21790000, "total_current_assets": 193257000, "total_assets": 520698000, "short_term_debt": 12106000, "long_term_debt": 145892000, "total_debt": 157998000, "total_liabilities": 302677000, "total_equity": 218021000, "shares_outstanding": 47539000, "goodwill_and_intangibles": 62202000 }, "cash_flow": { "operating_cash_flow": 15247000, "capital_expenditure": 4096000, "free_cash_flow": 19343000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131596, "ticker_id": 7353, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1356000", "ebitda": "10221000", "netIncome": "-5057000", "grossProfit": "19900000", "depreciation": "None", "totalRevenue": "124443000", "costOfRevenue": "104543000", "interestIncome": "None", "incomeBeforeTax": "-5302000", "interestExpense": "5739000", "operatingIncome": "-2739000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-245000", "reportedCurrency": "USD", "netInterestIncome": "-5739000", "nonInterestIncome": "None", "operatingExpenses": "22639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11577000", "sellingGeneralAndAdministrative": "11693000", "netIncomeFromContinuingOperations": "-5057000" }, "balance": { "goodwill": "None", "inventory": "70917000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "520698000", "longTermDebt": "145892000", "shortTermDebt": "12106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "62202000", "reportedCurrency": "USD", "retainedEarnings": "-274807000", "totalLiabilities": "302677000", "otherCurrentAssets": "15139000", "totalCurrentAssets": "193257000", "currentLongTermDebt": "6699000", "longTermInvestments": "29131000", "shortTermInvestments": "None", "currentNetReceivables": "85411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327441000", "currentAccountsPayable": "49347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205839000", "totalShareholderEquity": "218021000", "capitalLeaseObligations": "53248000", "otherCurrentLiabilities": "26726000", "totalCurrentLiabilities": "88519000", "otherNonCurrentLiabilities": "16288000", "totalNonCurrentLiabilities": "214158000", "cashAndShortTermInvestments": "21790000", "commonStockSharesOutstanding": "47539000", "intangibleAssetsExcludingGoodwill": "62202000", "cashAndCashEquivalentsAtCarryingValue": "21790000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5772000", "operatingCashflow": "15247000", "capitalExpenditures": "4096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3463000", "cashflowFromInvestment": "-3997000", "stockBasedCompensation": "1207000", "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": "11577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124443000, "cost_of_revenue": 104543000, "gross_profit": 19900000, "research_and_development": null, "selling_general_admin": 11693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1356000, "depreciation_amortisation": 11577000, "ebitda": 10221000, "interest_expense": 5739000, "interest_income": null, "other_non_operating": null, "pretax_income": -5302000, "tax_provision": -245000, "effective_tax_rate": null, "net_income": -5057000, "net_income_continuing_ops": -5057000, "net_income_to_common": -5057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21790000, "short_term_investments": null, "net_receivables": 85411000, "inventory": 70917000, "other_current_assets": null, "total_current_assets": 193257000, "net_ppe": null, "goodwill": null, "intangible_assets": 62202000, "goodwill_and_intangibles": 62202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 327441000, "total_assets": 520698000, "short_term_debt": 12106000, "accounts_payable": 49347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88519000, "long_term_debt": 145892000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 214158000, "total_liabilities": 302677000, "total_debt": 157998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -274807000, "total_equity": 218021000, "shares_outstanding": 47539000, "operating_cash_flow": 15247000, "stock_based_compensation": 1207000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3997000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3463000, "free_cash_flow": 19343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1356000", "ebitda": "10221000", "netIncome": "-5057000", "grossProfit": "19900000", "depreciation": "None", "totalRevenue": "124443000", "costOfRevenue": "104543000", "interestIncome": "None", "incomeBeforeTax": "-5302000", "interestExpense": "5739000", "operatingIncome": "-2739000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-245000", "reportedCurrency": "USD", "netInterestIncome": "-5739000", "nonInterestIncome": "None", "operatingExpenses": "22639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11577000", "sellingGeneralAndAdministrative": "11693000", "netIncomeFromContinuingOperations": "-5057000" }, "balance": { "goodwill": "None", "inventory": "70917000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "520698000", "longTermDebt": "145892000", "shortTermDebt": "12106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "62202000", "reportedCurrency": "USD", "retainedEarnings": "-274807000", "totalLiabilities": "302677000", "otherCurrentAssets": "15139000", "totalCurrentAssets": "193257000", "currentLongTermDebt": "6699000", "longTermInvestments": "29131000", "shortTermInvestments": "None", "currentNetReceivables": "85411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327441000", "currentAccountsPayable": "49347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205839000", "totalShareholderEquity": "218021000", "capitalLeaseObligations": "53248000", "otherCurrentLiabilities": "26726000", "totalCurrentLiabilities": "88519000", "otherNonCurrentLiabilities": "16288000", "totalNonCurrentLiabilities": "214158000", "cashAndShortTermInvestments": "21790000", "commonStockSharesOutstanding": "47539000", "intangibleAssetsExcludingGoodwill": "62202000", "cashAndCashEquivalentsAtCarryingValue": "21790000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5772000", "operatingCashflow": "15247000", "capitalExpenditures": "4096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3463000", "cashflowFromInvestment": "-3997000", "stockBasedCompensation": "1207000", "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": "11577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "income_statement": { "revenue": 125206000, "cost_of_revenue": 107684000, "gross_profit": 17522000, "ebit": -9766000, "ebitda": 1784000, "pretax_income": -14052000, "tax_provision": 325000, "net_income": -14377000, "net_income_to_common": -14377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14337000, "total_current_assets": 197417000, "total_assets": 538414000, "short_term_debt": 12171000, "long_term_debt": 148636000, "total_debt": 160807000, "total_liabilities": 313022000, "total_equity": 225392000, "shares_outstanding": 46357000, "goodwill_and_intangibles": 65765000 }, "cash_flow": { "operating_cash_flow": 8417000, "capital_expenditure": 7199000, "free_cash_flow": 15616000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131597, "ticker_id": 7353, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:20:40.011601+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9766000", "ebitda": "1784000", "netIncome": "-14377000", "grossProfit": "17522000", "depreciation": "None", "totalRevenue": "125206000", "costOfRevenue": "107684000", "interestIncome": "None", "incomeBeforeTax": "-14052000", "interestExpense": "5457000", "operatingIncome": "-4047000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "325000", "reportedCurrency": "USD", "netInterestIncome": "-5457000", "nonInterestIncome": "None", "operatingExpenses": "21569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4548000", "costofGoodsAndServicesSold": "107684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11550000", "sellingGeneralAndAdministrative": "1300000", "netIncomeFromContinuingOperations": "-15470000" }, "balance": { "goodwill": "None", "inventory": "77386000", "commonStock": "470000", "currentDebt": "None", "investments": "None", "totalAssets": "538414000", "longTermDebt": "148636000", "shortTermDebt": "12171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "65765000", "reportedCurrency": "USD", "retainedEarnings": "-269750000", "totalLiabilities": "313022000", "otherCurrentAssets": "13896000", "totalCurrentAssets": "197417000", "currentLongTermDebt": "6810000", "longTermInvestments": "31570000", "shortTermInvestments": "None", "currentNetReceivables": "91798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340996999", "currentAccountsPayable": "51416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "237165000", "shortLongTermDebtTotal": "209956000", "totalShareholderEquity": "225392000", "capitalLeaseObligations": "54510000", "otherCurrentLiabilities": "26947000", "totalCurrentLiabilities": "91019000", "otherNonCurrentLiabilities": "67639000", "totalNonCurrentLiabilities": "222003000", "cashAndShortTermInvestments": "14337000", "commonStockSharesOutstanding": "46357000", "intangibleAssetsExcludingGoodwill": "65765000", "cashAndCashEquivalentsAtCarryingValue": "14337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14377000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4367000", "operatingCashflow": "8417000", "capitalExpenditures": "7199000", "changeInReceivables": "428000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1007000", "cashflowFromInvestment": "-5457000", "stockBasedCompensation": "470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3967000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125206000, "cost_of_revenue": 107684000, "gross_profit": 17522000, "research_and_development": null, "selling_general_admin": 1300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9766000, "depreciation_amortisation": 11550000, "ebitda": 1784000, "interest_expense": 5457000, "interest_income": null, "other_non_operating": null, "pretax_income": -14052000, "tax_provision": 325000, "effective_tax_rate": null, "net_income": -14377000, "net_income_continuing_ops": -15470000, "net_income_to_common": -14377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14337000, "short_term_investments": null, "net_receivables": 91798000, "inventory": 77386000, "other_current_assets": null, "total_current_assets": 197417000, "net_ppe": null, "goodwill": null, "intangible_assets": 65765000, "goodwill_and_intangibles": 65765000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 340996999, "total_assets": 538414000, "short_term_debt": 12171000, "accounts_payable": 51416000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91019000, "long_term_debt": 148636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 222003000, "total_liabilities": 313022000, "total_debt": 160807000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -269750000, "total_equity": 225392000, "shares_outstanding": 46357000, "operating_cash_flow": 8417000, "stock_based_compensation": 470000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5457000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1007000, "free_cash_flow": 15616000, "net_change_in_cash": 3967000 }, "raw_data": { "income": { "ebit": "-9766000", "ebitda": "1784000", "netIncome": "-14377000", "grossProfit": "17522000", "depreciation": "None", "totalRevenue": "125206000", "costOfRevenue": "107684000", "interestIncome": "None", "incomeBeforeTax": "-14052000", "interestExpense": "5457000", "operatingIncome": "-4047000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "325000", "reportedCurrency": "USD", "netInterestIncome": "-5457000", "nonInterestIncome": "None", "operatingExpenses": "21569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4548000", "costofGoodsAndServicesSold": "107684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11550000", "sellingGeneralAndAdministrative": "1300000", "netIncomeFromContinuingOperations": "-15470000" }, "balance": { "goodwill": "None", "inventory": "77386000", "commonStock": "470000", "currentDebt": "None", "investments": "None", "totalAssets": "538414000", "longTermDebt": "148636000", "shortTermDebt": "12171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "65765000", "reportedCurrency": "USD", "retainedEarnings": "-269750000", "totalLiabilities": "313022000", "otherCurrentAssets": "13896000", "totalCurrentAssets": "197417000", "currentLongTermDebt": "6810000", "longTermInvestments": "31570000", "shortTermInvestments": "None", "currentNetReceivables": "91798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340996999", "currentAccountsPayable": "51416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "237165000", "shortLongTermDebtTotal": "209956000", "totalShareholderEquity": "225392000", "capitalLeaseObligations": "54510000", "otherCurrentLiabilities": "26947000", "totalCurrentLiabilities": "91019000", "otherNonCurrentLiabilities": "67639000", "totalNonCurrentLiabilities": "222003000", "cashAndShortTermInvestments": "14337000", "commonStockSharesOutstanding": "46357000", "intangibleAssetsExcludingGoodwill": "65765000", "cashAndCashEquivalentsAtCarryingValue": "14337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14377000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4367000", "operatingCashflow": "8417000", "capitalExpenditures": "7199000", "changeInReceivables": "428000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1007000", "cashflowFromInvestment": "-5457000", "stockBasedCompensation": "470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3967000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }