{ "ticker": { "uuid": "84d698e3-f2fe-4d87-aebe-45d55b43b6d6", "symbol": "RAIL", "name": "Freightcar America Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/84d698e3-f2fe-4d87-aebe-45d55b43b6d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/84d698e3-f2fe-4d87-aebe-45d55b43b6d6/" }, "ticker_metadata": { "id": 7935, "uuid": "84d698e3-f2fe-4d87-aebe-45d55b43b6d6", "symbol": "RAIL", "name": "Freightcar America Inc", "asset_type": "equity", "market_cap": 145443000, "stock_exchange_id": 2, "industry": "Railroads", "sector": "Industrials", "description": "FreightCar America, Inc. designs, manufactures, and sells railroad cars and railroad components for the transportation of bulk goods and containerized cargo products primarily in North America. The company is headquartered in Chicago, Illinois.", "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": "84d698e3-f2fe-4d87-aebe-45d55b43b6d6", "symbol": "RAIL", "name": "Freightcar America Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/84d698e3-f2fe-4d87-aebe-45d55b43b6d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/84d698e3-f2fe-4d87-aebe-45d55b43b6d6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.5, "value": 0.84, "quality": 0.07, "momentum": 0.18, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 7.58, "market_cap": 269270578.34, "pe_ratio": 9.1886, "earnings_yield": 0.1088, "ebitda_to_ev": 0.1555, "shareholder_yield": 0, "roe": -0.4489, "piotroski_f_score": 6, "momentum_12_1": -0.0432, "volatility_252d": 0.6879 }, "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": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:48.318064+00:00", "batch_id": "" }, "size": { "price_close": 7.58, "market_cap": 269270578.34, "market_cap_usd": 269270578.34, "enterprise_value": 319462578.34, "shares_outstanding": 35523823, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.1886, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.5741, "pcf_ratio": 15.244, "pfcf_ratio": 12.9103, "ev_ebitda": 6.4326, "ev_ebit": 7.4144, "ev_sales": 0.6811, "ev_fcf": 15.3168, "earnings_yield": 0.1088, "fcf_yield": 0.0653, "price_to_sales": 0.5741, "price_to_book": null, "price_to_cashflow": 15.244, "ebitda_to_ev": 0.1555, "sales_yield": 1.4681 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1484, "operating_margin": 0.0919, "net_margin": 0.0625, "ebitda_margin": 0.1059, "fcf_margin": 0.0445, "roe": -0.4489, "roa": 0.1018, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.6285, "cash_conversion": 0.7117, "accruals_ratio": 0.0404, "sbc_to_revenue": 0.0059, "piotroski_f_score": 6, "altman_z_score": 2.1995, "earnings_stability_5y": 25.7511, "revenue_stability_5y": 0.4903, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2417, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -5.4119, "net_debt_to_ebitda": 1.0107, "debt_to_assets": 0.3576, "interest_coverage": 2.5956, "current_ratio": 1.8096, "quick_ratio": 0.9233, "net_debt": 50192000, "local_beta": 0.0006, "volatility_252d": 0.6879, "volatility_60d": 1.424, "max_drawdown_12m": -0.4547, "risk_adjusted_momentum": -0.0628 }, "growth": { "revenue_growth_1y": -0.0519, "revenue_growth_3y_cagr": 0.1116, "revenue_growth_5y_cagr": 0.3581, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7614, "book_value_growth_1y": null, "revenue_growth": -0.0519, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0489, "price_return_3m": -0.4046, "price_return_6m": -0.1186, "price_return_9m": -0.0933, "price_return_12m": -0.09, "price_return_12m_ex1m": -0.0432, "momentum_6m": -0.1186, "momentum_12m": -0.09, "momentum_12_1": -0.0432, "distance_from_52w_high": -0.4547, "distance_from_52w_low": 0, "relative_strength": -0.248 }, "raw_ttm": { "revenue_ttm": 469009000, "gross_profit_ttm": 69609000, "ebit_ttm": 43087000, "ebitda_ttm": 49663000, "net_income_ttm": 29305000, "eps_diluted_ttm": 0.8249, "operating_cash_flow_ttm": 17664000, "capital_expenditure_ttm": 3193000, "fcf_ttm": 20857000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16600000, "cash_and_equivalents": 52782000, "total_current_assets": 163465000, "total_current_liabilities": 90334000, "net_ppe": null, "total_assets": 287998000, "total_debt": 102974000, "total_equity": -65278000, "net_working_capital": 25161000, "book_value_per_share": -1.8376, "retained_earnings": -140866000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -69962000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 16, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 65, "rank_ev_ebitda": 18, "rank_ev_ebit": 33, "rank_earnings_yield": 16, "rank_fcf_yield": 59, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 88, "rank_fcf_margin": 81, "rank_piotroski": 27, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 74 }, "composites": { "value_composite": 16, "quality_composite": 93, "momentum_composite": 82, "growth_composite": 82, "yield_composite": 79, "svqf_composite": 9, "vc1_composite": 15, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 50, "quality_value_composite": 0.2425, "os_score": 0.5, "value_percentile": 0.84, "quality_percentile": 0.07, "momentum_percentile": 0.18, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 26, "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": 1209, "ticker_id": 7935, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:48.318064+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.58, "market_cap": 269270578.34, "market_cap_usd": 269270578.34, "enterprise_value": 319462578.34, "shares_outstanding": 35523823, "fx_rate_to_usd": null, "pe_ratio": 9.18855411, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.57412668, "pcf_ratio": 15.24403184, "pfcf_ratio": 12.91032163, "ev_ebitda": 6.43260734, "ev_ebit": 7.41436114, "ev_sales": 0.68114381, "ev_fcf": 15.31680387, "earnings_yield": 0.10883105, "fcf_yield": 0.06528777, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14841719, "operating_margin": 0.09186817, "net_margin": 0.06248281, "ebitda_margin": 0.10588923, "fcf_margin": 0.04447036, "roe": -0.44892613, "roa": 0.10175418, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.62851478, "cash_conversion": 0.71172155, "accruals_ratio": 0.04042042, "sbc_to_revenue": 0.0059082, "debt_to_equity": -5.41186924, "net_debt_to_ebitda": 1.01065179, "debt_to_assets": 0.35755109, "interest_coverage": 2.59560241, "current_ratio": 1.80956229, "quick_ratio": 0.92332898, "net_debt": 50192000, "revenue_growth_1y": -0.05185007, "revenue_growth_3y_cagr": 0.11158656, "revenue_growth_5y_cagr": 0.358071, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7614489, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 2.19949413, "earnings_stability_5y": 25.751062, "revenue_stability_5y": 0.490252, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0489335, "price_return_3m": -0.40455617, "price_return_6m": -0.11860465, "price_return_9m": -0.09330144, "price_return_12m": -0.09003601, "price_return_12m_ex1m": -0.04321729, "distance_from_52w_high": -0.45467626, "distance_from_52w_low": 0, "relative_strength": -0.24797706, "local_beta": 0.0006, "volatility_252d": 0.687945, "volatility_60d": 1.424049, "max_drawdown_12m": -0.45467626, "revenue_ttm": 469009000, "gross_profit_ttm": 69609000, "ebit_ttm": 43087000, "ebitda_ttm": 49663000, "net_income_ttm": 29305000, "eps_diluted_ttm": 0.82493937, "operating_cash_flow_ttm": 17664000, "capital_expenditure_ttm": 3193000, "fcf_ttm": 20857000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16600000, "cash_and_equivalents": 52782000, "total_current_assets": 163465000, "total_current_liabilities": 90334000, "net_ppe": null, "total_assets": 287998000, "total_debt": 102974000, "total_equity": -65278000, "net_working_capital": 25161000, "book_value_per_share": -1.83758375, "retained_earnings": -140866000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -69962000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 16, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 65, "rank_ev_ebitda": 18, "rank_ev_ebit": 33, "rank_earnings_yield": 16, "rank_fcf_yield": 59, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 88, "rank_fcf_margin": 81, "rank_piotroski": 27, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 74, "value_composite": 16, "quality_composite": 93, "momentum_composite": 82, "growth_composite": 82, "yield_composite": 79, "svqf_composite": 9, "vc1_composite": 15, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 26, "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": 7.58, "os": 0.5, "value": 0.84, "quality": 0.07, "momentum": 0.18, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 9.1886, "earnings_yield": 0.1088, "shareholder_yield": 0, "roe": -0.4489, "momentum_12_1": -0.0432, "complete_fields": { "id": 1209, "ticker_id": 7935, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:48.318064+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.58, "market_cap": 269270578.34, "market_cap_usd": 269270578.34, "enterprise_value": 319462578.34, "shares_outstanding": 35523823, "fx_rate_to_usd": null, "pe_ratio": 9.18855411, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.57412668, "pcf_ratio": 15.24403184, "pfcf_ratio": 12.91032163, "ev_ebitda": 6.43260734, "ev_ebit": 7.41436114, "ev_sales": 0.68114381, "ev_fcf": 15.31680387, "earnings_yield": 0.10883105, "fcf_yield": 0.06528777, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14841719, "operating_margin": 0.09186817, "net_margin": 0.06248281, "ebitda_margin": 0.10588923, "fcf_margin": 0.04447036, "roe": -0.44892613, "roa": 0.10175418, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.62851478, "cash_conversion": 0.71172155, "accruals_ratio": 0.04042042, "sbc_to_revenue": 0.0059082, "debt_to_equity": -5.41186924, "net_debt_to_ebitda": 1.01065179, "debt_to_assets": 0.35755109, "interest_coverage": 2.59560241, "current_ratio": 1.80956229, "quick_ratio": 0.92332898, "net_debt": 50192000, "revenue_growth_1y": -0.05185007, "revenue_growth_3y_cagr": 0.11158656, "revenue_growth_5y_cagr": 0.358071, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7614489, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 2.19949413, "earnings_stability_5y": 25.751062, "revenue_stability_5y": 0.490252, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0489335, "price_return_3m": -0.40455617, "price_return_6m": -0.11860465, "price_return_9m": -0.09330144, "price_return_12m": -0.09003601, "price_return_12m_ex1m": -0.04321729, "distance_from_52w_high": -0.45467626, "distance_from_52w_low": 0, "relative_strength": -0.24797706, "local_beta": 0.0006, "volatility_252d": 0.687945, "volatility_60d": 1.424049, "max_drawdown_12m": -0.45467626, "revenue_ttm": 469009000, "gross_profit_ttm": 69609000, "ebit_ttm": 43087000, "ebitda_ttm": 49663000, "net_income_ttm": 29305000, "eps_diluted_ttm": 0.82493937, "operating_cash_flow_ttm": 17664000, "capital_expenditure_ttm": 3193000, "fcf_ttm": 20857000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16600000, "cash_and_equivalents": 52782000, "total_current_assets": 163465000, "total_current_liabilities": 90334000, "net_ppe": null, "total_assets": 287998000, "total_debt": 102974000, "total_equity": -65278000, "net_working_capital": 25161000, "book_value_per_share": -1.83758375, "retained_earnings": -140866000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -69962000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 16, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 65, "rank_ev_ebitda": 18, "rank_ev_ebit": 33, "rank_earnings_yield": 16, "rank_fcf_yield": 59, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 88, "rank_fcf_margin": 81, "rank_piotroski": 27, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 74, "value_composite": 16, "quality_composite": 93, "momentum_composite": 82, "growth_composite": 82, "yield_composite": 79, "svqf_composite": 9, "vc1_composite": 15, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 26, "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 500991000, "cost_of_revenue": 427798000, "gross_profit": 73193000, "ebit": 6688000, "ebitda": 12897000, "pretax_income": -10872000, "tax_provision": -48976000, "net_income": 38104000, "net_income_to_common": 38104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64295000, "total_current_assets": 160005000, "total_assets": 290049000, "short_term_debt": 11616000, "long_term_debt": 97514000, "total_debt": 109130000, "total_liabilities": 397462000, "total_equity": -107413000, "shares_outstanding": 33788463, "goodwill_and_intangibles": 4877000 }, "cash_flow": { "operating_cash_flow": 34776000, "capital_expenditure": 3376000, "free_cash_flow": 38152000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155386, "ticker_id": 7935, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6688000", "ebitda": "12897000", "netIncome": "38104000", "grossProfit": "73193000", "depreciation": "None", "totalRevenue": "500991000", "costOfRevenue": "427798000", "interestIncome": "None", "incomeBeforeTax": "-10872000", "interestExpense": "17560000", "operatingIncome": "33920000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-48976000", "reportedCurrency": "USD", "netInterestIncome": "-17560000", "nonInterestIncome": "None", "operatingExpenses": "39273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6209000", "sellingGeneralAndAdministrative": "39273000", "netIncomeFromContinuingOperations": "38104000" }, "balance": { "goodwill": "None", "inventory": "68295000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "290049000", "longTermDebt": "97514000", "shortTermDebt": "11616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4877000", "reportedCurrency": "USD", "retainedEarnings": "-182515000", "totalLiabilities": "397462000", "otherCurrentAssets": "14972000", "totalCurrentAssets": "160005000", "currentLongTermDebt": "9728000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130044000", "currentAccountsPayable": "55671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152363000", "totalShareholderEquity": "-107413000", "capitalLeaseObligations": "45121000", "otherCurrentLiabilities": "17771000", "totalCurrentLiabilities": "85597000", "otherNonCurrentLiabilities": "1333000", "totalNonCurrentLiabilities": "311865000", "cashAndShortTermInvestments": "64295000", "commonStockSharesOutstanding": "33788463", "intangibleAssetsExcludingGoodwill": "4877000", "cashAndCashEquivalentsAtCarryingValue": "64295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38104000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2799000", "operatingCashflow": "34776000", "capitalExpenditures": "3376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5791000", "cashflowFromInvestment": "-9140000", "stockBasedCompensation": "3630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6209000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500991000, "cost_of_revenue": 427798000, "gross_profit": 73193000, "research_and_development": null, "selling_general_admin": 39273000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6688000, "depreciation_amortisation": 6209000, "ebitda": 12897000, "interest_expense": 17560000, "interest_income": null, "other_non_operating": null, "pretax_income": -10872000, "tax_provision": -48976000, "effective_tax_rate": null, "net_income": 38104000, "net_income_continuing_ops": 38104000, "net_income_to_common": 38104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64295000, "short_term_investments": null, "net_receivables": 12443000, "inventory": 68295000, "other_current_assets": null, "total_current_assets": 160005000, "net_ppe": null, "goodwill": null, "intangible_assets": 4877000, "goodwill_and_intangibles": 4877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130044000, "total_assets": 290049000, "short_term_debt": 11616000, "accounts_payable": 55671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85597000, "long_term_debt": 97514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 311865000, "total_liabilities": 397462000, "total_debt": 109130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -182515000, "total_equity": -107413000, "shares_outstanding": 33788463, "operating_cash_flow": 34776000, "stock_based_compensation": 3630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9140000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5791000, "free_cash_flow": 38152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6688000", "ebitda": "12897000", "netIncome": "38104000", "grossProfit": "73193000", "depreciation": "None", "totalRevenue": "500991000", "costOfRevenue": "427798000", "interestIncome": "None", "incomeBeforeTax": "-10872000", "interestExpense": "17560000", "operatingIncome": "33920000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-48976000", "reportedCurrency": "USD", "netInterestIncome": "-17560000", "nonInterestIncome": "None", "operatingExpenses": "39273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6209000", "sellingGeneralAndAdministrative": "39273000", "netIncomeFromContinuingOperations": "38104000" }, "balance": { "goodwill": "None", "inventory": "68295000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "290049000", "longTermDebt": "97514000", "shortTermDebt": "11616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4877000", "reportedCurrency": "USD", "retainedEarnings": "-182515000", "totalLiabilities": "397462000", "otherCurrentAssets": "14972000", "totalCurrentAssets": "160005000", "currentLongTermDebt": "9728000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130044000", "currentAccountsPayable": "55671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152363000", "totalShareholderEquity": "-107413000", "capitalLeaseObligations": "45121000", "otherCurrentLiabilities": "17771000", "totalCurrentLiabilities": "85597000", "otherNonCurrentLiabilities": "1333000", "totalNonCurrentLiabilities": "311865000", "cashAndShortTermInvestments": "64295000", "commonStockSharesOutstanding": "33788463", "intangibleAssetsExcludingGoodwill": "4877000", "cashAndCashEquivalentsAtCarryingValue": "64295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38104000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2799000", "operatingCashflow": "34776000", "capitalExpenditures": "3376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5791000", "cashflowFromInvestment": "-9140000", "stockBasedCompensation": "3630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6209000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 559425000, "cost_of_revenue": 492383000, "gross_profit": 67042000, "ebit": 33747000, "ebitda": 39510000, "pretax_income": -69979000, "tax_provision": 5838000, "net_income": -75817000, "net_income_to_common": -75817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44450000, "total_current_assets": 145031000, "total_assets": 224216000, "short_term_debt": 4131000, "long_term_debt": 105540000, "total_debt": 109671000, "total_liabilities": 374489000, "total_equity": -150273000, "shares_outstanding": 30726916, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44933000, "capital_expenditure": 5019000, "free_cash_flow": 49952000, "dividends_paid": 27863000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155391, "ticker_id": 7935, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33747000", "ebitda": "39510000", "netIncome": "-75817000", "grossProfit": "67042000", "depreciation": "None", "totalRevenue": "559425000", "costOfRevenue": "492383000", "interestIncome": "None", "incomeBeforeTax": "-69979000", "interestExpense": "6850000", "operatingIncome": "37341000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5838000", "reportedCurrency": "USD", "netInterestIncome": "-6850000", "nonInterestIncome": "None", "operatingExpenses": "29701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5763000", "sellingGeneralAndAdministrative": "32915000", "netIncomeFromContinuingOperations": "-75817000" }, "balance": { "goodwill": "None", "inventory": "75281000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "224216000", "longTermDebt": "105540000", "shortTermDebt": "4131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-220619000", "totalLiabilities": "374489000", "otherCurrentAssets": "7984000", "totalCurrentAssets": "145031000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79185000", "currentAccountsPayable": "49574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158994000", "totalShareholderEquity": "-150273000", "capitalLeaseObligations": "50579000", "otherCurrentLiabilities": "18564000", "totalCurrentLiabilities": "80825000", "otherNonCurrentLiabilities": "1409000", "totalNonCurrentLiabilities": "293664000", "cashAndShortTermInvestments": "44450000", "commonStockSharesOutstanding": "30726916", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75817000", "profitLoss": "None", "dividendPayout": "27863000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "54962000", "operatingCashflow": "44933000", "capitalExpenditures": "5019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36024000", "cashflowFromInvestment": "-5019000", "stockBasedCompensation": "3110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27863000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 559425000, "cost_of_revenue": 492383000, "gross_profit": 67042000, "research_and_development": null, "selling_general_admin": 32915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33747000, "depreciation_amortisation": 5763000, "ebitda": 39510000, "interest_expense": 6850000, "interest_income": null, "other_non_operating": null, "pretax_income": -69979000, "tax_provision": 5838000, "effective_tax_rate": null, "net_income": -75817000, "net_income_continuing_ops": -75817000, "net_income_to_common": -75817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44450000, "short_term_investments": null, "net_receivables": 17316000, "inventory": 75281000, "other_current_assets": null, "total_current_assets": 145031000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 79185000, "total_assets": 224216000, "short_term_debt": 4131000, "accounts_payable": 49574000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80825000, "long_term_debt": 105540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 293664000, "total_liabilities": 374489000, "total_debt": 109671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -220619000, "total_equity": -150273000, "shares_outstanding": 30726916, "operating_cash_flow": 44933000, "stock_based_compensation": 3110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5019000, "dividends_paid": 27863000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36024000, "free_cash_flow": 49952000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33747000", "ebitda": "39510000", "netIncome": "-75817000", "grossProfit": "67042000", "depreciation": "None", "totalRevenue": "559425000", "costOfRevenue": "492383000", "interestIncome": "None", "incomeBeforeTax": "-69979000", "interestExpense": "6850000", "operatingIncome": "37341000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5838000", "reportedCurrency": "USD", "netInterestIncome": "-6850000", "nonInterestIncome": "None", "operatingExpenses": "29701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5763000", "sellingGeneralAndAdministrative": "32915000", "netIncomeFromContinuingOperations": "-75817000" }, "balance": { "goodwill": "None", "inventory": "75281000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "224216000", "longTermDebt": "105540000", "shortTermDebt": "4131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-220619000", "totalLiabilities": "374489000", "otherCurrentAssets": "7984000", "totalCurrentAssets": "145031000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79185000", "currentAccountsPayable": "49574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158994000", "totalShareholderEquity": "-150273000", "capitalLeaseObligations": "50579000", "otherCurrentLiabilities": "18564000", "totalCurrentLiabilities": "80825000", "otherNonCurrentLiabilities": "1409000", "totalNonCurrentLiabilities": "293664000", "cashAndShortTermInvestments": "44450000", "commonStockSharesOutstanding": "30726916", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75817000", "profitLoss": "None", "dividendPayout": "27863000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "54962000", "operatingCashflow": "44933000", "capitalExpenditures": "5019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36024000", "cashflowFromInvestment": "-5019000", "stockBasedCompensation": "3110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27863000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5763000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 358093000, "cost_of_revenue": 316330000, "gross_profit": 41763000, "ebit": 13531000, "ebitda": 18137000, "pretax_income": -22088000, "tax_provision": 1501000, "net_income": -23589000, "net_income_to_common": -23589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40560000, "total_current_assets": 180421000, "total_assets": 259459000, "short_term_debt": 30793000, "long_term_debt": null, "total_debt": 30793000, "total_liabilities": 305665000, "total_equity": -46206000, "shares_outstanding": 28366457, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4769000, "capital_expenditure": 12722000, "free_cash_flow": 17491000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155396, "ticker_id": 7935, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13531000", "ebitda": "18137000", "netIncome": "-23589000", "grossProfit": "41763000", "depreciation": "None", "totalRevenue": "358093000", "costOfRevenue": "316330000", "interestIncome": "None", "incomeBeforeTax": "-22088000", "interestExpense": "15031000", "operatingIncome": "10492000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1501000", "reportedCurrency": "USD", "netInterestIncome": "-20862000", "nonInterestIncome": "None", "operatingExpenses": "31271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4606000", "sellingGeneralAndAdministrative": "26099000", "netIncomeFromContinuingOperations": "-30466000" }, "balance": { "goodwill": "None", "inventory": "125022000", "commonStock": "210000", "currentDebt": "None", "investments": "None", "totalAssets": "259459000", "longTermDebt": "None", "shortTermDebt": "30793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-142848000", "totalLiabilities": "305665000", "otherCurrentAssets": "4867000", "totalCurrentAssets": "180421000", "currentLongTermDebt": "29415000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79038000", "currentAccountsPayable": "84417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75230000", "totalShareholderEquity": "-46206000", "capitalLeaseObligations": "44437000", "otherCurrentLiabilities": "16465000", "totalCurrentLiabilities": "137361000", "otherNonCurrentLiabilities": "2562000", "totalNonCurrentLiabilities": "168304000", "cashAndShortTermInvestments": "40560000", "commonStockSharesOutstanding": "28366457", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23589000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-60912000", "operatingCashflow": "4769000", "capitalExpenditures": "12722000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2245000", "cashflowFromInvestment": "-4366000", "stockBasedCompensation": "1240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 358093000, "cost_of_revenue": 316330000, "gross_profit": 41763000, "research_and_development": null, "selling_general_admin": 26099000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13531000, "depreciation_amortisation": 4606000, "ebitda": 18137000, "interest_expense": 15031000, "interest_income": null, "other_non_operating": null, "pretax_income": -22088000, "tax_provision": 1501000, "effective_tax_rate": null, "net_income": -23589000, "net_income_continuing_ops": -30466000, "net_income_to_common": -23589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40560000, "short_term_investments": null, "net_receivables": 9972000, "inventory": 125022000, "other_current_assets": null, "total_current_assets": 180421000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 79038000, "total_assets": 259459000, "short_term_debt": 30793000, "accounts_payable": 84417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137361000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168304000, "total_liabilities": 305665000, "total_debt": 30793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142848000, "total_equity": -46206000, "shares_outstanding": 28366457, "operating_cash_flow": 4769000, "stock_based_compensation": 1240000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12722000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4366000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2245000, "free_cash_flow": 17491000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13531000", "ebitda": "18137000", "netIncome": "-23589000", "grossProfit": "41763000", "depreciation": "None", "totalRevenue": "358093000", "costOfRevenue": "316330000", "interestIncome": "None", "incomeBeforeTax": "-22088000", "interestExpense": "15031000", "operatingIncome": "10492000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1501000", "reportedCurrency": "USD", "netInterestIncome": "-20862000", "nonInterestIncome": "None", "operatingExpenses": "31271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4606000", "sellingGeneralAndAdministrative": "26099000", "netIncomeFromContinuingOperations": "-30466000" }, "balance": { "goodwill": "None", "inventory": "125022000", "commonStock": "210000", "currentDebt": "None", "investments": "None", "totalAssets": "259459000", "longTermDebt": "None", "shortTermDebt": "30793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-142848000", "totalLiabilities": "305665000", "otherCurrentAssets": "4867000", "totalCurrentAssets": "180421000", "currentLongTermDebt": "29415000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79038000", "currentAccountsPayable": "84417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75230000", "totalShareholderEquity": "-46206000", "capitalLeaseObligations": "44437000", "otherCurrentLiabilities": "16465000", "totalCurrentLiabilities": "137361000", "otherNonCurrentLiabilities": "2562000", "totalNonCurrentLiabilities": "168304000", "cashAndShortTermInvestments": "40560000", "commonStockSharesOutstanding": "28366457", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23589000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-60912000", "operatingCashflow": "4769000", "capitalExpenditures": "12722000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2245000", "cashflowFromInvestment": "-4366000", "stockBasedCompensation": "1240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4606000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 364754000, "cost_of_revenue": 338931000, "gross_profit": 25823000, "ebit": -9954000, "ebitda": -5819000, "pretax_income": -36535000, "tax_provision": 2312000, "net_income": -38847000, "net_income_to_common": -38847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33834000, "total_current_assets": 128888000, "total_assets": 199738000, "short_term_debt": 40742000, "long_term_debt": 51494000, "total_debt": 92236000, "total_liabilities": 228322000, "total_equity": -28584000, "shares_outstanding": 24838399, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11503000, "capital_expenditure": 7816000, "free_cash_flow": 19319000, "dividends_paid": 77000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155401, "ticker_id": 7935, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9954000", "ebitda": "-5819000", "netIncome": "-38847000", "grossProfit": "25823000", "depreciation": "None", "totalRevenue": "364754000", "costOfRevenue": "338931000", "interestIncome": "None", "incomeBeforeTax": "-36535000", "interestExpense": "25423000", "operatingIncome": "-15024000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2312000", "reportedCurrency": "USD", "netInterestIncome": "-25423000", "nonInterestIncome": "None", "operatingExpenses": "40847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3912000", "costofGoodsAndServicesSold": "338931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4135000", "sellingGeneralAndAdministrative": "28227000", "netIncomeFromContinuingOperations": "-38847000" }, "balance": { "goodwill": "None", "inventory": "64317000", "commonStock": "203000", "currentDebt": "None", "investments": "None", "totalAssets": "199738000", "longTermDebt": "51494000", "shortTermDebt": "40742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-118913000", "totalLiabilities": "228322000", "otherCurrentAssets": "13223000", "totalCurrentAssets": "128888000", "currentLongTermDebt": "40742000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70850000", "currentAccountsPayable": "48449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23248000", "shortLongTermDebtTotal": "127261000", "totalShareholderEquity": "-28584000", "capitalLeaseObligations": "35025000", "otherCurrentLiabilities": "16794000", "totalCurrentLiabilities": "105985000", "otherNonCurrentLiabilities": "70843000", "totalNonCurrentLiabilities": "122337000", "cashAndShortTermInvestments": "33834000", "commonStockSharesOutstanding": "24838399", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38847000", "profitLoss": "None", "dividendPayout": "77000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-8476000", "operatingCashflow": "11503000", "capitalExpenditures": "7816000", "changeInReceivables": "-58000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7985000", "cashflowFromInvestment": "-7816000", "stockBasedCompensation": "2106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11672000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 364754000, "cost_of_revenue": 338931000, "gross_profit": 25823000, "research_and_development": null, "selling_general_admin": 28227000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9954000, "depreciation_amortisation": 4135000, "ebitda": -5819000, "interest_expense": 25423000, "interest_income": null, "other_non_operating": null, "pretax_income": -36535000, "tax_provision": 2312000, "effective_tax_rate": null, "net_income": -38847000, "net_income_continuing_ops": -38847000, "net_income_to_common": -38847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33834000, "short_term_investments": null, "net_receivables": 17514000, "inventory": 64317000, "other_current_assets": null, "total_current_assets": 128888000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 70850000, "total_assets": 199738000, "short_term_debt": 40742000, "accounts_payable": 48449000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105985000, "long_term_debt": 51494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 122337000, "total_liabilities": 228322000, "total_debt": 92236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -118913000, "total_equity": -28584000, "shares_outstanding": 24838399, "operating_cash_flow": 11503000, "stock_based_compensation": 2106000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7816000, "dividends_paid": 77000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7985000, "free_cash_flow": 19319000, "net_change_in_cash": 11672000 }, "raw_data": { "income": { "ebit": "-9954000", "ebitda": "-5819000", "netIncome": "-38847000", "grossProfit": "25823000", "depreciation": "None", "totalRevenue": "364754000", "costOfRevenue": "338931000", "interestIncome": "None", "incomeBeforeTax": "-36535000", "interestExpense": "25423000", "operatingIncome": "-15024000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2312000", "reportedCurrency": "USD", "netInterestIncome": "-25423000", "nonInterestIncome": "None", "operatingExpenses": "40847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3912000", "costofGoodsAndServicesSold": "338931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4135000", "sellingGeneralAndAdministrative": "28227000", "netIncomeFromContinuingOperations": "-38847000" }, "balance": { "goodwill": "None", "inventory": "64317000", "commonStock": "203000", "currentDebt": "None", "investments": "None", "totalAssets": "199738000", "longTermDebt": "51494000", "shortTermDebt": "40742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-118913000", "totalLiabilities": "228322000", "otherCurrentAssets": "13223000", "totalCurrentAssets": "128888000", "currentLongTermDebt": "40742000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70850000", "currentAccountsPayable": "48449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23248000", "shortLongTermDebtTotal": "127261000", "totalShareholderEquity": "-28584000", "capitalLeaseObligations": "35025000", "otherCurrentLiabilities": "16794000", "totalCurrentLiabilities": "105985000", "otherNonCurrentLiabilities": "70843000", "totalNonCurrentLiabilities": "122337000", "cashAndShortTermInvestments": "33834000", "commonStockSharesOutstanding": "24838399", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38847000", "profitLoss": "None", "dividendPayout": "77000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-8476000", "operatingCashflow": "11503000", "capitalExpenditures": "7816000", "changeInReceivables": "-58000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7985000", "cashflowFromInvestment": "-7816000", "stockBasedCompensation": "2106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11672000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4135000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 203050000, "cost_of_revenue": 191592000, "gross_profit": 11458000, "ebit": -15304000, "ebitda": -11000000, "pretax_income": -40034000, "tax_provision": 1413000, "net_income": -41447000, "net_income_to_common": -41447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21283000, "total_current_assets": 136726000, "total_assets": 200664000, "short_term_debt": 1955000, "long_term_debt": 79484000, "total_debt": 81439000, "total_liabilities": 202320000, "total_equity": -1656000, "shares_outstanding": 20766398, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -55397000, "capital_expenditure": 2290000, "free_cash_flow": -53107000, "dividends_paid": 57000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155406, "ticker_id": 7935, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15304000", "ebitda": "-11000000", "netIncome": "-41447000", "grossProfit": "11458000", "depreciation": "None", "totalRevenue": "203050000", "costOfRevenue": "191592000", "interestIncome": "None", "incomeBeforeTax": "-40034000", "interestExpense": "13317000", "operatingIncome": "-22762000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1413000", "reportedCurrency": "USD", "netInterestIncome": "-13317000", "nonInterestIncome": "None", "operatingExpenses": "34220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4304000", "sellingGeneralAndAdministrative": "27532000", "netIncomeFromContinuingOperations": "-41447000" }, "balance": { "goodwill": "None", "inventory": "56012000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "200664000", "longTermDebt": "79484000", "shortTermDebt": "1955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-80066000", "totalLiabilities": "202320000", "otherCurrentAssets": "10044000", "totalCurrentAssets": "136726000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63938000", "currentAccountsPayable": "41185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55065000", "shortLongTermDebtTotal": "98056000", "totalShareholderEquity": "-1656000", "capitalLeaseObligations": "18572000", "otherCurrentLiabilities": "21589000", "totalCurrentLiabilities": "69320000", "otherNonCurrentLiabilities": "3134000", "totalNonCurrentLiabilities": "133000000", "cashAndShortTermInvestments": "21283000", "commonStockSharesOutstanding": "20766398", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41447000", "profitLoss": "None", "dividendPayout": "57000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12369000", "operatingCashflow": "-55397000", "capitalExpenditures": "2290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29265000", "cashflowFromInvestment": "-1675000", "stockBasedCompensation": "2977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203050000, "cost_of_revenue": 191592000, "gross_profit": 11458000, "research_and_development": null, "selling_general_admin": 27532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15304000, "depreciation_amortisation": 4304000, "ebitda": -11000000, "interest_expense": 13317000, "interest_income": null, "other_non_operating": null, "pretax_income": -40034000, "tax_provision": 1413000, "effective_tax_rate": null, "net_income": -41447000, "net_income_continuing_ops": -41447000, "net_income_to_common": -41447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21283000, "short_term_investments": null, "net_receivables": 49387000, "inventory": 56012000, "other_current_assets": null, "total_current_assets": 136726000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63938000, "total_assets": 200664000, "short_term_debt": 1955000, "accounts_payable": 41185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69320000, "long_term_debt": 79484000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 133000000, "total_liabilities": 202320000, "total_debt": 81439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80066000, "total_equity": -1656000, "shares_outstanding": 20766398, "operating_cash_flow": -55397000, "stock_based_compensation": 2977000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2290000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1675000, "dividends_paid": 57000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29265000, "free_cash_flow": -53107000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15304000", "ebitda": "-11000000", "netIncome": "-41447000", "grossProfit": "11458000", "depreciation": "None", "totalRevenue": "203050000", "costOfRevenue": "191592000", "interestIncome": "None", "incomeBeforeTax": "-40034000", "interestExpense": "13317000", "operatingIncome": "-22762000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1413000", "reportedCurrency": "USD", "netInterestIncome": "-13317000", "nonInterestIncome": "None", "operatingExpenses": "34220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4304000", "sellingGeneralAndAdministrative": "27532000", "netIncomeFromContinuingOperations": "-41447000" }, "balance": { "goodwill": "None", "inventory": "56012000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "200664000", "longTermDebt": "79484000", "shortTermDebt": "1955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-80066000", "totalLiabilities": "202320000", "otherCurrentAssets": "10044000", "totalCurrentAssets": "136726000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63938000", "currentAccountsPayable": "41185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55065000", "shortLongTermDebtTotal": "98056000", "totalShareholderEquity": "-1656000", "capitalLeaseObligations": "18572000", "otherCurrentLiabilities": "21589000", "totalCurrentLiabilities": "69320000", "otherNonCurrentLiabilities": "3134000", "totalNonCurrentLiabilities": "133000000", "cashAndShortTermInvestments": "21283000", "commonStockSharesOutstanding": "20766398", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41447000", "profitLoss": "None", "dividendPayout": "57000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12369000", "operatingCashflow": "-55397000", "capitalExpenditures": "2290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29265000", "cashflowFromInvestment": "-1675000", "stockBasedCompensation": "2977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4304000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 108447000, "cost_of_revenue": 121949000, "gross_profit": -13502000, "ebit": -42871000, "ebitda": -33669000, "pretax_income": -85899000, "tax_provision": 199000, "net_income": -84443000, "net_income_to_common": -84443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43592000, "total_current_assets": 120978000, "total_assets": 182742000, "short_term_debt": 29240000, "long_term_debt": 37668000, "total_debt": 66908000, "total_liabilities": 152245000, "total_equity": 30497000, "shares_outstanding": 13432428, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -58905000, "capital_expenditure": 9849000, "free_cash_flow": -49056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155411, "ticker_id": 7935, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42871000", "ebitda": "-33669000", "netIncome": "-84443000", "grossProfit": "-13502000", "depreciation": "None", "totalRevenue": "108447000", "costOfRevenue": "121949000", "interestIncome": "None", "incomeBeforeTax": "-85899000", "interestExpense": "2225000", "operatingIncome": "-80593000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-2225000", "nonInterestIncome": "None", "operatingExpenses": "67091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3081000", "costofGoodsAndServicesSold": "121949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9202000", "sellingGeneralAndAdministrative": "29815", "netIncomeFromContinuingOperations": "-86098000" }, "balance": { "goodwill": "None", "inventory": "38831000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "182742000", "longTermDebt": "37668000", "shortTermDebt": "29240000", "treasuryStock": "-1344000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38619000", "totalLiabilities": "152245000", "otherCurrentAssets": "29134000", "totalCurrentAssets": "120978000", "currentLongTermDebt": "17605000", "longTermInvestments": "None", "shortTermInvestments": "182000", "currentNetReceivables": "9421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61764000", "currentAccountsPayable": "18654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58727000", "shortLongTermDebtTotal": "85457000", "totalShareholderEquity": "30497000", "capitalLeaseObligations": "30184000", "otherCurrentLiabilities": "23255000", "totalCurrentLiabilities": "71149000", "otherNonCurrentLiabilities": "2600000", "totalNonCurrentLiabilities": "81096000", "cashAndShortTermInvestments": "43592000", "commonStockSharesOutstanding": "13432428", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-17942000", "operatingCashflow": "-58905000", "capitalExpenditures": "9849000", "changeInReceivables": "-6892000", "changeInExchangeRate": "None", "cashflowFromFinancing": "52787000", "cashflowFromInvestment": "-6092000", "stockBasedCompensation": "1034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12210000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108447000, "cost_of_revenue": 121949000, "gross_profit": -13502000, "research_and_development": null, "selling_general_admin": 29815, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42871000, "depreciation_amortisation": 9202000, "ebitda": -33669000, "interest_expense": 2225000, "interest_income": null, "other_non_operating": null, "pretax_income": -85899000, "tax_provision": 199000, "effective_tax_rate": null, "net_income": -84443000, "net_income_continuing_ops": -86098000, "net_income_to_common": -84443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43592000, "short_term_investments": 182000, "net_receivables": 9421000, "inventory": 38831000, "other_current_assets": null, "total_current_assets": 120978000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61764000, "total_assets": 182742000, "short_term_debt": 29240000, "accounts_payable": 18654000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71149000, "long_term_debt": 37668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 81096000, "total_liabilities": 152245000, "total_debt": 66908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38619000, "total_equity": 30497000, "shares_outstanding": 13432428, "operating_cash_flow": -58905000, "stock_based_compensation": 1034000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52787000, "free_cash_flow": -49056000, "net_change_in_cash": -12210000 }, "raw_data": { "income": { "ebit": "-42871000", "ebitda": "-33669000", "netIncome": "-84443000", "grossProfit": "-13502000", "depreciation": "None", "totalRevenue": "108447000", "costOfRevenue": "121949000", "interestIncome": "None", "incomeBeforeTax": "-85899000", "interestExpense": "2225000", "operatingIncome": "-80593000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-2225000", "nonInterestIncome": "None", "operatingExpenses": "67091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3081000", "costofGoodsAndServicesSold": "121949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9202000", "sellingGeneralAndAdministrative": "29815", "netIncomeFromContinuingOperations": "-86098000" }, "balance": { "goodwill": "None", "inventory": "38831000", "commonStock": "159000", "currentDebt": "None", "investments": "None", "totalAssets": "182742000", "longTermDebt": "37668000", "shortTermDebt": "29240000", "treasuryStock": "-1344000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38619000", "totalLiabilities": "152245000", "otherCurrentAssets": "29134000", "totalCurrentAssets": "120978000", "currentLongTermDebt": "17605000", "longTermInvestments": "None", "shortTermInvestments": "182000", "currentNetReceivables": "9421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61764000", "currentAccountsPayable": "18654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58727000", "shortLongTermDebtTotal": "85457000", "totalShareholderEquity": "30497000", "capitalLeaseObligations": "30184000", "otherCurrentLiabilities": "23255000", "totalCurrentLiabilities": "71149000", "otherNonCurrentLiabilities": "2600000", "totalNonCurrentLiabilities": "81096000", "cashAndShortTermInvestments": "43592000", "commonStockSharesOutstanding": "13432428", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-17942000", "operatingCashflow": "-58905000", "capitalExpenditures": "9849000", "changeInReceivables": "-6892000", "changeInExchangeRate": "None", "cashflowFromFinancing": "52787000", "cashflowFromInvestment": "-6092000", "stockBasedCompensation": "1034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12210000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9202000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 229958000, "cost_of_revenue": 244258000, "gross_profit": -14300000, "ebit": -74744000, "ebitda": -51821000, "pretax_income": -75353000, "tax_provision": -115000, "net_income": -75238000, "net_income_to_common": -75238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66257000, "total_current_assets": 109679000, "total_assets": 245202000, "short_term_debt": 14960000, "long_term_debt": 10200000, "total_debt": 25160000, "total_liabilities": 128048000, "total_equity": 117209000, "shares_outstanding": 12352142, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -18979000, "capital_expenditure": 5573000, "free_cash_flow": -13406000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155416, "ticker_id": 7935, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-74744000", "ebitda": "-51821000", "netIncome": "-75238000", "grossProfit": "-14300000", "depreciation": "None", "totalRevenue": "229958000", "costOfRevenue": "244258000", "interestIncome": "609000", "incomeBeforeTax": "-75353000", "interestExpense": "609000", "operatingIncome": "-75602000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-115000", "reportedCurrency": "USD", "netInterestIncome": "-609000", "nonInterestIncome": "None", "operatingExpenses": "38302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "955000", "otherNonOperatingIncome": "858000", "costofGoodsAndServicesSold": "244258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22923000", "sellingGeneralAndAdministrative": "38302000", "netIncomeFromContinuingOperations": "-75238000" }, "balance": { "goodwill": "0", "inventory": "25092000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "245202000", "longTermDebt": "10200000", "shortTermDebt": "14960000", "treasuryStock": "-989000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "45824000", "totalLiabilities": "128048000", "otherCurrentAssets": "7570000", "totalCurrentAssets": "109679000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3769000", "currentNetReceivables": "6991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135523000", "currentAccountsPayable": "11713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38564000", "shortLongTermDebtTotal": "78926000", "totalShareholderEquity": "117209000", "capitalLeaseObligations": "68726000", "otherCurrentLiabilities": "20538000", "totalCurrentLiabilities": "49430000", "otherNonCurrentLiabilities": "63696000", "totalNonCurrentLiabilities": "78618000", "cashAndShortTermInvestments": "66257000", "commonStockSharesOutstanding": "12352142", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66257000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75238000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "40649000", "operatingCashflow": "-18979000", "capitalExpenditures": "5573000", "changeInReceivables": "11227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9212000", "cashflowFromInvestment": "30954000", "stockBasedCompensation": "1225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21187000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229958000, "cost_of_revenue": 244258000, "gross_profit": -14300000, "research_and_development": 955000, "selling_general_admin": 38302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -74744000, "depreciation_amortisation": 22923000, "ebitda": -51821000, "interest_expense": 609000, "interest_income": null, "other_non_operating": null, "pretax_income": -75353000, "tax_provision": -115000, "effective_tax_rate": null, "net_income": -75238000, "net_income_continuing_ops": -75238000, "net_income_to_common": -75238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66257000, "short_term_investments": 3769000, "net_receivables": 6991000, "inventory": 25092000, "other_current_assets": null, "total_current_assets": 109679000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 135523000, "total_assets": 245202000, "short_term_debt": 14960000, "accounts_payable": 11713000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49430000, "long_term_debt": 10200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 78618000, "total_liabilities": 128048000, "total_debt": 25160000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 45824000, "total_equity": 117209000, "shares_outstanding": 12352142, "operating_cash_flow": -18979000, "stock_based_compensation": 1225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5573000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30954000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9212000, "free_cash_flow": -13406000, "net_change_in_cash": 21187000 }, "raw_data": { "income": { "ebit": "-74744000", "ebitda": "-51821000", "netIncome": "-75238000", "grossProfit": "-14300000", "depreciation": "None", "totalRevenue": "229958000", "costOfRevenue": "244258000", "interestIncome": "609000", "incomeBeforeTax": "-75353000", "interestExpense": "609000", "operatingIncome": "-75602000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-115000", "reportedCurrency": "USD", "netInterestIncome": "-609000", "nonInterestIncome": "None", "operatingExpenses": "38302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "955000", "otherNonOperatingIncome": "858000", "costofGoodsAndServicesSold": "244258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22923000", "sellingGeneralAndAdministrative": "38302000", "netIncomeFromContinuingOperations": "-75238000" }, "balance": { "goodwill": "0", "inventory": "25092000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "245202000", "longTermDebt": "10200000", "shortTermDebt": "14960000", "treasuryStock": "-989000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "45824000", "totalLiabilities": "128048000", "otherCurrentAssets": "7570000", "totalCurrentAssets": "109679000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3769000", "currentNetReceivables": "6991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135523000", "currentAccountsPayable": "11713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38564000", "shortLongTermDebtTotal": "78926000", "totalShareholderEquity": "117209000", "capitalLeaseObligations": "68726000", "otherCurrentLiabilities": "20538000", "totalCurrentLiabilities": "49430000", "otherNonCurrentLiabilities": "63696000", "totalNonCurrentLiabilities": "78618000", "cashAndShortTermInvestments": "66257000", "commonStockSharesOutstanding": "12352142", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66257000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75238000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "40649000", "operatingCashflow": "-18979000", "capitalExpenditures": "5573000", "changeInReceivables": "11227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9212000", "cashflowFromInvestment": "30954000", "stockBasedCompensation": "1225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21187000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22923000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 316519000, "cost_of_revenue": 320146000, "gross_profit": -3627000, "ebit": -30412000, "ebitda": -18395000, "pretax_income": -30412000, "tax_provision": 10169000, "net_income": -40581000, "net_income_to_common": -40581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45070000, "total_current_assets": 155833000, "total_assets": 289737000, "short_term_debt": 20758000, "long_term_debt": null, "total_debt": 20758000, "total_liabilities": 96127000, "total_equity": 193610000, "shares_outstanding": 12318861, "goodwill_and_intangibles": 43042000 }, "cash_flow": { "operating_cash_flow": -31644000, "capital_expenditure": 39532000, "free_cash_flow": 7888000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155421, "ticker_id": 7935, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30412000", "ebitda": "-18395000", "netIncome": "-40581000", "grossProfit": "-3627000", "depreciation": "None", "totalRevenue": "316519000", "costOfRevenue": "320146000", "interestIncome": "155000", "incomeBeforeTax": "-30412000", "interestExpense": "155000", "operatingIncome": "-32105000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10169000", "reportedCurrency": "USD", "netInterestIncome": "-155000", "nonInterestIncome": "None", "operatingExpenses": "29051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42000", "otherNonOperatingIncome": "1848000", "costofGoodsAndServicesSold": "320146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12017000", "sellingGeneralAndAdministrative": "29051000", "netIncomeFromContinuingOperations": "-40581000" }, "balance": { "goodwill": "21521000", "inventory": "64562000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "289737000", "longTermDebt": "None", "shortTermDebt": "20758000", "treasuryStock": "-9721000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "21521000", "reportedCurrency": "USD", "retainedEarnings": "120799000", "totalLiabilities": "96127000", "otherCurrentAssets": "9964000", "totalCurrentAssets": "155833000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18019000", "currentNetReceivables": "18218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "133904000", "currentAccountsPayable": "34749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110072000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "193610000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27301000", "totalCurrentLiabilities": "62050000", "otherNonCurrentLiabilities": "11617000", "totalNonCurrentLiabilities": "34077000", "cashAndShortTermInvestments": "45070000", "commonStockSharesOutstanding": "12318861", "intangibleAssetsExcludingGoodwill": "21521000", "cashAndCashEquivalentsAtCarryingValue": "45070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40581000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-16311000", "operatingCashflow": "-31644000", "capitalExpenditures": "39532000", "changeInReceivables": "-10637000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128000", "cashflowFromInvestment": "-10946000", "stockBasedCompensation": "3198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42718000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316519000, "cost_of_revenue": 320146000, "gross_profit": -3627000, "research_and_development": 42000, "selling_general_admin": 29051000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30412000, "depreciation_amortisation": 12017000, "ebitda": -18395000, "interest_expense": 155000, "interest_income": null, "other_non_operating": null, "pretax_income": -30412000, "tax_provision": 10169000, "effective_tax_rate": null, "net_income": -40581000, "net_income_continuing_ops": -40581000, "net_income_to_common": -40581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45070000, "short_term_investments": 18019000, "net_receivables": 18218000, "inventory": 64562000, "other_current_assets": null, "total_current_assets": 155833000, "net_ppe": null, "goodwill": 21521000, "intangible_assets": 21521000, "goodwill_and_intangibles": 43042000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 133904000, "total_assets": 289737000, "short_term_debt": 20758000, "accounts_payable": 34749000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62050000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34077000, "total_liabilities": 96127000, "total_debt": 20758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 120799000, "total_equity": 193610000, "shares_outstanding": 12318861, "operating_cash_flow": -31644000, "stock_based_compensation": 3198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39532000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10946000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128000, "free_cash_flow": 7888000, "net_change_in_cash": -42718000 }, "raw_data": { "income": { "ebit": "-30412000", "ebitda": "-18395000", "netIncome": "-40581000", "grossProfit": "-3627000", "depreciation": "None", "totalRevenue": "316519000", "costOfRevenue": "320146000", "interestIncome": "155000", "incomeBeforeTax": "-30412000", "interestExpense": "155000", "operatingIncome": "-32105000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10169000", "reportedCurrency": "USD", "netInterestIncome": "-155000", "nonInterestIncome": "None", "operatingExpenses": "29051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42000", "otherNonOperatingIncome": "1848000", "costofGoodsAndServicesSold": "320146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12017000", "sellingGeneralAndAdministrative": "29051000", "netIncomeFromContinuingOperations": "-40581000" }, "balance": { "goodwill": "21521000", "inventory": "64562000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "289737000", "longTermDebt": "None", "shortTermDebt": "20758000", "treasuryStock": "-9721000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "21521000", "reportedCurrency": "USD", "retainedEarnings": "120799000", "totalLiabilities": "96127000", "otherCurrentAssets": "9964000", "totalCurrentAssets": "155833000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18019000", "currentNetReceivables": "18218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "133904000", "currentAccountsPayable": "34749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110072000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "193610000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27301000", "totalCurrentLiabilities": "62050000", "otherNonCurrentLiabilities": "11617000", "totalNonCurrentLiabilities": "34077000", "cashAndShortTermInvestments": "45070000", "commonStockSharesOutstanding": "12318861", "intangibleAssetsExcludingGoodwill": "21521000", "cashAndCashEquivalentsAtCarryingValue": "45070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40581000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-16311000", "operatingCashflow": "-31644000", "capitalExpenditures": "39532000", "changeInReceivables": "-10637000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128000", "cashflowFromInvestment": "-10946000", "stockBasedCompensation": "3198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42718000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12017000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 64308000, "cost_of_revenue": 53498000, "gross_profit": 10810000, "ebit": 48704000, "ebitda": 50567000, "pretax_income": 45328000, "tax_provision": 3679000, "net_income": 41649000, "net_income_to_common": 41649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52782000, "total_current_assets": 163465000, "total_assets": 287998000, "short_term_debt": 4812000, "long_term_debt": 98162000, "total_debt": 102974000, "total_liabilities": 353276000, "total_equity": -65278000, "shares_outstanding": 35523823, "goodwill_and_intangibles": 4684000 }, "cash_flow": { "operating_cash_flow": -4318000, "capital_expenditure": 147000, "free_cash_flow": -4171000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155384, "ticker_id": 7935, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48704000", "ebitda": "50567000", "netIncome": "41649000", "grossProfit": "10810000", "depreciation": "None", "totalRevenue": "64308000", "costOfRevenue": "53498000", "interestIncome": "None", "incomeBeforeTax": "45328000", "interestExpense": "3376000", "operatingIncome": "-594000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3679000", "reportedCurrency": "USD", "netInterestIncome": "-3376000", "nonInterestIncome": "None", "operatingExpenses": "11404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1863000", "sellingGeneralAndAdministrative": "11404000", "netIncomeFromContinuingOperations": "41649000" }, "balance": { "goodwill": "None", "inventory": "80057000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "287998000", "longTermDebt": "98162000", "shortTermDebt": "4812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4684000", "reportedCurrency": "USD", "retainedEarnings": "-140866000", "totalLiabilities": "353276000", "otherCurrentAssets": "11811000", "totalCurrentAssets": "163465000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124532999", "currentAccountsPayable": "53570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "145698000", "totalShareholderEquity": "-65278000", "capitalLeaseObligations": "44661000", "otherCurrentLiabilities": "22911000", "totalCurrentLiabilities": "90334000", "otherNonCurrentLiabilities": "1320000", "totalNonCurrentLiabilities": "262942000", "cashAndShortTermInvestments": "52782000", "commonStockSharesOutstanding": "35523823", "intangibleAssetsExcludingGoodwill": "4684000", "cashAndCashEquivalentsAtCarryingValue": "52782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40698000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-10234000", "operatingCashflow": "-4318000", "capitalExpenditures": "147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7048000", "cashflowFromInvestment": "-147000", "stockBasedCompensation": "1081000", "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": "1863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64308000, "cost_of_revenue": 53498000, "gross_profit": 10810000, "research_and_development": null, "selling_general_admin": 11404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48704000, "depreciation_amortisation": 1863000, "ebitda": 50567000, "interest_expense": 3376000, "interest_income": null, "other_non_operating": null, "pretax_income": 45328000, "tax_provision": 3679000, "effective_tax_rate": null, "net_income": 41649000, "net_income_continuing_ops": 41649000, "net_income_to_common": 41649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52782000, "short_term_investments": null, "net_receivables": 18815000, "inventory": 80057000, "other_current_assets": null, "total_current_assets": 163465000, "net_ppe": null, "goodwill": null, "intangible_assets": 4684000, "goodwill_and_intangibles": 4684000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 124532999, "total_assets": 287998000, "short_term_debt": 4812000, "accounts_payable": 53570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90334000, "long_term_debt": 98162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 262942000, "total_liabilities": 353276000, "total_debt": 102974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -140866000, "total_equity": -65278000, "shares_outstanding": 35523823, "operating_cash_flow": -4318000, "stock_based_compensation": 1081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7048000, "free_cash_flow": -4171000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48704000", "ebitda": "50567000", "netIncome": "41649000", "grossProfit": "10810000", "depreciation": "None", "totalRevenue": "64308000", "costOfRevenue": "53498000", "interestIncome": "None", "incomeBeforeTax": "45328000", "interestExpense": "3376000", "operatingIncome": "-594000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3679000", "reportedCurrency": "USD", "netInterestIncome": "-3376000", "nonInterestIncome": "None", "operatingExpenses": "11404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1863000", "sellingGeneralAndAdministrative": "11404000", "netIncomeFromContinuingOperations": "41649000" }, "balance": { "goodwill": "None", "inventory": "80057000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "287998000", "longTermDebt": "98162000", "shortTermDebt": "4812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4684000", "reportedCurrency": "USD", "retainedEarnings": "-140866000", "totalLiabilities": "353276000", "otherCurrentAssets": "11811000", "totalCurrentAssets": "163465000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124532999", "currentAccountsPayable": "53570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "145698000", "totalShareholderEquity": "-65278000", "capitalLeaseObligations": "44661000", "otherCurrentLiabilities": "22911000", "totalCurrentLiabilities": "90334000", "otherNonCurrentLiabilities": "1320000", "totalNonCurrentLiabilities": "262942000", "cashAndShortTermInvestments": "52782000", "commonStockSharesOutstanding": "35523823", "intangibleAssetsExcludingGoodwill": "4684000", "cashAndCashEquivalentsAtCarryingValue": "52782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40698000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-10234000", "operatingCashflow": "-4318000", "capitalExpenditures": "147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7048000", "cashflowFromInvestment": "-147000", "stockBasedCompensation": "1081000", "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": "1863000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 125567000, "cost_of_revenue": 108794000, "gross_profit": 16773000, "ebit": -10352000, "ebitda": -8741000, "pretax_income": -14556000, "tax_provision": 2022000, "net_income": -16578000, "net_income_to_common": -16578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64295000, "total_current_assets": 160005000, "total_assets": 290049000, "short_term_debt": 11616000, "long_term_debt": 97514000, "total_debt": 109130000, "total_liabilities": 397462000, "total_equity": -107413000, "shares_outstanding": 31882670, "goodwill_and_intangibles": 4877000 }, "cash_flow": { "operating_cash_flow": 10044000, "capital_expenditure": 1274000, "free_cash_flow": 11318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155385, "ticker_id": 7935, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10352000", "ebitda": "-8741000", "netIncome": "-16578000", "grossProfit": "16773000", "depreciation": "None", "totalRevenue": "125567000", "costOfRevenue": "108794000", "interestIncome": "None", "incomeBeforeTax": "-14556000", "interestExpense": "4204000", "operatingIncome": "7784000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2022000", "reportedCurrency": "USD", "netInterestIncome": "-4204000", "nonInterestIncome": "None", "operatingExpenses": "8989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1611000", "sellingGeneralAndAdministrative": "8989000", "netIncomeFromContinuingOperations": "-16578000" }, "balance": { "goodwill": "None", "inventory": "68295000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "290049000", "longTermDebt": "97514000", "shortTermDebt": "11616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4877000", "reportedCurrency": "USD", "retainedEarnings": "-182515000", "totalLiabilities": "397462000", "otherCurrentAssets": "14972000", "totalCurrentAssets": "160005000", "currentLongTermDebt": "9728000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130044000", "currentAccountsPayable": "55671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152363000", "totalShareholderEquity": "-107413000", "capitalLeaseObligations": "45121000", "otherCurrentLiabilities": "17771000", "totalCurrentLiabilities": "85597000", "otherNonCurrentLiabilities": "1333000", "totalNonCurrentLiabilities": "311865000", "cashAndShortTermInvestments": "64295000", "commonStockSharesOutstanding": "31882670", "intangibleAssetsExcludingGoodwill": "4877000", "cashAndCashEquivalentsAtCarryingValue": "64295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "30705000", "operatingCashflow": "10044000", "capitalExpenditures": "1274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-869000", "cashflowFromInvestment": "-7623000", "stockBasedCompensation": "496000", "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": "1611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125567000, "cost_of_revenue": 108794000, "gross_profit": 16773000, "research_and_development": null, "selling_general_admin": 8989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10352000, "depreciation_amortisation": 1611000, "ebitda": -8741000, "interest_expense": 4204000, "interest_income": null, "other_non_operating": null, "pretax_income": -14556000, "tax_provision": 2022000, "effective_tax_rate": null, "net_income": -16578000, "net_income_continuing_ops": -16578000, "net_income_to_common": -16578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64295000, "short_term_investments": null, "net_receivables": 12443000, "inventory": 68295000, "other_current_assets": null, "total_current_assets": 160005000, "net_ppe": null, "goodwill": null, "intangible_assets": 4877000, "goodwill_and_intangibles": 4877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130044000, "total_assets": 290049000, "short_term_debt": 11616000, "accounts_payable": 55671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85597000, "long_term_debt": 97514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 311865000, "total_liabilities": 397462000, "total_debt": 109130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -182515000, "total_equity": -107413000, "shares_outstanding": 31882670, "operating_cash_flow": 10044000, "stock_based_compensation": 496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7623000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -869000, "free_cash_flow": 11318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10352000", "ebitda": "-8741000", "netIncome": "-16578000", "grossProfit": "16773000", "depreciation": "None", "totalRevenue": "125567000", "costOfRevenue": "108794000", "interestIncome": "None", "incomeBeforeTax": "-14556000", "interestExpense": "4204000", "operatingIncome": "7784000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2022000", "reportedCurrency": "USD", "netInterestIncome": "-4204000", "nonInterestIncome": "None", "operatingExpenses": "8989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1611000", "sellingGeneralAndAdministrative": "8989000", "netIncomeFromContinuingOperations": "-16578000" }, "balance": { "goodwill": "None", "inventory": "68295000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "290049000", "longTermDebt": "97514000", "shortTermDebt": "11616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4877000", "reportedCurrency": "USD", "retainedEarnings": "-182515000", "totalLiabilities": "397462000", "otherCurrentAssets": "14972000", "totalCurrentAssets": "160005000", "currentLongTermDebt": "9728000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130044000", "currentAccountsPayable": "55671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152363000", "totalShareholderEquity": "-107413000", "capitalLeaseObligations": "45121000", "otherCurrentLiabilities": "17771000", "totalCurrentLiabilities": "85597000", "otherNonCurrentLiabilities": "1333000", "totalNonCurrentLiabilities": "311865000", "cashAndShortTermInvestments": "64295000", "commonStockSharesOutstanding": "31882670", "intangibleAssetsExcludingGoodwill": "4877000", "cashAndCashEquivalentsAtCarryingValue": "64295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "30705000", "operatingCashflow": "10044000", "capitalExpenditures": "1274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-869000", "cashflowFromInvestment": "-7623000", "stockBasedCompensation": "496000", "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": "1611000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 160511000, "cost_of_revenue": 136306000, "gross_profit": 24205000, "ebit": -2953000, "ebitda": -1401000, "pretax_income": -7591000, "tax_provision": -146000, "net_income": -7445000, "net_income_to_common": -7445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62743000, "total_current_assets": 221125000, "total_assets": 340757000, "short_term_debt": 4152000, "long_term_debt": 104679000, "total_debt": 108831000, "total_liabilities": 431631000, "total_equity": -90874000, "shares_outstanding": 31887926, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3410000, "capital_expenditure": 1164000, "free_cash_flow": 4574000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155387, "ticker_id": 7935, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2953000", "ebitda": "-1401000", "netIncome": "-7445000", "grossProfit": "24205000", "depreciation": "None", "totalRevenue": "160511000", "costOfRevenue": "136306000", "interestIncome": "None", "incomeBeforeTax": "-7591000", "interestExpense": "4638000", "operatingIncome": "14558000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-146000", "reportedCurrency": "USD", "netInterestIncome": "-4638000", "nonInterestIncome": "None", "operatingExpenses": "9647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1552000", "sellingGeneralAndAdministrative": "9647000", "netIncomeFromContinuingOperations": "-7445000" }, "balance": { "goodwill": "None", "inventory": "104243000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "340757000", "longTermDebt": "104679000", "shortTermDebt": "4152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-165937000", "totalLiabilities": "431631000", "otherCurrentAssets": "15948000", "totalCurrentAssets": "221125000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119632000", "currentAccountsPayable": "98579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152310000", "totalShareholderEquity": "-90874000", "capitalLeaseObligations": "44756000", "otherCurrentLiabilities": "21940000", "totalCurrentLiabilities": "132847000", "otherNonCurrentLiabilities": "708000", "totalNonCurrentLiabilities": "298784000", "cashAndShortTermInvestments": "62743000", "commonStockSharesOutstanding": "31887926", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7445000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4901000", "operatingCashflow": "3410000", "capitalExpenditures": "1164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-856000", "cashflowFromInvestment": "-1164000", "stockBasedCompensation": "433000", "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": "1552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160511000, "cost_of_revenue": 136306000, "gross_profit": 24205000, "research_and_development": null, "selling_general_admin": 9647000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2953000, "depreciation_amortisation": 1552000, "ebitda": -1401000, "interest_expense": 4638000, "interest_income": null, "other_non_operating": null, "pretax_income": -7591000, "tax_provision": -146000, "effective_tax_rate": null, "net_income": -7445000, "net_income_continuing_ops": -7445000, "net_income_to_common": -7445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62743000, "short_term_investments": null, "net_receivables": 38191000, "inventory": 104243000, "other_current_assets": null, "total_current_assets": 221125000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 119632000, "total_assets": 340757000, "short_term_debt": 4152000, "accounts_payable": 98579000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132847000, "long_term_debt": 104679000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 298784000, "total_liabilities": 431631000, "total_debt": 108831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -165937000, "total_equity": -90874000, "shares_outstanding": 31887926, "operating_cash_flow": 3410000, "stock_based_compensation": 433000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1164000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -856000, "free_cash_flow": 4574000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2953000", "ebitda": "-1401000", "netIncome": "-7445000", "grossProfit": "24205000", "depreciation": "None", "totalRevenue": "160511000", "costOfRevenue": "136306000", "interestIncome": "None", "incomeBeforeTax": "-7591000", "interestExpense": "4638000", "operatingIncome": "14558000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-146000", "reportedCurrency": "USD", "netInterestIncome": "-4638000", "nonInterestIncome": "None", "operatingExpenses": "9647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1552000", "sellingGeneralAndAdministrative": "9647000", "netIncomeFromContinuingOperations": "-7445000" }, "balance": { "goodwill": "None", "inventory": "104243000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "340757000", "longTermDebt": "104679000", "shortTermDebt": "4152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-165937000", "totalLiabilities": "431631000", "otherCurrentAssets": "15948000", "totalCurrentAssets": "221125000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119632000", "currentAccountsPayable": "98579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152310000", "totalShareholderEquity": "-90874000", "capitalLeaseObligations": "44756000", "otherCurrentLiabilities": "21940000", "totalCurrentLiabilities": "132847000", "otherNonCurrentLiabilities": "708000", "totalNonCurrentLiabilities": "298784000", "cashAndShortTermInvestments": "62743000", "commonStockSharesOutstanding": "31887926", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7445000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4901000", "operatingCashflow": "3410000", "capitalExpenditures": "1164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-856000", "cashflowFromInvestment": "-1164000", "stockBasedCompensation": "433000", "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": "1552000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 118623000, "cost_of_revenue": 100802000, "gross_profit": 17821000, "ebit": 7688000, "ebitda": 9238000, "pretax_income": -41009000, "tax_provision": -52688000, "net_income": 11679000, "net_income_to_common": 11679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61353000, "total_current_assets": 204024000, "total_assets": 328093000, "short_term_debt": 3709000, "long_term_debt": 104991000, "total_debt": 108700000, "total_liabilities": 411555000, "total_equity": -83462000, "shares_outstanding": 33398330, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8528000, "capital_expenditure": 608000, "free_cash_flow": 9136000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155388, "ticker_id": 7935, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7688000", "ebitda": "9238000", "netIncome": "11679000", "grossProfit": "17821000", "depreciation": "None", "totalRevenue": "118623000", "costOfRevenue": "100802000", "interestIncome": "None", "incomeBeforeTax": "-41009000", "interestExpense": "4382000", "operatingIncome": "7707000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-52688000", "reportedCurrency": "USD", "netInterestIncome": "-4382000", "nonInterestIncome": "None", "operatingExpenses": "10114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1550000", "sellingGeneralAndAdministrative": "10114000", "netIncomeFromContinuingOperations": "11679000" }, "balance": { "goodwill": "None", "inventory": "107102000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "328093000", "longTermDebt": "104991000", "shortTermDebt": "3709000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-158492000", "totalLiabilities": "411555000", "otherCurrentAssets": "13122000", "totalCurrentAssets": "204024000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22447000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124069000", "currentAccountsPayable": "89404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152297000", "totalShareholderEquity": "-83462000", "capitalLeaseObligations": "44431000", "otherCurrentLiabilities": "19031000", "totalCurrentLiabilities": "129755000", "otherNonCurrentLiabilities": "948000", "totalNonCurrentLiabilities": "281800000", "cashAndShortTermInvestments": "61353000", "commonStockSharesOutstanding": "33398330", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-26252000", "operatingCashflow": "8528000", "capitalExpenditures": "608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1236000", "cashflowFromInvestment": "-23000", "stockBasedCompensation": "761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118623000, "cost_of_revenue": 100802000, "gross_profit": 17821000, "research_and_development": null, "selling_general_admin": 10114000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7688000, "depreciation_amortisation": 1550000, "ebitda": 9238000, "interest_expense": 4382000, "interest_income": null, "other_non_operating": null, "pretax_income": -41009000, "tax_provision": -52688000, "effective_tax_rate": null, "net_income": 11679000, "net_income_continuing_ops": 11679000, "net_income_to_common": 11679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61353000, "short_term_investments": null, "net_receivables": 22447000, "inventory": 107102000, "other_current_assets": null, "total_current_assets": 204024000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 124069000, "total_assets": 328093000, "short_term_debt": 3709000, "accounts_payable": 89404000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129755000, "long_term_debt": 104991000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281800000, "total_liabilities": 411555000, "total_debt": 108700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -158492000, "total_equity": -83462000, "shares_outstanding": 33398330, "operating_cash_flow": 8528000, "stock_based_compensation": 761000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 608000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1236000, "free_cash_flow": 9136000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7688000", "ebitda": "9238000", "netIncome": "11679000", "grossProfit": "17821000", "depreciation": "None", "totalRevenue": "118623000", "costOfRevenue": "100802000", "interestIncome": "None", "incomeBeforeTax": "-41009000", "interestExpense": "4382000", "operatingIncome": "7707000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-52688000", "reportedCurrency": "USD", "netInterestIncome": "-4382000", "nonInterestIncome": "None", "operatingExpenses": "10114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1550000", "sellingGeneralAndAdministrative": "10114000", "netIncomeFromContinuingOperations": "11679000" }, "balance": { "goodwill": "None", "inventory": "107102000", "commonStock": "222000", "currentDebt": "None", "investments": "None", "totalAssets": "328093000", "longTermDebt": "104991000", "shortTermDebt": "3709000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-158492000", "totalLiabilities": "411555000", "otherCurrentAssets": "13122000", "totalCurrentAssets": "204024000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22447000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124069000", "currentAccountsPayable": "89404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152297000", "totalShareholderEquity": "-83462000", "capitalLeaseObligations": "44431000", "otherCurrentLiabilities": "19031000", "totalCurrentLiabilities": "129755000", "otherNonCurrentLiabilities": "948000", "totalNonCurrentLiabilities": "281800000", "cashAndShortTermInvestments": "61353000", "commonStockSharesOutstanding": "33398330", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-26252000", "operatingCashflow": "8528000", "capitalExpenditures": "608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1236000", "cashflowFromInvestment": "-23000", "stockBasedCompensation": "761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1550000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 96290000, "cost_of_revenue": 81896000, "gross_profit": 14394000, "ebit": 3839000, "ebitda": 5335000, "pretax_income": 52284000, "tax_provision": 1836000, "net_income": 50448000, "net_income_to_common": 50448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54084000, "total_current_assets": 172977000, "total_assets": 250468000, "short_term_debt": 4231000, "long_term_debt": 105302000, "total_debt": 109533000, "total_liabilities": 347867000, "total_equity": -97399000, "shares_outstanding": 33285000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12794000, "capital_expenditure": 330000, "free_cash_flow": 13124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155389, "ticker_id": 7935, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3839000", "ebitda": "5335000", "netIncome": "50448000", "grossProfit": "14394000", "depreciation": "None", "totalRevenue": "96290000", "costOfRevenue": "81896000", "interestIncome": "None", "incomeBeforeTax": "52284000", "interestExpense": "4336000", "operatingIncome": "3871000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1836000", "reportedCurrency": "USD", "netInterestIncome": "-4336000", "nonInterestIncome": "None", "operatingExpenses": "10523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1496000", "sellingGeneralAndAdministrative": "10523000", "netIncomeFromContinuingOperations": "50448000" }, "balance": { "goodwill": "None", "inventory": "79109000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "250468000", "longTermDebt": "105302000", "shortTermDebt": "4231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-170171000", "totalLiabilities": "347867000", "otherCurrentAssets": "12654000", "totalCurrentAssets": "172977000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77491000", "currentAccountsPayable": "64709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158330000", "totalShareholderEquity": "-97399000", "capitalLeaseObligations": "50153000", "otherCurrentLiabilities": "18107000", "totalCurrentLiabilities": "108060000", "otherNonCurrentLiabilities": "1139000", "totalNonCurrentLiabilities": "239807000", "cashAndShortTermInvestments": "54084000", "commonStockSharesOutstanding": "33285000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6555000", "operatingCashflow": "12794000", "capitalExpenditures": "330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2830000", "cashflowFromInvestment": "-330000", "stockBasedCompensation": "1940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96290000, "cost_of_revenue": 81896000, "gross_profit": 14394000, "research_and_development": null, "selling_general_admin": 10523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3839000, "depreciation_amortisation": 1496000, "ebitda": 5335000, "interest_expense": 4336000, "interest_income": null, "other_non_operating": null, "pretax_income": 52284000, "tax_provision": 1836000, "effective_tax_rate": null, "net_income": 50448000, "net_income_continuing_ops": 50448000, "net_income_to_common": 50448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54084000, "short_term_investments": null, "net_receivables": 27130000, "inventory": 79109000, "other_current_assets": null, "total_current_assets": 172977000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77491000, "total_assets": 250468000, "short_term_debt": 4231000, "accounts_payable": 64709000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108060000, "long_term_debt": 105302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239807000, "total_liabilities": 347867000, "total_debt": 109533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -170171000, "total_equity": -97399000, "shares_outstanding": 33285000, "operating_cash_flow": 12794000, "stock_based_compensation": 1940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2830000, "free_cash_flow": 13124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3839000", "ebitda": "5335000", "netIncome": "50448000", "grossProfit": "14394000", "depreciation": "None", "totalRevenue": "96290000", "costOfRevenue": "81896000", "interestIncome": "None", "incomeBeforeTax": "52284000", "interestExpense": "4336000", "operatingIncome": "3871000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1836000", "reportedCurrency": "USD", "netInterestIncome": "-4336000", "nonInterestIncome": "None", "operatingExpenses": "10523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1496000", "sellingGeneralAndAdministrative": "10523000", "netIncomeFromContinuingOperations": "50448000" }, "balance": { "goodwill": "None", "inventory": "79109000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "250468000", "longTermDebt": "105302000", "shortTermDebt": "4231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-170171000", "totalLiabilities": "347867000", "otherCurrentAssets": "12654000", "totalCurrentAssets": "172977000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77491000", "currentAccountsPayable": "64709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158330000", "totalShareholderEquity": "-97399000", "capitalLeaseObligations": "50153000", "otherCurrentLiabilities": "18107000", "totalCurrentLiabilities": "108060000", "otherNonCurrentLiabilities": "1139000", "totalNonCurrentLiabilities": "239807000", "cashAndShortTermInvestments": "54084000", "commonStockSharesOutstanding": "33285000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6555000", "operatingCashflow": "12794000", "capitalExpenditures": "330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2830000", "cashflowFromInvestment": "-330000", "stockBasedCompensation": "1940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1496000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 137696000, "cost_of_revenue": 116683000, "gross_profit": 21013000, "ebit": 11368000, "ebitda": 12879000, "pretax_income": 37134000, "tax_provision": 2511000, "net_income": 34623000, "net_income_to_common": 34623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44450000, "total_current_assets": 145031000, "total_assets": 224216000, "short_term_debt": 4131000, "long_term_debt": 105540000, "total_debt": 109671000, "total_liabilities": 374489000, "total_equity": -150273000, "shares_outstanding": 33016397, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5886000, "capital_expenditure": 1288000, "free_cash_flow": 7174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155390, "ticker_id": 7935, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11368000", "ebitda": "12879000", "netIncome": "34623000", "grossProfit": "21013000", "depreciation": "None", "totalRevenue": "137696000", "costOfRevenue": "116683000", "interestIncome": "None", "incomeBeforeTax": "37134000", "interestExpense": "1035000", "operatingIncome": "11639000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2511000", "reportedCurrency": "USD", "netInterestIncome": "-1035000", "nonInterestIncome": "None", "operatingExpenses": "9374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1511000", "sellingGeneralAndAdministrative": "9374000", "netIncomeFromContinuingOperations": "34623000" }, "balance": { "goodwill": "None", "inventory": "75281000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "224216000", "longTermDebt": "105540000", "shortTermDebt": "4131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-220619000", "totalLiabilities": "374489000", "otherCurrentAssets": "7984000", "totalCurrentAssets": "145031000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79185000", "currentAccountsPayable": "49574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158994000", "totalShareholderEquity": "-150273000", "capitalLeaseObligations": "50579000", "otherCurrentLiabilities": "18564000", "totalCurrentLiabilities": "80825000", "otherNonCurrentLiabilities": "1409000", "totalNonCurrentLiabilities": "293664000", "cashAndShortTermInvestments": "44450000", "commonStockSharesOutstanding": "33016397", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34623000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14103000", "operatingCashflow": "5886000", "capitalExpenditures": "1288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4978000", "cashflowFromInvestment": "-1288000", "stockBasedCompensation": "780000", "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": "1511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137696000, "cost_of_revenue": 116683000, "gross_profit": 21013000, "research_and_development": null, "selling_general_admin": 9374000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11368000, "depreciation_amortisation": 1511000, "ebitda": 12879000, "interest_expense": 1035000, "interest_income": null, "other_non_operating": null, "pretax_income": 37134000, "tax_provision": 2511000, "effective_tax_rate": null, "net_income": 34623000, "net_income_continuing_ops": 34623000, "net_income_to_common": 34623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44450000, "short_term_investments": null, "net_receivables": 17316000, "inventory": 75281000, "other_current_assets": null, "total_current_assets": 145031000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 79185000, "total_assets": 224216000, "short_term_debt": 4131000, "accounts_payable": 49574000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80825000, "long_term_debt": 105540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 293664000, "total_liabilities": 374489000, "total_debt": 109671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -220619000, "total_equity": -150273000, "shares_outstanding": 33016397, "operating_cash_flow": 5886000, "stock_based_compensation": 780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1288000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4978000, "free_cash_flow": 7174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11368000", "ebitda": "12879000", "netIncome": "34623000", "grossProfit": "21013000", "depreciation": "None", "totalRevenue": "137696000", "costOfRevenue": "116683000", "interestIncome": "None", "incomeBeforeTax": "37134000", "interestExpense": "1035000", "operatingIncome": "11639000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2511000", "reportedCurrency": "USD", "netInterestIncome": "-1035000", "nonInterestIncome": "None", "operatingExpenses": "9374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1511000", "sellingGeneralAndAdministrative": "9374000", "netIncomeFromContinuingOperations": "34623000" }, "balance": { "goodwill": "None", "inventory": "75281000", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "224216000", "longTermDebt": "105540000", "shortTermDebt": "4131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-220619000", "totalLiabilities": "374489000", "otherCurrentAssets": "7984000", "totalCurrentAssets": "145031000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79185000", "currentAccountsPayable": "49574000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158994000", "totalShareholderEquity": "-150273000", "capitalLeaseObligations": "50579000", "otherCurrentLiabilities": "18564000", "totalCurrentLiabilities": "80825000", "otherNonCurrentLiabilities": "1409000", "totalNonCurrentLiabilities": "293664000", "cashAndShortTermInvestments": "44450000", "commonStockSharesOutstanding": "33016397", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34623000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14103000", "operatingCashflow": "5886000", "capitalExpenditures": "1288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4978000", "cashflowFromInvestment": "-1288000", "stockBasedCompensation": "780000", "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": "1511000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 113255000, "cost_of_revenue": 97059000, "gross_profit": 16196000, "ebit": 8619000, "ebitda": 10061000, "pretax_income": -103639000, "tax_provision": 3407000, "net_income": -107046000, "net_income_to_common": -107046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44830000, "total_current_assets": 168115000, "total_assets": 245949000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 318377000, "total_equity": -72428000, "shares_outstanding": 31353997, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7172000, "capital_expenditure": 1462000, "free_cash_flow": 8634000, "dividends_paid": 4427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155392, "ticker_id": 7935, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8619000", "ebitda": "10061000", "netIncome": "-107046000", "grossProfit": "16196000", "depreciation": "None", "totalRevenue": "113255000", "costOfRevenue": "97059000", "interestIncome": "None", "incomeBeforeTax": "-103639000", "interestExpense": "1577000", "operatingIncome": "8658000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3407000", "reportedCurrency": "USD", "netInterestIncome": "-1577000", "nonInterestIncome": "None", "operatingExpenses": "7538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1442000", "sellingGeneralAndAdministrative": "7538000", "netIncomeFromContinuingOperations": "-107046000" }, "balance": { "goodwill": "None", "inventory": "84812000", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "245949000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-253719000", "totalLiabilities": "318377000", "otherCurrentAssets": "14154000", "totalCurrentAssets": "168115000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24319000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77834000", "currentAccountsPayable": "2493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48260000", "totalShareholderEquity": "-72428000", "capitalLeaseObligations": "48260000", "otherCurrentLiabilities": "93491000", "totalCurrentLiabilities": "104849000", "otherNonCurrentLiabilities": "1660000", "totalNonCurrentLiabilities": "213528000", "cashAndShortTermInvestments": "44830000", "commonStockSharesOutstanding": "31353997", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107046000", "profitLoss": "None", "dividendPayout": "4427000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-22864000", "operatingCashflow": "7172000", "capitalExpenditures": "1462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000", "cashflowFromInvestment": "-1462000", "stockBasedCompensation": "804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1442000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113255000, "cost_of_revenue": 97059000, "gross_profit": 16196000, "research_and_development": null, "selling_general_admin": 7538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8619000, "depreciation_amortisation": 1442000, "ebitda": 10061000, "interest_expense": 1577000, "interest_income": null, "other_non_operating": null, "pretax_income": -103639000, "tax_provision": 3407000, "effective_tax_rate": null, "net_income": -107046000, "net_income_continuing_ops": -107046000, "net_income_to_common": -107046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44830000, "short_term_investments": null, "net_receivables": 24319000, "inventory": 84812000, "other_current_assets": null, "total_current_assets": 168115000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77834000, "total_assets": 245949000, "short_term_debt": null, "accounts_payable": 2493000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104849000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213528000, "total_liabilities": 318377000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -253719000, "total_equity": -72428000, "shares_outstanding": 31353997, "operating_cash_flow": 7172000, "stock_based_compensation": 804000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1462000, "dividends_paid": 4427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250000, "free_cash_flow": 8634000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8619000", "ebitda": "10061000", "netIncome": "-107046000", "grossProfit": "16196000", "depreciation": "None", "totalRevenue": "113255000", "costOfRevenue": "97059000", "interestIncome": "None", "incomeBeforeTax": "-103639000", "interestExpense": "1577000", "operatingIncome": "8658000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3407000", "reportedCurrency": "USD", "netInterestIncome": "-1577000", "nonInterestIncome": "None", "operatingExpenses": "7538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1442000", "sellingGeneralAndAdministrative": "7538000", "netIncomeFromContinuingOperations": "-107046000" }, "balance": { "goodwill": "None", "inventory": "84812000", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "245949000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-253719000", "totalLiabilities": "318377000", "otherCurrentAssets": "14154000", "totalCurrentAssets": "168115000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24319000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77834000", "currentAccountsPayable": "2493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48260000", "totalShareholderEquity": "-72428000", "capitalLeaseObligations": "48260000", "otherCurrentLiabilities": "93491000", "totalCurrentLiabilities": "104849000", "otherNonCurrentLiabilities": "1660000", "totalNonCurrentLiabilities": "213528000", "cashAndShortTermInvestments": "44830000", "commonStockSharesOutstanding": "31353997", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107046000", "profitLoss": "None", "dividendPayout": "4427000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-22864000", "operatingCashflow": "7172000", "capitalExpenditures": "1462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000", "cashflowFromInvestment": "-1462000", "stockBasedCompensation": "804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1442000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 147416000, "cost_of_revenue": 128986000, "gross_profit": 18430000, "ebit": 12521000, "ebitda": 13935000, "pretax_income": 10674000, "tax_provision": 2497000, "net_income": 8177000, "net_income_to_common": 8177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36915000, "total_current_assets": 127113000, "total_assets": 207221000, "short_term_debt": -8709000, "long_term_debt": null, "total_debt": -8709000, "total_liabilities": 256050000, "total_equity": -48829000, "shares_outstanding": 32277506, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 57197000, "capital_expenditure": 1303000, "free_cash_flow": 58500000, "dividends_paid": 4427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155393, "ticker_id": 7935, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12521000", "ebitda": "13935000", "netIncome": "8177000", "grossProfit": "18430000", "depreciation": "None", "totalRevenue": "147416000", "costOfRevenue": "128986000", "interestIncome": "None", "incomeBeforeTax": "10674000", "interestExpense": "1847000", "operatingIncome": "13134000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2497000", "reportedCurrency": "USD", "netInterestIncome": "-1847000", "nonInterestIncome": "None", "operatingExpenses": "5296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1414000", "sellingGeneralAndAdministrative": "8510000", "netIncomeFromContinuingOperations": "8177000" }, "balance": { "goodwill": "None", "inventory": "64479000", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "207221000", "longTermDebt": "None", "shortTermDebt": "-8709000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-146529000", "totalLiabilities": "256050000", "otherCurrentAssets": "8999000", "totalCurrentAssets": "127113000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16720000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80108000", "currentAccountsPayable": "45102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48656000", "totalShareholderEquity": "-48829000", "capitalLeaseObligations": "48656000", "otherCurrentLiabilities": "14315000", "totalCurrentLiabilities": "68126000", "otherNonCurrentLiabilities": "2016000", "totalNonCurrentLiabilities": "187924000", "cashAndShortTermInvestments": "36915000", "commonStockSharesOutstanding": "32277506", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8177000", "profitLoss": "None", "dividendPayout": "4427000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "46760000", "operatingCashflow": "57197000", "capitalExpenditures": "1303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30501000", "cashflowFromInvestment": "-1303000", "stockBasedCompensation": "766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147416000, "cost_of_revenue": 128986000, "gross_profit": 18430000, "research_and_development": null, "selling_general_admin": 8510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12521000, "depreciation_amortisation": 1414000, "ebitda": 13935000, "interest_expense": 1847000, "interest_income": null, "other_non_operating": null, "pretax_income": 10674000, "tax_provision": 2497000, "effective_tax_rate": null, "net_income": 8177000, "net_income_continuing_ops": 8177000, "net_income_to_common": 8177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36915000, "short_term_investments": null, "net_receivables": 16720000, "inventory": 64479000, "other_current_assets": null, "total_current_assets": 127113000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 80108000, "total_assets": 207221000, "short_term_debt": -8709000, "accounts_payable": 45102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68126000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 187924000, "total_liabilities": 256050000, "total_debt": -8709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146529000, "total_equity": -48829000, "shares_outstanding": 32277506, "operating_cash_flow": 57197000, "stock_based_compensation": 766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1303000, "dividends_paid": 4427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30501000, "free_cash_flow": 58500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12521000", "ebitda": "13935000", "netIncome": "8177000", "grossProfit": "18430000", "depreciation": "None", "totalRevenue": "147416000", "costOfRevenue": "128986000", "interestIncome": "None", "incomeBeforeTax": "10674000", "interestExpense": "1847000", "operatingIncome": "13134000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2497000", "reportedCurrency": "USD", "netInterestIncome": "-1847000", "nonInterestIncome": "None", "operatingExpenses": "5296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1414000", "sellingGeneralAndAdministrative": "8510000", "netIncomeFromContinuingOperations": "8177000" }, "balance": { "goodwill": "None", "inventory": "64479000", "commonStock": "220000", "currentDebt": "None", "investments": "None", "totalAssets": "207221000", "longTermDebt": "None", "shortTermDebt": "-8709000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-146529000", "totalLiabilities": "256050000", "otherCurrentAssets": "8999000", "totalCurrentAssets": "127113000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16720000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80108000", "currentAccountsPayable": "45102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48656000", "totalShareholderEquity": "-48829000", "capitalLeaseObligations": "48656000", "otherCurrentLiabilities": "14315000", "totalCurrentLiabilities": "68126000", "otherNonCurrentLiabilities": "2016000", "totalNonCurrentLiabilities": "187924000", "cashAndShortTermInvestments": "36915000", "commonStockSharesOutstanding": "32277506", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8177000", "profitLoss": "None", "dividendPayout": "4427000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "46760000", "operatingCashflow": "57197000", "capitalExpenditures": "1303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30501000", "cashflowFromInvestment": "-1303000", "stockBasedCompensation": "766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1414000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 161058000, "cost_of_revenue": 149655000, "gross_profit": 11403000, "ebit": 3910000, "ebitda": 5306000, "pretax_income": -14148000, "tax_provision": -2577000, "net_income": -11571000, "net_income_to_common": -11571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12892000, "total_current_assets": 170818000, "total_assets": 248669000, "short_term_debt": 30002000, "long_term_debt": null, "total_debt": 30002000, "total_liabilities": 305628000, "total_equity": -56959000, "shares_outstanding": 29580182, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -25322000, "capital_expenditure": 966000, "free_cash_flow": -24356000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155394, "ticker_id": 7935, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3910000", "ebitda": "5306000", "netIncome": "-11571000", "grossProfit": "11403000", "depreciation": "None", "totalRevenue": "161058000", "costOfRevenue": "149655000", "interestIncome": "None", "incomeBeforeTax": "-14148000", "interestExpense": "2391000", "operatingIncome": "3910000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2577000", "reportedCurrency": "USD", "netInterestIncome": "-2391000", "nonInterestIncome": "None", "operatingExpenses": "7493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1396000", "sellingGeneralAndAdministrative": "7493000", "netIncomeFromContinuingOperations": "-11571000" }, "balance": { "goodwill": "None", "inventory": "109778000", "commonStock": "214000", "currentDebt": "None", "investments": "None", "totalAssets": "248669000", "longTermDebt": "None", "shortTermDebt": "30002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-154563000", "totalLiabilities": "305628000", "otherCurrentAssets": "8247000", "totalCurrentAssets": "170818000", "currentLongTermDebt": "30002000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77851000", "currentAccountsPayable": "75918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74124000", "totalShareholderEquity": "-56959000", "capitalLeaseObligations": "44122000", "otherCurrentLiabilities": "16146000", "totalCurrentLiabilities": "122066000", "otherNonCurrentLiabilities": "2278000", "totalNonCurrentLiabilities": "183562000", "cashAndShortTermInvestments": "12892000", "commonStockSharesOutstanding": "29580182", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "16963000", "operatingCashflow": "-25322000", "capitalExpenditures": "966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295000", "cashflowFromInvestment": "-966000", "stockBasedCompensation": "760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161058000, "cost_of_revenue": 149655000, "gross_profit": 11403000, "research_and_development": null, "selling_general_admin": 7493000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3910000, "depreciation_amortisation": 1396000, "ebitda": 5306000, "interest_expense": 2391000, "interest_income": null, "other_non_operating": null, "pretax_income": -14148000, "tax_provision": -2577000, "effective_tax_rate": null, "net_income": -11571000, "net_income_continuing_ops": -11571000, "net_income_to_common": -11571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12892000, "short_term_investments": null, "net_receivables": 39901000, "inventory": 109778000, "other_current_assets": null, "total_current_assets": 170818000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77851000, "total_assets": 248669000, "short_term_debt": 30002000, "accounts_payable": 75918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122066000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 183562000, "total_liabilities": 305628000, "total_debt": 30002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -154563000, "total_equity": -56959000, "shares_outstanding": 29580182, "operating_cash_flow": -25322000, "stock_based_compensation": 760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 966000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -295000, "free_cash_flow": -24356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3910000", "ebitda": "5306000", "netIncome": "-11571000", "grossProfit": "11403000", "depreciation": "None", "totalRevenue": "161058000", "costOfRevenue": "149655000", "interestIncome": "None", "incomeBeforeTax": "-14148000", "interestExpense": "2391000", "operatingIncome": "3910000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2577000", "reportedCurrency": "USD", "netInterestIncome": "-2391000", "nonInterestIncome": "None", "operatingExpenses": "7493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1396000", "sellingGeneralAndAdministrative": "7493000", "netIncomeFromContinuingOperations": "-11571000" }, "balance": { "goodwill": "None", "inventory": "109778000", "commonStock": "214000", "currentDebt": "None", "investments": "None", "totalAssets": "248669000", "longTermDebt": "None", "shortTermDebt": "30002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-154563000", "totalLiabilities": "305628000", "otherCurrentAssets": "8247000", "totalCurrentAssets": "170818000", "currentLongTermDebt": "30002000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77851000", "currentAccountsPayable": "75918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74124000", "totalShareholderEquity": "-56959000", "capitalLeaseObligations": "44122000", "otherCurrentLiabilities": "16146000", "totalCurrentLiabilities": "122066000", "otherNonCurrentLiabilities": "2278000", "totalNonCurrentLiabilities": "183562000", "cashAndShortTermInvestments": "12892000", "commonStockSharesOutstanding": "29580182", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "16963000", "operatingCashflow": "-25322000", "capitalExpenditures": "966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295000", "cashflowFromInvestment": "-966000", "stockBasedCompensation": "760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1396000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 126604000, "cost_of_revenue": 114506000, "gross_profit": 12098000, "ebit": 4579000, "ebitda": 5996000, "pretax_income": -2242000, "tax_provision": 614000, "net_income": -2856000, "net_income_to_common": -2856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40560000, "total_current_assets": 180421000, "total_assets": 259459000, "short_term_debt": 30793000, "long_term_debt": null, "total_debt": 30793000, "total_liabilities": 305665000, "total_equity": -46206000, "shares_outstanding": 29546566, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31179000, "capital_expenditure": 3751000, "free_cash_flow": 34930000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155395, "ticker_id": 7935, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4579000", "ebitda": "5996000", "netIncome": "-2856000", "grossProfit": "12098000", "depreciation": "None", "totalRevenue": "126604000", "costOfRevenue": "114506000", "interestIncome": "None", "incomeBeforeTax": "-2242000", "interestExpense": "2043000", "operatingIncome": "268000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "614000", "reportedCurrency": "USD", "netInterestIncome": "-2043000", "nonInterestIncome": "None", "operatingExpenses": "11830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1417000", "sellingGeneralAndAdministrative": "7739000", "netIncomeFromContinuingOperations": "-2856000" }, "balance": { "goodwill": "None", "inventory": "125022000", "commonStock": "210000", "currentDebt": "None", "investments": "None", "totalAssets": "259459000", "longTermDebt": "None", "shortTermDebt": "30793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-142848000", "totalLiabilities": "305665000", "otherCurrentAssets": "4867000", "totalCurrentAssets": "180421000", "currentLongTermDebt": "29415000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79038000", "currentAccountsPayable": "84417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75230000", "totalShareholderEquity": "-46206000", "capitalLeaseObligations": "44437000", "otherCurrentLiabilities": "16465000", "totalCurrentLiabilities": "137361000", "otherNonCurrentLiabilities": "2562000", "totalNonCurrentLiabilities": "168304000", "cashAndShortTermInvestments": "40560000", "commonStockSharesOutstanding": "29546566", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3699000", "operatingCashflow": "31179000", "capitalExpenditures": "3751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2247000", "cashflowFromInvestment": "-3751000", "stockBasedCompensation": "716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13360000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126604000, "cost_of_revenue": 114506000, "gross_profit": 12098000, "research_and_development": null, "selling_general_admin": 7739000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4579000, "depreciation_amortisation": 1417000, "ebitda": 5996000, "interest_expense": 2043000, "interest_income": null, "other_non_operating": null, "pretax_income": -2242000, "tax_provision": 614000, "effective_tax_rate": null, "net_income": -2856000, "net_income_continuing_ops": -2856000, "net_income_to_common": -2856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40560000, "short_term_investments": null, "net_receivables": 9972000, "inventory": 125022000, "other_current_assets": null, "total_current_assets": 180421000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 79038000, "total_assets": 259459000, "short_term_debt": 30793000, "accounts_payable": 84417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137361000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168304000, "total_liabilities": 305665000, "total_debt": 30793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142848000, "total_equity": -46206000, "shares_outstanding": 29546566, "operating_cash_flow": 31179000, "stock_based_compensation": 716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3751000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2247000, "free_cash_flow": 34930000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4579000", "ebitda": "5996000", "netIncome": "-2856000", "grossProfit": "12098000", "depreciation": "None", "totalRevenue": "126604000", "costOfRevenue": "114506000", "interestIncome": "None", "incomeBeforeTax": "-2242000", "interestExpense": "2043000", "operatingIncome": "268000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "614000", "reportedCurrency": "USD", "netInterestIncome": "-2043000", "nonInterestIncome": "None", "operatingExpenses": "11830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1417000", "sellingGeneralAndAdministrative": "7739000", "netIncomeFromContinuingOperations": "-2856000" }, "balance": { "goodwill": "None", "inventory": "125022000", "commonStock": "210000", "currentDebt": "None", "investments": "None", "totalAssets": "259459000", "longTermDebt": "None", "shortTermDebt": "30793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-142848000", "totalLiabilities": "305665000", "otherCurrentAssets": "4867000", "totalCurrentAssets": "180421000", "currentLongTermDebt": "29415000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79038000", "currentAccountsPayable": "84417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75230000", "totalShareholderEquity": "-46206000", "capitalLeaseObligations": "44437000", "otherCurrentLiabilities": "16465000", "totalCurrentLiabilities": "137361000", "otherNonCurrentLiabilities": "2562000", "totalNonCurrentLiabilities": "168304000", "cashAndShortTermInvestments": "40560000", "commonStockSharesOutstanding": "29546566", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3699000", "operatingCashflow": "31179000", "capitalExpenditures": "3751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2247000", "cashflowFromInvestment": "-3751000", "stockBasedCompensation": "716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13360000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1417000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 61894000, "cost_of_revenue": 52669000, "gross_profit": 9225000, "ebit": 828000, "ebitda": 1912000, "pretax_income": 3409000, "tax_provision": 216000, "net_income": 3193000, "net_income_to_common": 3193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10273000, "total_current_assets": 157699000, "total_assets": 229309000, "short_term_debt": 9567000, "long_term_debt": 31062000, "total_debt": 40629000, "total_liabilities": 190264000, "total_equity": 39045000, "shares_outstanding": 29543963, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -834000, "capital_expenditure": 4017000, "free_cash_flow": 3183000, "dividends_paid": 3923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155397, "ticker_id": 7935, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "828000", "ebitda": "1912000", "netIncome": "3193000", "grossProfit": "9225000", "depreciation": "None", "totalRevenue": "61894000", "costOfRevenue": "52669000", "interestIncome": "None", "incomeBeforeTax": "3409000", "interestExpense": "2037000", "operatingIncome": "1401000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "216000", "reportedCurrency": "USD", "netInterestIncome": "-2037000", "nonInterestIncome": "None", "operatingExpenses": "7824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1084000", "sellingGeneralAndAdministrative": "7511000", "netIncomeFromContinuingOperations": "3193000" }, "balance": { "goodwill": "None", "inventory": "122710000", "commonStock": "210000", "currentDebt": "None", "investments": "None", "totalAssets": "229309000", "longTermDebt": "31062000", "shortTermDebt": "9567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-139849000", "totalLiabilities": "190264000", "otherCurrentAssets": "14019000", "totalCurrentAssets": "157699000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71610000", "currentAccountsPayable": "52265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67095000", "totalShareholderEquity": "39045000", "capitalLeaseObligations": "36033000", "otherCurrentLiabilities": "33192000", "totalCurrentLiabilities": "85457000", "otherNonCurrentLiabilities": "562000", "totalNonCurrentLiabilities": "104807000", "cashAndShortTermInvestments": "10273000", "commonStockSharesOutstanding": "29543963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3193000", "profitLoss": "None", "dividendPayout": "3923000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-32103000", "operatingCashflow": "-834000", "capitalExpenditures": "4017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8231000", "cashflowFromInvestment": "-4017000", "stockBasedCompensation": "715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61894000, "cost_of_revenue": 52669000, "gross_profit": 9225000, "research_and_development": null, "selling_general_admin": 7511000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 828000, "depreciation_amortisation": 1084000, "ebitda": 1912000, "interest_expense": 2037000, "interest_income": null, "other_non_operating": null, "pretax_income": 3409000, "tax_provision": 216000, "effective_tax_rate": null, "net_income": 3193000, "net_income_continuing_ops": 3193000, "net_income_to_common": 3193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10273000, "short_term_investments": null, "net_receivables": 10697000, "inventory": 122710000, "other_current_assets": null, "total_current_assets": 157699000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 71610000, "total_assets": 229309000, "short_term_debt": 9567000, "accounts_payable": 52265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85457000, "long_term_debt": 31062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 104807000, "total_liabilities": 190264000, "total_debt": 40629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -139849000, "total_equity": 39045000, "shares_outstanding": 29543963, "operating_cash_flow": -834000, "stock_based_compensation": 715000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4017000, "dividends_paid": 3923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8231000, "free_cash_flow": 3183000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "828000", "ebitda": "1912000", "netIncome": "3193000", "grossProfit": "9225000", "depreciation": "None", "totalRevenue": "61894000", "costOfRevenue": "52669000", "interestIncome": "None", "incomeBeforeTax": "3409000", "interestExpense": "2037000", "operatingIncome": "1401000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "216000", "reportedCurrency": "USD", "netInterestIncome": "-2037000", "nonInterestIncome": "None", "operatingExpenses": "7824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1084000", "sellingGeneralAndAdministrative": "7511000", "netIncomeFromContinuingOperations": "3193000" }, "balance": { "goodwill": "None", "inventory": "122710000", "commonStock": "210000", "currentDebt": "None", "investments": "None", "totalAssets": "229309000", "longTermDebt": "31062000", "shortTermDebt": "9567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-139849000", "totalLiabilities": "190264000", "otherCurrentAssets": "14019000", "totalCurrentAssets": "157699000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71610000", "currentAccountsPayable": "52265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67095000", "totalShareholderEquity": "39045000", "capitalLeaseObligations": "36033000", "otherCurrentLiabilities": "33192000", "totalCurrentLiabilities": "85457000", "otherNonCurrentLiabilities": "562000", "totalNonCurrentLiabilities": "104807000", "cashAndShortTermInvestments": "10273000", "commonStockSharesOutstanding": "29543963", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3193000", "profitLoss": "None", "dividendPayout": "3923000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-32103000", "operatingCashflow": "-834000", "capitalExpenditures": "4017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8231000", "cashflowFromInvestment": "-4017000", "stockBasedCompensation": "715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1084000", "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": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "income_statement": { "revenue": 88596000, "cost_of_revenue": 75641000, "gross_profit": 12955000, "ebit": 7068000, "ebitda": 8101000, "pretax_income": -18329000, "tax_provision": 560000, "net_income": -18889000, "net_income_to_common": -18889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7806000, "total_current_assets": 140640000, "total_assets": 208244000, "short_term_debt": 22293000, "long_term_debt": null, "total_debt": 22293000, "total_liabilities": 173945000, "total_equity": 34299000, "shares_outstanding": 28113825, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17872000, "capital_expenditure": 2994000, "free_cash_flow": -14878000, "dividends_paid": 1612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155398, "ticker_id": 7935, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:03:53.163035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7068000", "ebitda": "8101000", "netIncome": "-18889000", "grossProfit": "12955000", "depreciation": "None", "totalRevenue": "88596000", "costOfRevenue": "75641000", "interestIncome": "None", "incomeBeforeTax": "-18329000", "interestExpense": "4351000", "operatingIncome": "7726000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "560000", "reportedCurrency": "USD", "netInterestIncome": "-4351000", "nonInterestIncome": "None", "operatingExpenses": "5229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1033000", "sellingGeneralAndAdministrative": "5851000", "netIncomeFromContinuingOperations": "-18889000" }, "balance": { "goodwill": "None", "inventory": "89537000", "commonStock": "210000", "currentDebt": "None", "investments": "None", "totalAssets": "208244000", "longTermDebt": "None", "shortTermDebt": "22293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-142896000", "totalLiabilities": "173945000", "otherCurrentAssets": "21804000", "totalCurrentAssets": "140640000", "currentLongTermDebt": "22293000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67604000", "currentAccountsPayable": "42435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67075000", "shortLongTermDebtTotal": "56900000", "totalShareholderEquity": "34299000", "capitalLeaseObligations": "34607000", "otherCurrentLiabilities": "32157000", "totalCurrentLiabilities": "96885000", "otherNonCurrentLiabilities": "563000", "totalNonCurrentLiabilities": "77060000", "cashAndShortTermInvestments": "7806000", "commonStockSharesOutstanding": "28113825", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18889000", "profitLoss": "None", "dividendPayout": "1612000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5412000", "operatingCashflow": "-17872000", "capitalExpenditures": "2994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3290000", "cashflowFromInvestment": "5362000", "stockBasedCompensation": "-100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88596000, "cost_of_revenue": 75641000, "gross_profit": 12955000, "research_and_development": null, "selling_general_admin": 5851000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7068000, "depreciation_amortisation": 1033000, "ebitda": 8101000, "interest_expense": 4351000, "interest_income": null, "other_non_operating": null, "pretax_income": -18329000, "tax_provision": 560000, "effective_tax_rate": null, "net_income": -18889000, "net_income_continuing_ops": -18889000, "net_income_to_common": -18889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7806000, "short_term_investments": null, "net_receivables": 21493000, "inventory": 89537000, "other_current_assets": null, "total_current_assets": 140640000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67604000, "total_assets": 208244000, "short_term_debt": 22293000, "accounts_payable": 42435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96885000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77060000, "total_liabilities": 173945000, "total_debt": 22293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142896000, "total_equity": 34299000, "shares_outstanding": 28113825, "operating_cash_flow": -17872000, "stock_based_compensation": -100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2994000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5362000, "dividends_paid": 1612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3290000, "free_cash_flow": -14878000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7068000", "ebitda": "8101000", "netIncome": "-18889000", "grossProfit": "12955000", "depreciation": "None", "totalRevenue": "88596000", "costOfRevenue": "75641000", "interestIncome": "None", "incomeBeforeTax": "-18329000", "interestExpense": "4351000", "operatingIncome": "7726000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "560000", "reportedCurrency": "USD", "netInterestIncome": "-4351000", "nonInterestIncome": "None", "operatingExpenses": "5229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1033000", "sellingGeneralAndAdministrative": "5851000", "netIncomeFromContinuingOperations": "-18889000" }, "balance": { "goodwill": "None", "inventory": "89537000", "commonStock": "210000", "currentDebt": "None", "investments": "None", "totalAssets": "208244000", "longTermDebt": "None", "shortTermDebt": "22293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-142896000", "totalLiabilities": "173945000", "otherCurrentAssets": "21804000", "totalCurrentAssets": "140640000", "currentLongTermDebt": "22293000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67604000", "currentAccountsPayable": "42435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67075000", "shortLongTermDebtTotal": "56900000", "totalShareholderEquity": "34299000", "capitalLeaseObligations": "34607000", "otherCurrentLiabilities": "32157000", "totalCurrentLiabilities": "96885000", "otherNonCurrentLiabilities": "563000", "totalNonCurrentLiabilities": "77060000", "cashAndShortTermInvestments": "7806000", "commonStockSharesOutstanding": "28113825", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18889000", "profitLoss": "None", "dividendPayout": "1612000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5412000", "operatingCashflow": "-17872000", "capitalExpenditures": "2994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3290000", "cashflowFromInvestment": "5362000", "stockBasedCompensation": "-100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1033000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }