{ "ticker": { "uuid": "8595b2a7-c43f-4db7-9e9a-269ec6dd1de3", "symbol": "SQNS", "name": "Sequans Communications SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/8595b2a7-c43f-4db7-9e9a-269ec6dd1de3/", "api_url": "https://sharemaestro.com/factors/api/tickers/8595b2a7-c43f-4db7-9e9a-269ec6dd1de3/" }, "ticker_metadata": { "id": 3770, "uuid": "8595b2a7-c43f-4db7-9e9a-269ec6dd1de3", "symbol": "SQNS", "name": "Sequans Communications SA", "asset_type": "equity", "market_cap": 58113000, "stock_exchange_id": 3, "industry": "Semiconductors", "sector": "Technology", "description": "Sequans Communications SA designs, develops and supplies cellular semiconductor solutions for the mass, broadband and critical Internet of Things (IoT) markets in Taiwan, Korea, China, the rest of Asia, the United States and internationally. The company is headquartered in Paris, France.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8595b2a7-c43f-4db7-9e9a-269ec6dd1de3", "symbol": "SQNS", "name": "Sequans Communications SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/8595b2a7-c43f-4db7-9e9a-269ec6dd1de3/", "api_url": "https://sharemaestro.com/factors/api/tickers/8595b2a7-c43f-4db7-9e9a-269ec6dd1de3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 3.48, "market_cap": 48489972, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -2.1617, "piotroski_f_score": 3, "momentum_12_1": -0.816, "volatility_252d": 2.4093 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:33.175035+00:00", "batch_id": "" }, "size": { "price_close": 3.48, "market_cap": 48489972, "market_cap_usd": 48489972, "enterprise_value": 87206971, "shares_outstanding": 13933900, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6662, "ptbv_ratio": 0.7918, "ps_ratio": 1.9043, "pcf_ratio": null, "pfcf_ratio": -2.1743, "ev_ebitda": null, "ev_ebit": -0.948, "ev_sales": 3.4249, "ev_fcf": -3.9103, "earnings_yield": null, "fcf_yield": -0.2557, "price_to_sales": 1.9043, "price_to_book": 0.6662, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.292 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4677, "operating_margin": -3.6128, "net_margin": -6.179, "ebitda_margin": -0.8325, "fcf_margin": -0.8758, "roe": -2.1617, "roa": -0.9952, "roic": -0.6188, "roc_greenblatt": null, "asset_turnover": 0.1611, "cash_conversion": 0.1417, "accruals_ratio": -0.8121, "sbc_to_revenue": 0.1183, "piotroski_f_score": 3, "altman_z_score": -3.4846, "earnings_stability_5y": 3.8807, "revenue_stability_5y": 0.301, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0753, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1721, "net_debt_to_ebitda": -1.8265, "debt_to_assets": 0.3121, "interest_coverage": -7.5387, "current_ratio": 0.4748, "quick_ratio": 0.4214, "net_debt": 38716999, "local_beta": -0.0035, "volatility_252d": 2.4093, "volatility_60d": 1.6389, "max_drawdown_12m": -0.9456, "risk_adjusted_momentum": -0.3387 }, "growth": { "revenue_growth_1y": -0.3447, "revenue_growth_3y_cagr": -0.2334, "revenue_growth_5y_cagr": -0.1174, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3.7026, "revenue_growth": -0.3447, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0058, "price_return_3m": 0.1083, "price_return_6m": -0.4494, "price_return_9m": -0.596, "price_return_12m": -0.8149, "price_return_12m_ex1m": -0.816, "momentum_6m": -0.4494, "momentum_12m": -0.8149, "momentum_12_1": -0.816, "distance_from_52w_high": -0.9227, "distance_from_52w_low": 0.4204, "relative_strength": -0.9149 }, "raw_ttm": { "revenue_ttm": 25462848, "gross_profit_ttm": 11908355, "ebit_ttm": -91991922, "ebitda_ttm": -21196863, "net_income_ttm": -157333880, "eps_diluted_ttm": -11.2914, "operating_cash_flow_ttm": -28953885, "capital_expenditure_ttm": 6652253, "fcf_ttm": -22301632, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12202640, "cash_and_equivalents": 10628000, "total_current_assets": 35818000, "total_current_liabilities": 75441000, "net_ppe": null, "total_assets": 158093000, "total_debt": 49344999, "total_equity": 72782000, "net_working_capital": -2792001, "book_value_per_share": 5.2234, "retained_earnings": -199385999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 61244000, "tangible_book_per_share": 4.3953 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.625, "os_score": 0.77, "value_percentile": 0.63, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.879, "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": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4922, "ticker_id": 3770, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:33.175035+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.48, "market_cap": 48489972, "market_cap_usd": 48489972, "enterprise_value": 87206971, "shares_outstanding": 13933900, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.66623577, "ptbv_ratio": 0.79175057, "ps_ratio": 1.90434204, "pcf_ratio": null, "pfcf_ratio": -2.17427908, "ev_ebitda": null, "ev_ebit": -0.9479851, "ev_sales": 3.42487105, "ev_fcf": -3.91034033, "earnings_yield": null, "fcf_yield": -0.25573222, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.46767569, "operating_margin": -3.61278998, "net_margin": -6.17895846, "ebitda_margin": -0.83246238, "fcf_margin": -0.87584987, "roe": -2.16171416, "roa": -0.99519827, "roic": -0.6187853, "roc_greenblatt": null, "asset_turnover": 0.16106246, "cash_conversion": 0.14174717, "accruals_ratio": -0.81205363, "sbc_to_revenue": 0.11825072, "debt_to_equity": 1.17214421, "net_debt_to_ebitda": -1.82654381, "debt_to_assets": 0.3121264, "interest_coverage": -7.53869015, "current_ratio": 0.47478162, "quick_ratio": 0.42142867, "net_debt": 38716999, "revenue_growth_1y": -0.34472057, "revenue_growth_3y_cagr": -0.23343582, "revenue_growth_5y_cagr": -0.1173622, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3.70260212, "piotroski_f_score": 3, "altman_z_score": -3.48455242, "earnings_stability_5y": 3.880681, "revenue_stability_5y": 0.300993, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00578035, "price_return_3m": 0.10828025, "price_return_6m": -0.44936709, "price_return_9m": -0.5960065, "price_return_12m": -0.81489362, "price_return_12m_ex1m": -0.81595745, "distance_from_52w_high": -0.92266667, "distance_from_52w_low": 0.42040816, "relative_strength": -0.9148572, "local_beta": -0.0035, "volatility_252d": 2.409261, "volatility_60d": 1.63893, "max_drawdown_12m": -0.94555556, "revenue_ttm": 25462848, "gross_profit_ttm": 11908355, "ebit_ttm": -91991922, "ebitda_ttm": -21196863, "net_income_ttm": -157333880, "eps_diluted_ttm": -11.29144604, "operating_cash_flow_ttm": -28953885, "capital_expenditure_ttm": 6652253, "fcf_ttm": -22301632, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12202640, "cash_and_equivalents": 10628000, "total_current_assets": 35818000, "total_current_liabilities": 75441000, "net_ppe": null, "total_assets": 158093000, "total_debt": 49344999, "total_equity": 72782000, "net_working_capital": -2792001, "book_value_per_share": 5.22337608, "retained_earnings": -199385999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 61244000, "tangible_book_per_share": 4.39532364, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.48, "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -2.1617, "momentum_12_1": -0.816, "complete_fields": { "id": 4922, "ticker_id": 3770, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:33.175035+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.48, "market_cap": 48489972, "market_cap_usd": 48489972, "enterprise_value": 87206971, "shares_outstanding": 13933900, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.66623577, "ptbv_ratio": 0.79175057, "ps_ratio": 1.90434204, "pcf_ratio": null, "pfcf_ratio": -2.17427908, "ev_ebitda": null, "ev_ebit": -0.9479851, "ev_sales": 3.42487105, "ev_fcf": -3.91034033, "earnings_yield": null, "fcf_yield": -0.25573222, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.46767569, "operating_margin": -3.61278998, "net_margin": -6.17895846, "ebitda_margin": -0.83246238, "fcf_margin": -0.87584987, "roe": -2.16171416, "roa": -0.99519827, "roic": -0.6187853, "roc_greenblatt": null, "asset_turnover": 0.16106246, "cash_conversion": 0.14174717, "accruals_ratio": -0.81205363, "sbc_to_revenue": 0.11825072, "debt_to_equity": 1.17214421, "net_debt_to_ebitda": -1.82654381, "debt_to_assets": 0.3121264, "interest_coverage": -7.53869015, "current_ratio": 0.47478162, "quick_ratio": 0.42142867, "net_debt": 38716999, "revenue_growth_1y": -0.34472057, "revenue_growth_3y_cagr": -0.23343582, "revenue_growth_5y_cagr": -0.1173622, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3.70260212, "piotroski_f_score": 3, "altman_z_score": -3.48455242, "earnings_stability_5y": 3.880681, "revenue_stability_5y": 0.300993, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00578035, "price_return_3m": 0.10828025, "price_return_6m": -0.44936709, "price_return_9m": -0.5960065, "price_return_12m": -0.81489362, "price_return_12m_ex1m": -0.81595745, "distance_from_52w_high": -0.92266667, "distance_from_52w_low": 0.42040816, "relative_strength": -0.9148572, "local_beta": -0.0035, "volatility_252d": 2.409261, "volatility_60d": 1.63893, "max_drawdown_12m": -0.94555556, "revenue_ttm": 25462848, "gross_profit_ttm": 11908355, "ebit_ttm": -91991922, "ebitda_ttm": -21196863, "net_income_ttm": -157333880, "eps_diluted_ttm": -11.29144604, "operating_cash_flow_ttm": -28953885, "capital_expenditure_ttm": 6652253, "fcf_ttm": -22301632, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12202640, "cash_and_equivalents": 10628000, "total_current_assets": 35818000, "total_current_liabilities": 75441000, "net_ppe": null, "total_assets": 158093000, "total_debt": 49344999, "total_equity": 72782000, "net_working_capital": -2792001, "book_value_per_share": 5.22337608, "retained_earnings": -199385999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 61244000, "tangible_book_per_share": 4.39532364, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 27275134, "cost_of_revenue": 12464448, "gross_profit": 14810685, "ebit": -89298453, "ebitda": -81323855, "pretax_income": -101501096, "tax_provision": 1257880, "net_income": -102758976, "net_income_to_common": -102758976, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13398000, "total_current_assets": 34949000, "total_assets": 248949000, "short_term_debt": 5927000, "long_term_debt": 2733000, "total_debt": 8660000, "total_liabilities": 121232000, "total_equity": 127717000, "shares_outstanding": 13933900, "goodwill_and_intangibles": 21034000 }, "cash_flow": { "operating_cash_flow": -22941767, "capital_expenditure": 5931292, "free_cash_flow": -17010475, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333137, "ticker_id": 3770, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-89298453", "ebitda": "-81323855", "netIncome": "-102758976", "grossProfit": "14810685", "depreciation": "None", "totalRevenue": "27275134", "costOfRevenue": "12464448", "interestIncome": "1401000", "incomeBeforeTax": "-101501096", "interestExpense": "12202640", "operatingIncome": "-36200666", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1257880", "reportedCurrency": "USD", "netInterestIncome": "-11097000", "nonInterestIncome": "None", "operatingExpenses": "51011352", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29936343", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12464448", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7974598", "sellingGeneralAndAdministrative": "20606000", "netIncomeFromContinuingOperations": "-109279000" }, "balance": { "goodwill": "12512000", "inventory": "3933000", "commonStock": "18718000", "currentDebt": "None", "investments": "None", "totalAssets": "248949000", "longTermDebt": "2733000", "shortTermDebt": "5927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8522000", "reportedCurrency": "USD", "retainedEarnings": "-138236999", "totalLiabilities": "121232000", "otherCurrentAssets": "1721000", "totalCurrentAssets": "34949000", "currentLongTermDebt": "71145000", "longTermInvestments": "409000", "shortTermInvestments": "0", "currentNetReceivables": "15897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214000000", "currentAccountsPayable": "11199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70072000", "totalShareholderEquity": "127717000", "capitalLeaseObligations": "1826000", "otherCurrentLiabilities": "16587000", "totalCurrentLiabilities": "39395000", "otherNonCurrentLiabilities": "1439000", "totalNonCurrentLiabilities": "81837000", "cashAndShortTermInvestments": "13398000", "commonStockSharesOutstanding": "13933900", "intangibleAssetsExcludingGoodwill": "8522000", "cashAndCashEquivalentsAtCarryingValue": "13398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102758976", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1278945", "operatingCashflow": "-22941767", "capitalExpenditures": "5931292", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243385761", "cashflowFromInvestment": "-216264100", "stockBasedCompensation": "3011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9391971", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7974598", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27275134, "cost_of_revenue": 12464448, "gross_profit": 14810685, "research_and_development": 29936343, "selling_general_admin": 20606000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -89298453, "depreciation_amortisation": 7974598, "ebitda": -81323855, "interest_expense": 12202640, "interest_income": null, "other_non_operating": null, "pretax_income": -101501096, "tax_provision": 1257880, "effective_tax_rate": null, "net_income": -102758976, "net_income_continuing_ops": -109279000, "net_income_to_common": -102758976, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13398000, "short_term_investments": 0, "net_receivables": 15897000, "inventory": 3933000, "other_current_assets": null, "total_current_assets": 34949000, "net_ppe": null, "goodwill": 12512000, "intangible_assets": 8522000, "goodwill_and_intangibles": 21034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 214000000, "total_assets": 248949000, "short_term_debt": 5927000, "accounts_payable": 11199000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39395000, "long_term_debt": 2733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 81837000, "total_liabilities": 121232000, "total_debt": 8660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138236999, "total_equity": 127717000, "shares_outstanding": 13933900, "operating_cash_flow": -22941767, "stock_based_compensation": 3011000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5931292, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216264100, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 243385761, "free_cash_flow": -17010475, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-89298453", "ebitda": "-81323855", "netIncome": "-102758976", "grossProfit": "14810685", "depreciation": "None", "totalRevenue": "27275134", "costOfRevenue": "12464448", "interestIncome": "1401000", "incomeBeforeTax": "-101501096", "interestExpense": "12202640", "operatingIncome": "-36200666", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1257880", "reportedCurrency": "USD", "netInterestIncome": "-11097000", "nonInterestIncome": "None", "operatingExpenses": "51011352", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29936343", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12464448", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7974598", "sellingGeneralAndAdministrative": "20606000", "netIncomeFromContinuingOperations": "-109279000" }, "balance": { "goodwill": "12512000", "inventory": "3933000", "commonStock": "18718000", "currentDebt": "None", "investments": "None", "totalAssets": "248949000", "longTermDebt": "2733000", "shortTermDebt": "5927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8522000", "reportedCurrency": "USD", "retainedEarnings": "-138236999", "totalLiabilities": "121232000", "otherCurrentAssets": "1721000", "totalCurrentAssets": "34949000", "currentLongTermDebt": "71145000", "longTermInvestments": "409000", "shortTermInvestments": "0", "currentNetReceivables": "15897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214000000", "currentAccountsPayable": "11199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70072000", "totalShareholderEquity": "127717000", "capitalLeaseObligations": "1826000", "otherCurrentLiabilities": "16587000", "totalCurrentLiabilities": "39395000", "otherNonCurrentLiabilities": "1439000", "totalNonCurrentLiabilities": "81837000", "cashAndShortTermInvestments": "13398000", "commonStockSharesOutstanding": "13933900", "intangibleAssetsExcludingGoodwill": "8522000", "cashAndCashEquivalentsAtCarryingValue": "13398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102758976", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1278945", "operatingCashflow": "-22941767", "capitalExpenditures": "5931292", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243385761", "cashflowFromInvestment": "-216264100", "stockBasedCompensation": "3011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9391971", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7974598", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 36831000, "cost_of_revenue": 9092000, "gross_profit": 27739000, "ebit": 84101000, "ebitda": 148144000, "pretax_income": 61104000, "tax_provision": 3537000, "net_income": 57567000, "net_income_to_common": 57567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9093000, "total_current_assets": 92984000, "total_assets": 106532000, "short_term_debt": 10414000, "long_term_debt": 5609000, "total_debt": 16023000, "total_liabilities": 51173000, "total_equity": 55359000, "shares_outstanding": 28402100, "goodwill_and_intangibles": 5641000 }, "cash_flow": { "operating_cash_flow": -19511000, "capital_expenditure": 19744000, "free_cash_flow": 233000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333142, "ticker_id": 3770, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84101000", "ebitda": "148144000", "netIncome": "57567000", "grossProfit": "27739000", "depreciation": "None", "totalRevenue": "36831000", "costOfRevenue": "9092000", "interestIncome": "850000", "incomeBeforeTax": "61104000", "interestExpense": "22997000", "operatingIncome": "69533000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3537000", "reportedCurrency": "USD", "netInterestIncome": "-22878000", "nonInterestIncome": "None", "operatingExpenses": "-41794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28527000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64043000", "sellingGeneralAndAdministrative": "14402000", "netIncomeFromContinuingOperations": "57567000" }, "balance": { "goodwill": "0", "inventory": "2874000", "commonStock": "2934000", "currentDebt": "None", "investments": "None", "totalAssets": "106532000", "longTermDebt": "5609000", "shortTermDebt": "10414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5641000", "reportedCurrency": "USD", "retainedEarnings": "-35795000", "totalLiabilities": "51173000", "otherCurrentAssets": "1410000", "totalCurrentAssets": "92984000", "currentLongTermDebt": "8975000", "longTermInvestments": "353000", "shortTermInvestments": "53000000", "currentNetReceivables": "26607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13548000", "currentAccountsPayable": "6106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16356000", "totalShareholderEquity": "55359000", "capitalLeaseObligations": "1772000", "otherCurrentLiabilities": "11174000", "totalCurrentLiabilities": "42173000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9000000", "cashAndShortTermInvestments": "9093000", "commonStockSharesOutstanding": "28402100", "intangibleAssetsExcludingGoodwill": "5641000", "cashAndCashEquivalentsAtCarryingValue": "9093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61104000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3141000", "operatingCashflow": "-19511000", "capitalExpenditures": "19744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70788000", "cashflowFromInvestment": "93687000", "stockBasedCompensation": "4090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36831000, "cost_of_revenue": 9092000, "gross_profit": 27739000, "research_and_development": 28527000, "selling_general_admin": 14402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84101000, "depreciation_amortisation": 64043000, "ebitda": 148144000, "interest_expense": 22997000, "interest_income": null, "other_non_operating": null, "pretax_income": 61104000, "tax_provision": 3537000, "effective_tax_rate": null, "net_income": 57567000, "net_income_continuing_ops": 57567000, "net_income_to_common": 57567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9093000, "short_term_investments": 53000000, "net_receivables": 26607000, "inventory": 2874000, "other_current_assets": null, "total_current_assets": 92984000, "net_ppe": null, "goodwill": 0, "intangible_assets": 5641000, "goodwill_and_intangibles": 5641000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13548000, "total_assets": 106532000, "short_term_debt": 10414000, "accounts_payable": 6106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42173000, "long_term_debt": 5609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9000000, "total_liabilities": 51173000, "total_debt": 16023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35795000, "total_equity": 55359000, "shares_outstanding": 28402100, "operating_cash_flow": -19511000, "stock_based_compensation": 4090000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19744000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 93687000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70788000, "free_cash_flow": 233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84101000", "ebitda": "148144000", "netIncome": "57567000", "grossProfit": "27739000", "depreciation": "None", "totalRevenue": "36831000", "costOfRevenue": "9092000", "interestIncome": "850000", "incomeBeforeTax": "61104000", "interestExpense": "22997000", "operatingIncome": "69533000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3537000", "reportedCurrency": "USD", "netInterestIncome": "-22878000", "nonInterestIncome": "None", "operatingExpenses": "-41794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28527000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64043000", "sellingGeneralAndAdministrative": "14402000", "netIncomeFromContinuingOperations": "57567000" }, "balance": { "goodwill": "0", "inventory": "2874000", "commonStock": "2934000", "currentDebt": "None", "investments": "None", "totalAssets": "106532000", "longTermDebt": "5609000", "shortTermDebt": "10414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5641000", "reportedCurrency": "USD", "retainedEarnings": "-35795000", "totalLiabilities": "51173000", "otherCurrentAssets": "1410000", "totalCurrentAssets": "92984000", "currentLongTermDebt": "8975000", "longTermInvestments": "353000", "shortTermInvestments": "53000000", "currentNetReceivables": "26607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13548000", "currentAccountsPayable": "6106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16356000", "totalShareholderEquity": "55359000", "capitalLeaseObligations": "1772000", "otherCurrentLiabilities": "11174000", "totalCurrentLiabilities": "42173000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9000000", "cashAndShortTermInvestments": "9093000", "commonStockSharesOutstanding": "28402100", "intangibleAssetsExcludingGoodwill": "5641000", "cashAndCashEquivalentsAtCarryingValue": "9093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61104000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3141000", "operatingCashflow": "-19511000", "capitalExpenditures": "19744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70788000", "cashflowFromInvestment": "93687000", "stockBasedCompensation": "4090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 33616000, "cost_of_revenue": 9476000, "gross_profit": 24140000, "ebit": -27852000, "ebitda": -15910000, "pretax_income": -38316000, "tax_provision": 2674000, "net_income": -40990000, "net_income_to_common": -40990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5705000, "total_current_assets": 36896000, "total_assets": 109172000, "short_term_debt": 76116000, "long_term_debt": 2928000, "total_debt": 79044000, "total_liabilities": 115243000, "total_equity": -6071000, "shares_outstanding": 22518390, "goodwill_and_intangibles": 64300000 }, "cash_flow": { "operating_cash_flow": -7261000, "capital_expenditure": 29572000, "free_cash_flow": 22311000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333147, "ticker_id": 3770, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27852000", "ebitda": "-15910000", "netIncome": "-40990000", "grossProfit": "24140000", "depreciation": "None", "totalRevenue": "33616000", "costOfRevenue": "9476000", "interestIncome": "176000", "incomeBeforeTax": "-38316000", "interestExpense": "10464000", "operatingIncome": "-29838000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2674000", "reportedCurrency": "USD", "netInterestIncome": "-10656000", "nonInterestIncome": "None", "operatingExpenses": "53978000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26124000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11942000", "sellingGeneralAndAdministrative": "15993000", "netIncomeFromContinuingOperations": "-28671000" }, "balance": { "goodwill": "0", "inventory": "6335000", "commonStock": "2878000", "currentDebt": "None", "investments": "None", "totalAssets": "109172000", "longTermDebt": "2928000", "shortTermDebt": "76116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "64300000", "reportedCurrency": "USD", "retainedEarnings": "-93362000", "totalLiabilities": "115243000", "otherCurrentAssets": "1422000", "totalCurrentAssets": "36896000", "currentLongTermDebt": "74645000", "longTermInvestments": "360000", "shortTermInvestments": "0", "currentNetReceivables": "23434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72276000", "currentAccountsPayable": "16281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80689000", "totalShareholderEquity": "-6071000", "capitalLeaseObligations": "3116000", "otherCurrentLiabilities": "8899000", "totalCurrentLiabilities": "107856000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7387000", "cashAndShortTermInvestments": "5705000", "commonStockSharesOutstanding": "22518390", "intangibleAssetsExcludingGoodwill": "64300000", "cashAndCashEquivalentsAtCarryingValue": "5705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40990000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3052000", "operatingCashflow": "-7261000", "capitalExpenditures": "29572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31736000", "cashflowFromInvestment": "-24437000", "stockBasedCompensation": "7104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33616000, "cost_of_revenue": 9476000, "gross_profit": 24140000, "research_and_development": 26124000, "selling_general_admin": 15993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27852000, "depreciation_amortisation": 11942000, "ebitda": -15910000, "interest_expense": 10464000, "interest_income": null, "other_non_operating": null, "pretax_income": -38316000, "tax_provision": 2674000, "effective_tax_rate": null, "net_income": -40990000, "net_income_continuing_ops": -28671000, "net_income_to_common": -40990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5705000, "short_term_investments": 0, "net_receivables": 23434000, "inventory": 6335000, "other_current_assets": null, "total_current_assets": 36896000, "net_ppe": null, "goodwill": 0, "intangible_assets": 64300000, "goodwill_and_intangibles": 64300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 72276000, "total_assets": 109172000, "short_term_debt": 76116000, "accounts_payable": 16281000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107856000, "long_term_debt": 2928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7387000, "total_liabilities": 115243000, "total_debt": 79044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93362000, "total_equity": -6071000, "shares_outstanding": 22518390, "operating_cash_flow": -7261000, "stock_based_compensation": 7104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24437000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31736000, "free_cash_flow": 22311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27852000", "ebitda": "-15910000", "netIncome": "-40990000", "grossProfit": "24140000", "depreciation": "None", "totalRevenue": "33616000", "costOfRevenue": "9476000", "interestIncome": "176000", "incomeBeforeTax": "-38316000", "interestExpense": "10464000", "operatingIncome": "-29838000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2674000", "reportedCurrency": "USD", "netInterestIncome": "-10656000", "nonInterestIncome": "None", "operatingExpenses": "53978000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26124000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11942000", "sellingGeneralAndAdministrative": "15993000", "netIncomeFromContinuingOperations": "-28671000" }, "balance": { "goodwill": "0", "inventory": "6335000", "commonStock": "2878000", "currentDebt": "None", "investments": "None", "totalAssets": "109172000", "longTermDebt": "2928000", "shortTermDebt": "76116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "64300000", "reportedCurrency": "USD", "retainedEarnings": "-93362000", "totalLiabilities": "115243000", "otherCurrentAssets": "1422000", "totalCurrentAssets": "36896000", "currentLongTermDebt": "74645000", "longTermInvestments": "360000", "shortTermInvestments": "0", "currentNetReceivables": "23434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72276000", "currentAccountsPayable": "16281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80689000", "totalShareholderEquity": "-6071000", "capitalLeaseObligations": "3116000", "otherCurrentLiabilities": "8899000", "totalCurrentLiabilities": "107856000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7387000", "cashAndShortTermInvestments": "5705000", "commonStockSharesOutstanding": "22518390", "intangibleAssetsExcludingGoodwill": "64300000", "cashAndCashEquivalentsAtCarryingValue": "5705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40990000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3052000", "operatingCashflow": "-7261000", "capitalExpenditures": "29572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31736000", "cashflowFromInvestment": "-24437000", "stockBasedCompensation": "7104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 60551000, "cost_of_revenue": 17671000, "gross_profit": 42880000, "ebit": 3645000, "ebitda": 15660000, "pretax_income": -6260000, "tax_provision": 2748000, "net_income": -9008000, "net_income_to_common": -9008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5671000, "total_current_assets": 40441000, "total_assets": 98755000, "short_term_debt": 12205000, "long_term_debt": 49690000, "total_debt": 61895000, "total_liabilities": 96651000, "total_equity": 2104000, "shares_outstanding": 18458710, "goodwill_and_intangibles": 48705000 }, "cash_flow": { "operating_cash_flow": -1839000, "capital_expenditure": 22663000, "free_cash_flow": 20824000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333152, "ticker_id": 3770, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3645000", "ebitda": "15660000", "netIncome": "-9008000", "grossProfit": "42880000", "depreciation": "None", "totalRevenue": "60551000", "costOfRevenue": "17671000", "interestIncome": "68000", "incomeBeforeTax": "-6260000", "interestExpense": "9905000", "operatingIncome": "-3839000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2748000", "reportedCurrency": "USD", "netInterestIncome": "-10857000", "nonInterestIncome": "None", "operatingExpenses": "46719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26610000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12015000", "sellingGeneralAndAdministrative": "10082000", "netIncomeFromContinuingOperations": "-9008000" }, "balance": { "goodwill": "None", "inventory": "9387000", "commonStock": "2306000", "currentDebt": "None", "investments": "None", "totalAssets": "98755000", "longTermDebt": "49690000", "shortTermDebt": "12205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "48705000", "reportedCurrency": "USD", "retainedEarnings": "-65099000", "totalLiabilities": "96651000", "otherCurrentAssets": "1399000", "totalCurrentAssets": "40441000", "currentLongTermDebt": "11882000", "longTermInvestments": "337000", "shortTermInvestments": "5000000", "currentNetReceivables": "18984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58314000", "currentAccountsPayable": "9342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8489000", "shortLongTermDebtTotal": "66504000", "totalShareholderEquity": "2104000", "capitalLeaseObligations": "3569000", "otherCurrentLiabilities": "8355000", "totalCurrentLiabilities": "36834000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "59817000", "cashAndShortTermInvestments": "5671000", "commonStockSharesOutstanding": "18458710", "intangibleAssetsExcludingGoodwill": "48705000", "cashAndCashEquivalentsAtCarryingValue": "5671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6260000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2954000", "operatingCashflow": "-1839000", "capitalExpenditures": "22663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28715000", "cashflowFromInvestment": "-26047000", "stockBasedCompensation": "5477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60551000, "cost_of_revenue": 17671000, "gross_profit": 42880000, "research_and_development": 26610000, "selling_general_admin": 10082000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3645000, "depreciation_amortisation": 12015000, "ebitda": 15660000, "interest_expense": 9905000, "interest_income": null, "other_non_operating": null, "pretax_income": -6260000, "tax_provision": 2748000, "effective_tax_rate": null, "net_income": -9008000, "net_income_continuing_ops": -9008000, "net_income_to_common": -9008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5671000, "short_term_investments": 5000000, "net_receivables": 18984000, "inventory": 9387000, "other_current_assets": null, "total_current_assets": 40441000, "net_ppe": null, "goodwill": null, "intangible_assets": 48705000, "goodwill_and_intangibles": 48705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 58314000, "total_assets": 98755000, "short_term_debt": 12205000, "accounts_payable": 9342000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36834000, "long_term_debt": 49690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 59817000, "total_liabilities": 96651000, "total_debt": 61895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -65099000, "total_equity": 2104000, "shares_outstanding": 18458710, "operating_cash_flow": -1839000, "stock_based_compensation": 5477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26047000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28715000, "free_cash_flow": 20824000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3645000", "ebitda": "15660000", "netIncome": "-9008000", "grossProfit": "42880000", "depreciation": "None", "totalRevenue": "60551000", "costOfRevenue": "17671000", "interestIncome": "68000", "incomeBeforeTax": "-6260000", "interestExpense": "9905000", "operatingIncome": "-3839000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2748000", "reportedCurrency": "USD", "netInterestIncome": "-10857000", "nonInterestIncome": "None", "operatingExpenses": "46719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26610000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12015000", "sellingGeneralAndAdministrative": "10082000", "netIncomeFromContinuingOperations": "-9008000" }, "balance": { "goodwill": "None", "inventory": "9387000", "commonStock": "2306000", "currentDebt": "None", "investments": "None", "totalAssets": "98755000", "longTermDebt": "49690000", "shortTermDebt": "12205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "48705000", "reportedCurrency": "USD", "retainedEarnings": "-65099000", "totalLiabilities": "96651000", "otherCurrentAssets": "1399000", "totalCurrentAssets": "40441000", "currentLongTermDebt": "11882000", "longTermInvestments": "337000", "shortTermInvestments": "5000000", "currentNetReceivables": "18984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "58314000", "currentAccountsPayable": "9342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8489000", "shortLongTermDebtTotal": "66504000", "totalShareholderEquity": "2104000", "capitalLeaseObligations": "3569000", "otherCurrentLiabilities": "8355000", "totalCurrentLiabilities": "36834000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "59817000", "cashAndShortTermInvestments": "5671000", "commonStockSharesOutstanding": "18458710", "intangibleAssetsExcludingGoodwill": "48705000", "cashAndCashEquivalentsAtCarryingValue": "5671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6260000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2954000", "operatingCashflow": "-1839000", "capitalExpenditures": "22663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28715000", "cashflowFromInvestment": "-26047000", "stockBasedCompensation": "5477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 50879000, "cost_of_revenue": 23690000, "gross_profit": 27189000, "ebit": -9087000, "ebitda": 1466000, "pretax_income": -19638000, "tax_provision": 625000, "net_income": -20263000, "net_income_to_common": -20263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4835000, "total_current_assets": 40902000, "total_assets": 89564000, "short_term_debt": 13654000, "long_term_debt": 36373000, "total_debt": 50027000, "total_liabilities": 113870000, "total_equity": -24306000, "shares_outstanding": 14669170, "goodwill_and_intangibles": 38132000 }, "cash_flow": { "operating_cash_flow": -8505000, "capital_expenditure": 28919000, "free_cash_flow": 20414000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333157, "ticker_id": 3770, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9087000", "ebitda": "1466000", "netIncome": "-20263000", "grossProfit": "27189000", "depreciation": "None", "totalRevenue": "50879000", "costOfRevenue": "23690000", "interestIncome": "47000", "incomeBeforeTax": "-19638000", "interestExpense": "10551000", "operatingIncome": "-18319000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "625000", "reportedCurrency": "USD", "netInterestIncome": "-11282000", "nonInterestIncome": "None", "operatingExpenses": "45508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26414000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10553000", "sellingGeneralAndAdministrative": "10045000", "netIncomeFromContinuingOperations": "-20276000" }, "balance": { "goodwill": "148000", "inventory": "6433000", "commonStock": "3687000", "currentDebt": "None", "investments": "None", "totalAssets": "89564000", "longTermDebt": "36373000", "shortTermDebt": "13654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "37984000", "reportedCurrency": "USD", "retainedEarnings": "-383554000", "totalLiabilities": "113870000", "otherCurrentAssets": "2108000", "totalCurrentAssets": "40902000", "currentLongTermDebt": "9518000", "longTermInvestments": "357000", "shortTermInvestments": "0", "currentNetReceivables": "27526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48662000", "currentAccountsPayable": "13916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7862000", "shortLongTermDebtTotal": "70787000", "totalShareholderEquity": "-24306000", "capitalLeaseObligations": "4620000", "otherCurrentLiabilities": "9180000", "totalCurrentLiabilities": "48744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "65126000", "cashAndShortTermInvestments": "4835000", "commonStockSharesOutstanding": "14669170", "intangibleAssetsExcludingGoodwill": "37984000", "cashAndCashEquivalentsAtCarryingValue": "4835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19638000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-208000", "operatingCashflow": "-8505000", "capitalExpenditures": "28919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25428000", "cashflowFromInvestment": "-19666000", "stockBasedCompensation": "5135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50879000, "cost_of_revenue": 23690000, "gross_profit": 27189000, "research_and_development": 26414000, "selling_general_admin": 10045000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9087000, "depreciation_amortisation": 10553000, "ebitda": 1466000, "interest_expense": 10551000, "interest_income": null, "other_non_operating": null, "pretax_income": -19638000, "tax_provision": 625000, "effective_tax_rate": null, "net_income": -20263000, "net_income_continuing_ops": -20276000, "net_income_to_common": -20263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4835000, "short_term_investments": 0, "net_receivables": 27526000, "inventory": 6433000, "other_current_assets": null, "total_current_assets": 40902000, "net_ppe": null, "goodwill": 148000, "intangible_assets": 37984000, "goodwill_and_intangibles": 38132000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48662000, "total_assets": 89564000, "short_term_debt": 13654000, "accounts_payable": 13916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48744000, "long_term_debt": 36373000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65126000, "total_liabilities": 113870000, "total_debt": 50027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -383554000, "total_equity": -24306000, "shares_outstanding": 14669170, "operating_cash_flow": -8505000, "stock_based_compensation": 5135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19666000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25428000, "free_cash_flow": 20414000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9087000", "ebitda": "1466000", "netIncome": "-20263000", "grossProfit": "27189000", "depreciation": "None", "totalRevenue": "50879000", "costOfRevenue": "23690000", "interestIncome": "47000", "incomeBeforeTax": "-19638000", "interestExpense": "10551000", "operatingIncome": "-18319000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "625000", "reportedCurrency": "USD", "netInterestIncome": "-11282000", "nonInterestIncome": "None", "operatingExpenses": "45508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26414000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10553000", "sellingGeneralAndAdministrative": "10045000", "netIncomeFromContinuingOperations": "-20276000" }, "balance": { "goodwill": "148000", "inventory": "6433000", "commonStock": "3687000", "currentDebt": "None", "investments": "None", "totalAssets": "89564000", "longTermDebt": "36373000", "shortTermDebt": "13654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "37984000", "reportedCurrency": "USD", "retainedEarnings": "-383554000", "totalLiabilities": "113870000", "otherCurrentAssets": "2108000", "totalCurrentAssets": "40902000", "currentLongTermDebt": "9518000", "longTermInvestments": "357000", "shortTermInvestments": "0", "currentNetReceivables": "27526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48662000", "currentAccountsPayable": "13916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7862000", "shortLongTermDebtTotal": "70787000", "totalShareholderEquity": "-24306000", "capitalLeaseObligations": "4620000", "otherCurrentLiabilities": "9180000", "totalCurrentLiabilities": "48744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "65126000", "cashAndShortTermInvestments": "4835000", "commonStockSharesOutstanding": "14669170", "intangibleAssetsExcludingGoodwill": "37984000", "cashAndCashEquivalentsAtCarryingValue": "4835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19638000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-208000", "operatingCashflow": "-8505000", "capitalExpenditures": "28919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25428000", "cashflowFromInvestment": "-19666000", "stockBasedCompensation": "5135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 50916000, "cost_of_revenue": 27466000, "gross_profit": 23450000, "ebit": -39707000, "ebitda": -29937000, "pretax_income": -53580000, "tax_provision": 936000, "net_income": -54516000, "net_income_to_common": -54516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7574000, "total_current_assets": 51683000, "total_assets": 87156000, "short_term_debt": 24520000, "long_term_debt": 39449000, "total_debt": 63969000, "total_liabilities": 123962000, "total_equity": -36806000, "shares_outstanding": 11243290, "goodwill_and_intangibles": 25312000 }, "cash_flow": { "operating_cash_flow": -19389000, "capital_expenditure": 13775000, "free_cash_flow": -5614000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333162, "ticker_id": 3770, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39707000", "ebitda": "-29937000", "netIncome": "-54516000", "grossProfit": "23450000", "depreciation": "None", "totalRevenue": "50916000", "costOfRevenue": "27466000", "interestIncome": "26000", "incomeBeforeTax": "-53580000", "interestExpense": "14470275", "operatingIncome": "-24741000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "936000", "reportedCurrency": "USD", "netInterestIncome": "-14474000", "nonInterestIncome": "None", "operatingExpenses": "48191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30883000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9770000", "sellingGeneralAndAdministrative": "9383000", "netIncomeFromContinuingOperations": "-54476000" }, "balance": { "goodwill": "None", "inventory": "6225000", "commonStock": "3269000", "currentDebt": "None", "investments": "None", "totalAssets": "87156000", "longTermDebt": "39449000", "shortTermDebt": "24520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25312000", "reportedCurrency": "USD", "retainedEarnings": "-363291000", "totalLiabilities": "123962000", "otherCurrentAssets": "962000", "totalCurrentAssets": "51683000", "currentLongTermDebt": "24199000", "longTermInvestments": "386000", "shortTermInvestments": "10900000", "currentNetReceivables": "26022000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35473000", "currentAccountsPayable": "15701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9187000", "shortLongTermDebtTotal": "80484000", "totalShareholderEquity": "-36806000", "capitalLeaseObligations": "5776000", "otherCurrentLiabilities": "8476000", "totalCurrentLiabilities": "62535000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61427000", "cashAndShortTermInvestments": "7574000", "commonStockSharesOutstanding": "11243290", "intangibleAssetsExcludingGoodwill": "25312000", "cashAndCashEquivalentsAtCarryingValue": "7574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53580000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "439000", "operatingCashflow": "-19389000", "capitalExpenditures": "13775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37622000", "cashflowFromInvestment": "-24762000", "stockBasedCompensation": "2985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50916000, "cost_of_revenue": 27466000, "gross_profit": 23450000, "research_and_development": 30883000, "selling_general_admin": 9383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39707000, "depreciation_amortisation": 9770000, "ebitda": -29937000, "interest_expense": 14470275, "interest_income": null, "other_non_operating": null, "pretax_income": -53580000, "tax_provision": 936000, "effective_tax_rate": null, "net_income": -54516000, "net_income_continuing_ops": -54476000, "net_income_to_common": -54516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7574000, "short_term_investments": 10900000, "net_receivables": 26022000, "inventory": 6225000, "other_current_assets": null, "total_current_assets": 51683000, "net_ppe": null, "goodwill": null, "intangible_assets": 25312000, "goodwill_and_intangibles": 25312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35473000, "total_assets": 87156000, "short_term_debt": 24520000, "accounts_payable": 15701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62535000, "long_term_debt": 39449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61427000, "total_liabilities": 123962000, "total_debt": 63969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -363291000, "total_equity": -36806000, "shares_outstanding": 11243290, "operating_cash_flow": -19389000, "stock_based_compensation": 2985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13775000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24762000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37622000, "free_cash_flow": -5614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39707000", "ebitda": "-29937000", "netIncome": "-54516000", "grossProfit": "23450000", "depreciation": "None", "totalRevenue": "50916000", "costOfRevenue": "27466000", "interestIncome": "26000", "incomeBeforeTax": "-53580000", "interestExpense": "14470275", "operatingIncome": "-24741000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "936000", "reportedCurrency": "USD", "netInterestIncome": "-14474000", "nonInterestIncome": "None", "operatingExpenses": "48191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30883000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9770000", "sellingGeneralAndAdministrative": "9383000", "netIncomeFromContinuingOperations": "-54476000" }, "balance": { "goodwill": "None", "inventory": "6225000", "commonStock": "3269000", "currentDebt": "None", "investments": "None", "totalAssets": "87156000", "longTermDebt": "39449000", "shortTermDebt": "24520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25312000", "reportedCurrency": "USD", "retainedEarnings": "-363291000", "totalLiabilities": "123962000", "otherCurrentAssets": "962000", "totalCurrentAssets": "51683000", "currentLongTermDebt": "24199000", "longTermInvestments": "386000", "shortTermInvestments": "10900000", "currentNetReceivables": "26022000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35473000", "currentAccountsPayable": "15701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9187000", "shortLongTermDebtTotal": "80484000", "totalShareholderEquity": "-36806000", "capitalLeaseObligations": "5776000", "otherCurrentLiabilities": "8476000", "totalCurrentLiabilities": "62535000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61427000", "cashAndShortTermInvestments": "7574000", "commonStockSharesOutstanding": "11243290", "intangibleAssetsExcludingGoodwill": "25312000", "cashAndCashEquivalentsAtCarryingValue": "7574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53580000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "439000", "operatingCashflow": "-19389000", "capitalExpenditures": "13775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37622000", "cashflowFromInvestment": "-24762000", "stockBasedCompensation": "2985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9770000", "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": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 30864000, "cost_of_revenue": 18483000, "gross_profit": 12381000, "ebit": -28417000, "ebitda": -20068000, "pretax_income": -37522000, "tax_provision": -783000, "net_income": -36739000, "net_income_to_common": -36739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14098000, "total_current_assets": 37025000, "total_assets": 63315000, "short_term_debt": 18529000, "long_term_debt": 36053000, "total_debt": 54582000, "total_liabilities": 92542000, "total_equity": -29227000, "shares_outstanding": 9500850, "goodwill_and_intangibles": 16696000 }, "cash_flow": { "operating_cash_flow": 5088000, "capital_expenditure": 9146000, "free_cash_flow": 14234000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333167, "ticker_id": 3770, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28417000", "ebitda": "-20068000", "netIncome": "-36739000", "grossProfit": "12381000", "depreciation": "None", "totalRevenue": "30864000", "costOfRevenue": "18483000", "interestIncome": "50000", "incomeBeforeTax": "-37522000", "interestExpense": "9643000", "operatingIncome": "-27957000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-783000", "reportedCurrency": "USD", "netInterestIncome": "-9593000", "nonInterestIncome": "None", "operatingExpenses": "40338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8349000", "sellingGeneralAndAdministrative": "8570000", "netIncomeFromContinuingOperations": "-36697000" }, "balance": { "goodwill": "None", "inventory": "6664000", "commonStock": "2403000", "currentDebt": "None", "investments": "None", "totalAssets": "63315000", "longTermDebt": "36053000", "shortTermDebt": "18529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "16696000", "reportedCurrency": "USD", "retainedEarnings": "-308775000", "totalLiabilities": "92542000", "otherCurrentAssets": "2556000", "totalCurrentAssets": "37025000", "currentLongTermDebt": "17629000", "longTermInvestments": "335000", "shortTermInvestments": "None", "currentNetReceivables": "13707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26290000", "currentAccountsPayable": "8834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8858000", "shortLongTermDebtTotal": "57786000", "totalShareholderEquity": "-29227000", "capitalLeaseObligations": "15676000", "otherCurrentLiabilities": "4540000", "totalCurrentLiabilities": "38064000", "otherNonCurrentLiabilities": "6150000", "totalNonCurrentLiabilities": "54478000", "cashAndShortTermInvestments": "14098000", "commonStockSharesOutstanding": "9500850", "intangibleAssetsExcludingGoodwill": "16696000", "cashAndCashEquivalentsAtCarryingValue": "14098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37522000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1579000", "operatingCashflow": "5088000", "capitalExpenditures": "9146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6024000", "cashflowFromInvestment": "-9101000", "stockBasedCompensation": "1797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8269000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30864000, "cost_of_revenue": 18483000, "gross_profit": 12381000, "research_and_development": 23800000, "selling_general_admin": 8570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28417000, "depreciation_amortisation": 8349000, "ebitda": -20068000, "interest_expense": 9643000, "interest_income": null, "other_non_operating": null, "pretax_income": -37522000, "tax_provision": -783000, "effective_tax_rate": null, "net_income": -36739000, "net_income_continuing_ops": -36697000, "net_income_to_common": -36739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14098000, "short_term_investments": null, "net_receivables": 13707000, "inventory": 6664000, "other_current_assets": null, "total_current_assets": 37025000, "net_ppe": null, "goodwill": null, "intangible_assets": 16696000, "goodwill_and_intangibles": 16696000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26290000, "total_assets": 63315000, "short_term_debt": 18529000, "accounts_payable": 8834000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38064000, "long_term_debt": 36053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 54478000, "total_liabilities": 92542000, "total_debt": 54582000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -308775000, "total_equity": -29227000, "shares_outstanding": 9500850, "operating_cash_flow": 5088000, "stock_based_compensation": 1797000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9101000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6024000, "free_cash_flow": 14234000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28417000", "ebitda": "-20068000", "netIncome": "-36739000", "grossProfit": "12381000", "depreciation": "None", "totalRevenue": "30864000", "costOfRevenue": "18483000", "interestIncome": "50000", "incomeBeforeTax": "-37522000", "interestExpense": "9643000", "operatingIncome": "-27957000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-783000", "reportedCurrency": "USD", "netInterestIncome": "-9593000", "nonInterestIncome": "None", "operatingExpenses": "40338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8349000", "sellingGeneralAndAdministrative": "8570000", "netIncomeFromContinuingOperations": "-36697000" }, "balance": { "goodwill": "None", "inventory": "6664000", "commonStock": "2403000", "currentDebt": "None", "investments": "None", "totalAssets": "63315000", "longTermDebt": "36053000", "shortTermDebt": "18529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "16696000", "reportedCurrency": "USD", "retainedEarnings": "-308775000", "totalLiabilities": "92542000", "otherCurrentAssets": "2556000", "totalCurrentAssets": "37025000", "currentLongTermDebt": "17629000", "longTermInvestments": "335000", "shortTermInvestments": "None", "currentNetReceivables": "13707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26290000", "currentAccountsPayable": "8834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8858000", "shortLongTermDebtTotal": "57786000", "totalShareholderEquity": "-29227000", "capitalLeaseObligations": "15676000", "otherCurrentLiabilities": "4540000", "totalCurrentLiabilities": "38064000", "otherNonCurrentLiabilities": "6150000", "totalNonCurrentLiabilities": "54478000", "cashAndShortTermInvestments": "14098000", "commonStockSharesOutstanding": "9500850", "intangibleAssetsExcludingGoodwill": "16696000", "cashAndCashEquivalentsAtCarryingValue": "14098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37522000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1579000", "operatingCashflow": "5088000", "capitalExpenditures": "9146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6024000", "cashflowFromInvestment": "-9101000", "stockBasedCompensation": "1797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8269000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8405000", "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": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 40250000, "cost_of_revenue": 24362000, "gross_profit": 15888000, "ebit": -32221000, "ebitda": -26058000, "pretax_income": -37192000, "tax_provision": -968000, "net_income": -36224000, "net_income_to_common": -36224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12086000, "total_current_assets": 43163000, "total_assets": 62574000, "short_term_debt": 11748000, "long_term_debt": 37122000, "total_debt": 48870000, "total_liabilities": 67593000, "total_equity": -5019000, "shares_outstanding": 9376700, "goodwill_and_intangibles": 12409000 }, "cash_flow": { "operating_cash_flow": -23297000, "capital_expenditure": 8749000, "free_cash_flow": -14548000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333172, "ticker_id": 3770, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32221000", "ebitda": "-26058000", "netIncome": "-36224000", "grossProfit": "15888000", "depreciation": "None", "totalRevenue": "40250000", "costOfRevenue": "24362000", "interestIncome": "71000", "incomeBeforeTax": "-37192000", "interestExpense": "5847000", "operatingIncome": "-31517000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-968000", "reportedCurrency": "USD", "netInterestIncome": "-5776000", "nonInterestIncome": "None", "operatingExpenses": "47405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6163000", "sellingGeneralAndAdministrative": "10085000", "netIncomeFromContinuingOperations": "-36224000" }, "balance": { "goodwill": "None", "inventory": "8243000", "commonStock": "2384000", "currentDebt": "None", "investments": "None", "totalAssets": "62574000", "longTermDebt": "37122000", "shortTermDebt": "11748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12409000", "reportedCurrency": "USD", "retainedEarnings": "-272036000", "totalLiabilities": "67593000", "otherCurrentAssets": "3237000", "totalCurrentAssets": "43163000", "currentLongTermDebt": "11748000", "longTermInvestments": "337000", "shortTermInvestments": "0", "currentNetReceivables": "19597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19411000", "currentAccountsPayable": "9412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6271000", "shortLongTermDebtTotal": "48870000", "totalShareholderEquity": "-5019000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5006000", "totalCurrentLiabilities": "27197000", "otherNonCurrentLiabilities": "5768000", "totalNonCurrentLiabilities": "40396000", "cashAndShortTermInvestments": "12086000", "commonStockSharesOutstanding": "9376700", "intangibleAssetsExcludingGoodwill": "12409000", "cashAndCashEquivalentsAtCarryingValue": "12086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36723000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1086000", "operatingCashflow": "-23297000", "capitalExpenditures": "8749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40744000", "cashflowFromInvestment": "-8307000", "stockBasedCompensation": "1812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20871000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40250000, "cost_of_revenue": 24362000, "gross_profit": 15888000, "research_and_development": 32040000, "selling_general_admin": 10085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32221000, "depreciation_amortisation": 6163000, "ebitda": -26058000, "interest_expense": 5847000, "interest_income": null, "other_non_operating": null, "pretax_income": -37192000, "tax_provision": -968000, "effective_tax_rate": null, "net_income": -36224000, "net_income_continuing_ops": -36224000, "net_income_to_common": -36224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12086000, "short_term_investments": 0, "net_receivables": 19597000, "inventory": 8243000, "other_current_assets": null, "total_current_assets": 43163000, "net_ppe": null, "goodwill": null, "intangible_assets": 12409000, "goodwill_and_intangibles": 12409000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19411000, "total_assets": 62574000, "short_term_debt": 11748000, "accounts_payable": 9412000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27197000, "long_term_debt": 37122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40396000, "total_liabilities": 67593000, "total_debt": 48870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -272036000, "total_equity": -5019000, "shares_outstanding": 9376700, "operating_cash_flow": -23297000, "stock_based_compensation": 1812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8749000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8307000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40744000, "free_cash_flow": -14548000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32221000", "ebitda": "-26058000", "netIncome": "-36224000", "grossProfit": "15888000", "depreciation": "None", "totalRevenue": "40250000", "costOfRevenue": "24362000", "interestIncome": "71000", "incomeBeforeTax": "-37192000", "interestExpense": "5847000", "operatingIncome": "-31517000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-968000", "reportedCurrency": "USD", "netInterestIncome": "-5776000", "nonInterestIncome": "None", "operatingExpenses": "47405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6163000", "sellingGeneralAndAdministrative": "10085000", "netIncomeFromContinuingOperations": "-36224000" }, "balance": { "goodwill": "None", "inventory": "8243000", "commonStock": "2384000", "currentDebt": "None", "investments": "None", "totalAssets": "62574000", "longTermDebt": "37122000", "shortTermDebt": "11748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12409000", "reportedCurrency": "USD", "retainedEarnings": "-272036000", "totalLiabilities": "67593000", "otherCurrentAssets": "3237000", "totalCurrentAssets": "43163000", "currentLongTermDebt": "11748000", "longTermInvestments": "337000", "shortTermInvestments": "0", "currentNetReceivables": "19597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19411000", "currentAccountsPayable": "9412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6271000", "shortLongTermDebtTotal": "48870000", "totalShareholderEquity": "-5019000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5006000", "totalCurrentLiabilities": "27197000", "otherNonCurrentLiabilities": "5768000", "totalNonCurrentLiabilities": "40396000", "cashAndShortTermInvestments": "12086000", "commonStockSharesOutstanding": "9376700", "intangibleAssetsExcludingGoodwill": "12409000", "cashAndCashEquivalentsAtCarryingValue": "12086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36723000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1086000", "operatingCashflow": "-23297000", "capitalExpenditures": "8749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40744000", "cashflowFromInvestment": "-8307000", "stockBasedCompensation": "1812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20871000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 6076005, "cost_of_revenue": 3784707, "gross_profit": 2291298, "ebit": -9517469, "ebitda": -8133457, "pretax_income": -54362887, "tax_provision": 146530, "net_income": -54509417, "net_income_to_common": -54509417, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10628000, "total_current_assets": 35818000, "total_assets": 158093000, "short_term_debt": 47458999, "long_term_debt": 1886000, "total_debt": 49344999, "total_liabilities": 85311000, "total_equity": 72782000, "shares_outstanding": 13933900, "goodwill_and_intangibles": 11538000 }, "cash_flow": { "operating_cash_flow": -14863832, "capital_expenditure": 1203358, "free_cash_flow": -13660474, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333135, "ticker_id": 3770, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9517469", "ebitda": "-8133457", "netIncome": "-54509417", "grossProfit": "2291298", "depreciation": "None", "totalRevenue": "6076005", "costOfRevenue": "3784707", "interestIncome": "None", "incomeBeforeTax": "-54362887", "interestExpense": "3909157", "operatingIncome": "-9517469", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "146530", "reportedCurrency": "USD", "netInterestIncome": "-3895000", "nonInterestIncome": "None", "operatingExpenses": "11808768", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7394781", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3784707", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1384012", "sellingGeneralAndAdministrative": "4398000", "netIncomeFromContinuingOperations": "-54312000" }, "balance": { "goodwill": "3676000", "inventory": "4025000", "commonStock": "17831000", "currentDebt": "None", "investments": "None", "totalAssets": "158093000", "longTermDebt": "1886000", "shortTermDebt": "47458999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7862000", "reportedCurrency": "USD", "retainedEarnings": "-199385999", "totalLiabilities": "85311000", "otherCurrentAssets": "2773000", "totalCurrentAssets": "35818000", "currentLongTermDebt": "47218000", "longTermInvestments": "400000", "shortTermInvestments": "None", "currentNetReceivables": "18392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122274999", "currentAccountsPayable": "7467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50582999", "totalShareholderEquity": "72782000", "capitalLeaseObligations": "1479000", "otherCurrentLiabilities": "12879000", "totalCurrentLiabilities": "75441000", "otherNonCurrentLiabilities": "1272000", "totalNonCurrentLiabilities": "9870000", "cashAndShortTermInvestments": "10628000", "commonStockSharesOutstanding": "13933900", "intangibleAssetsExcludingGoodwill": "7862000", "cashAndCashEquivalentsAtCarryingValue": "10628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54509417", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-36130", "operatingCashflow": "-14863832", "capitalExpenditures": "1203358", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29973555", "cashflowFromInvestment": "42069363", "stockBasedCompensation": "476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-936391", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1384012", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6076005, "cost_of_revenue": 3784707, "gross_profit": 2291298, "research_and_development": 7394781, "selling_general_admin": 4398000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9517469, "depreciation_amortisation": 1384012, "ebitda": -8133457, "interest_expense": 3909157, "interest_income": null, "other_non_operating": null, "pretax_income": -54362887, "tax_provision": 146530, "effective_tax_rate": null, "net_income": -54509417, "net_income_continuing_ops": -54312000, "net_income_to_common": -54509417, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10628000, "short_term_investments": null, "net_receivables": 18392000, "inventory": 4025000, "other_current_assets": null, "total_current_assets": 35818000, "net_ppe": null, "goodwill": 3676000, "intangible_assets": 7862000, "goodwill_and_intangibles": 11538000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 122274999, "total_assets": 158093000, "short_term_debt": 47458999, "accounts_payable": 7467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75441000, "long_term_debt": 1886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9870000, "total_liabilities": 85311000, "total_debt": 49344999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -199385999, "total_equity": 72782000, "shares_outstanding": 13933900, "operating_cash_flow": -14863832, "stock_based_compensation": 476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1203358, "acquisitions": null, "other_investing": null, "investing_cash_flow": 42069363, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29973555, "free_cash_flow": -13660474, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9517469", "ebitda": "-8133457", "netIncome": "-54509417", "grossProfit": "2291298", "depreciation": "None", "totalRevenue": "6076005", "costOfRevenue": "3784707", "interestIncome": "None", "incomeBeforeTax": "-54362887", "interestExpense": "3909157", "operatingIncome": "-9517469", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "146530", "reportedCurrency": "USD", "netInterestIncome": "-3895000", "nonInterestIncome": "None", "operatingExpenses": "11808768", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7394781", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3784707", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1384012", "sellingGeneralAndAdministrative": "4398000", "netIncomeFromContinuingOperations": "-54312000" }, "balance": { "goodwill": "3676000", "inventory": "4025000", "commonStock": "17831000", "currentDebt": "None", "investments": "None", "totalAssets": "158093000", "longTermDebt": "1886000", "shortTermDebt": "47458999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7862000", "reportedCurrency": "USD", "retainedEarnings": "-199385999", "totalLiabilities": "85311000", "otherCurrentAssets": "2773000", "totalCurrentAssets": "35818000", "currentLongTermDebt": "47218000", "longTermInvestments": "400000", "shortTermInvestments": "None", "currentNetReceivables": "18392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122274999", "currentAccountsPayable": "7467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50582999", "totalShareholderEquity": "72782000", "capitalLeaseObligations": "1479000", "otherCurrentLiabilities": "12879000", "totalCurrentLiabilities": "75441000", "otherNonCurrentLiabilities": "1272000", "totalNonCurrentLiabilities": "9870000", "cashAndShortTermInvestments": "10628000", "commonStockSharesOutstanding": "13933900", "intangibleAssetsExcludingGoodwill": "7862000", "cashAndCashEquivalentsAtCarryingValue": "10628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54509417", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-36130", "operatingCashflow": "-14863832", "capitalExpenditures": "1203358", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29973555", "cashflowFromInvestment": "42069363", "stockBasedCompensation": "476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-936391", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1384012", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 6955843, "cost_of_revenue": 4335786, "gross_profit": 2620057, "ebit": -74132453, "ebitda": -8894406, "pretax_income": -86421937, "tax_provision": 640525, "net_income": -87062463, "net_income_to_common": -87062463, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13398000, "total_current_assets": 34949000, "total_assets": 248949000, "short_term_debt": 5927000, "long_term_debt": 60115000, "total_debt": 66042000, "total_liabilities": 121232000, "total_equity": 127717000, "shares_outstanding": 13933900, "goodwill_and_intangibles": 21925000 }, "cash_flow": { "operating_cash_flow": -1507053, "capital_expenditure": 700896, "free_cash_flow": -806157, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333136, "ticker_id": 3770, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-74132453", "ebitda": "-8894406", "netIncome": "-87062463", "grossProfit": "2620057", "depreciation": "None", "totalRevenue": "6955843", "costOfRevenue": "4335786", "interestIncome": "None", "incomeBeforeTax": "-86421937", "interestExpense": "5732750", "operatingIncome": "-8894406", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "640525", "reportedCurrency": "USD", "netInterestIncome": "-5737000", "nonInterestIncome": "None", "operatingExpenses": "11514464", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6609100", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4335786", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2150598", "sellingGeneralAndAdministrative": "4909000", "netIncomeFromContinuingOperations": "-87127000" }, "balance": { "goodwill": "12512000", "inventory": "3933000", "commonStock": "18718000", "currentDebt": "None", "investments": "None", "totalAssets": "248949000", "longTermDebt": "60115000", "shortTermDebt": "5927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9413000", "reportedCurrency": "USD", "retainedEarnings": "-138236999", "totalLiabilities": "121232000", "otherCurrentAssets": "1721000", "totalCurrentAssets": "34949000", "currentLongTermDebt": "5248000", "longTermInvestments": "409000", "shortTermInvestments": "0", "currentNetReceivables": "15897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214000000", "currentAccountsPayable": "11199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70072000", "totalShareholderEquity": "127717000", "capitalLeaseObligations": "2694000", "otherCurrentLiabilities": "16587000", "totalCurrentLiabilities": "39395000", "otherNonCurrentLiabilities": "1439000", "totalNonCurrentLiabilities": "81837000", "cashAndShortTermInvestments": "13398000", "commonStockSharesOutstanding": "13933900", "intangibleAssetsExcludingGoodwill": "9413000", "cashAndCashEquivalentsAtCarryingValue": "13398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87062463", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "105721", "operatingCashflow": "-1507053", "capitalExpenditures": "700896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112112991", "cashflowFromInvestment": "113583685", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9391971", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6955843, "cost_of_revenue": 4335786, "gross_profit": 2620057, "research_and_development": 6609100, "selling_general_admin": 4909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -74132453, "depreciation_amortisation": 2150598, "ebitda": -8894406, "interest_expense": 5732750, "interest_income": null, "other_non_operating": null, "pretax_income": -86421937, "tax_provision": 640525, "effective_tax_rate": null, "net_income": -87062463, "net_income_continuing_ops": -87127000, "net_income_to_common": -87062463, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13398000, "short_term_investments": 0, "net_receivables": 15897000, "inventory": 3933000, "other_current_assets": null, "total_current_assets": 34949000, "net_ppe": null, "goodwill": 12512000, "intangible_assets": 9413000, "goodwill_and_intangibles": 21925000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 214000000, "total_assets": 248949000, "short_term_debt": 5927000, "accounts_payable": 11199000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39395000, "long_term_debt": 60115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 81837000, "total_liabilities": 121232000, "total_debt": 66042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138236999, "total_equity": 127717000, "shares_outstanding": 13933900, "operating_cash_flow": -1507053, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 700896, "acquisitions": null, "other_investing": null, "investing_cash_flow": 113583685, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112112991, "free_cash_flow": -806157, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-74132453", "ebitda": "-8894406", "netIncome": "-87062463", "grossProfit": "2620057", "depreciation": "None", "totalRevenue": "6955843", "costOfRevenue": "4335786", "interestIncome": "None", "incomeBeforeTax": "-86421937", "interestExpense": "5732750", "operatingIncome": "-8894406", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "640525", "reportedCurrency": "USD", "netInterestIncome": "-5737000", "nonInterestIncome": "None", "operatingExpenses": "11514464", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6609100", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4335786", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2150598", "sellingGeneralAndAdministrative": "4909000", "netIncomeFromContinuingOperations": "-87127000" }, "balance": { "goodwill": "12512000", "inventory": "3933000", "commonStock": "18718000", "currentDebt": "None", "investments": "None", "totalAssets": "248949000", "longTermDebt": "60115000", "shortTermDebt": "5927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9413000", "reportedCurrency": "USD", "retainedEarnings": "-138236999", "totalLiabilities": "121232000", "otherCurrentAssets": "1721000", "totalCurrentAssets": "34949000", "currentLongTermDebt": "5248000", "longTermInvestments": "409000", "shortTermInvestments": "0", "currentNetReceivables": "15897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214000000", "currentAccountsPayable": "11199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70072000", "totalShareholderEquity": "127717000", "capitalLeaseObligations": "2694000", "otherCurrentLiabilities": "16587000", "totalCurrentLiabilities": "39395000", "otherNonCurrentLiabilities": "1439000", "totalNonCurrentLiabilities": "81837000", "cashAndShortTermInvestments": "13398000", "commonStockSharesOutstanding": "13933900", "intangibleAssetsExcludingGoodwill": "9413000", "cashAndCashEquivalentsAtCarryingValue": "13398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87062463", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "105721", "operatingCashflow": "-1507053", "capitalExpenditures": "700896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112112991", "cashflowFromInvestment": "113583685", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9391971", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 4289000, "cost_of_revenue": 2534000, "gross_profit": 1755000, "ebit": 390000, "ebitda": 2836000, "pretax_income": -6472000, "tax_provision": 178000, "net_income": -6650000, "net_income_to_common": -6650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13430000, "total_current_assets": 39980000, "total_assets": 431771000, "short_term_debt": 6516000, "long_term_debt": null, "total_debt": 6516000, "total_liabilities": 206047000, "total_equity": 225724000, "shares_outstanding": 13933900, "goodwill_and_intangibles": 14070000 }, "cash_flow": { "operating_cash_flow": -10789000, "capital_expenditure": 4099999, "free_cash_flow": -6689001, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333138, "ticker_id": 3770, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "390000", "ebitda": "2836000", "netIncome": "-6650000", "grossProfit": "1755000", "depreciation": "None", "totalRevenue": "4289000", "costOfRevenue": "2534000", "interestIncome": "None", "incomeBeforeTax": "-6472000", "interestExpense": "6862000", "operatingIncome": "-20440000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "178000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7994000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2446000", "sellingGeneralAndAdministrative": "3850000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4166000", "commonStock": "18303000", "currentDebt": "None", "investments": "None", "totalAssets": "431771000", "longTermDebt": "None", "shortTermDebt": "6516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "14070000", "reportedCurrency": "None", "retainedEarnings": "-58811000", "totalLiabilities": "206047000", "otherCurrentAssets": "1861000", "totalCurrentAssets": "39980000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391791000", "currentAccountsPayable": "13826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "164139000", "totalShareholderEquity": "225724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15960000", "totalCurrentLiabilities": "41201000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "164846000", "cashAndShortTermInvestments": "13430000", "commonStockSharesOutstanding": "13933900", "intangibleAssetsExcludingGoodwill": "14070000", "cashAndCashEquivalentsAtCarryingValue": "13430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1427000", "operatingCashflow": "-10789000", "capitalExpenditures": "4099999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358831000", "cashflowFromInvestment": "-353317000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4289000, "cost_of_revenue": 2534000, "gross_profit": 1755000, "research_and_development": 7994000, "selling_general_admin": 3850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 390000, "depreciation_amortisation": 2446000, "ebitda": 2836000, "interest_expense": 6862000, "interest_income": null, "other_non_operating": null, "pretax_income": -6472000, "tax_provision": 178000, "effective_tax_rate": null, "net_income": -6650000, "net_income_continuing_ops": null, "net_income_to_common": -6650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13430000, "short_term_investments": null, "net_receivables": 20523000, "inventory": 4166000, "other_current_assets": null, "total_current_assets": 39980000, "net_ppe": null, "goodwill": null, "intangible_assets": 14070000, "goodwill_and_intangibles": 14070000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 391791000, "total_assets": 431771000, "short_term_debt": 6516000, "accounts_payable": 13826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41201000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164846000, "total_liabilities": 206047000, "total_debt": 6516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58811000, "total_equity": 225724000, "shares_outstanding": 13933900, "operating_cash_flow": -10789000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4099999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -353317000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 358831000, "free_cash_flow": -6689001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "390000", "ebitda": "2836000", "netIncome": "-6650000", "grossProfit": "1755000", "depreciation": "None", "totalRevenue": "4289000", "costOfRevenue": "2534000", "interestIncome": "None", "incomeBeforeTax": "-6472000", "interestExpense": "6862000", "operatingIncome": "-20440000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "178000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7994000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2446000", "sellingGeneralAndAdministrative": "3850000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4166000", "commonStock": "18303000", "currentDebt": "None", "investments": "None", "totalAssets": "431771000", "longTermDebt": "None", "shortTermDebt": "6516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "14070000", "reportedCurrency": "None", "retainedEarnings": "-58811000", "totalLiabilities": "206047000", "otherCurrentAssets": "1861000", "totalCurrentAssets": "39980000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391791000", "currentAccountsPayable": "13826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "164139000", "totalShareholderEquity": "225724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15960000", "totalCurrentLiabilities": "41201000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "164846000", "cashAndShortTermInvestments": "13430000", "commonStockSharesOutstanding": "13933900", "intangibleAssetsExcludingGoodwill": "14070000", "cashAndCashEquivalentsAtCarryingValue": "13430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1427000", "operatingCashflow": "-10789000", "capitalExpenditures": "4099999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358831000", "cashflowFromInvestment": "-353317000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 8142000, "cost_of_revenue": 2900000, "gross_profit": 5242000, "ebit": -8732000, "ebitda": -7005000, "pretax_income": -8958000, "tax_provision": 154000, "net_income": -9112000, "net_income_to_common": -9112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18600000, "total_current_assets": 66841000, "total_assets": 88291000, "short_term_debt": 6213000, "long_term_debt": 4723000, "total_debt": 10936000, "total_liabilities": 46823000, "total_equity": 41468000, "shares_outstanding": 25406040, "goodwill_and_intangibles": 13118000 }, "cash_flow": { "operating_cash_flow": -1794000, "capital_expenditure": 648000, "free_cash_flow": -1146000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333139, "ticker_id": 3770, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8732000", "ebitda": "-7005000", "netIncome": "-9112000", "grossProfit": "5242000", "depreciation": "None", "totalRevenue": "8142000", "costOfRevenue": "2900000", "interestIncome": "None", "incomeBeforeTax": "-8958000", "interestExpense": "None", "operatingIncome": "-8732000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "154000", "reportedCurrency": "USD", "netInterestIncome": "250000", "nonInterestIncome": "None", "operatingExpenses": "13974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8779000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1727000", "sellingGeneralAndAdministrative": "3019000", "netIncomeFromContinuingOperations": "-9112000" }, "balance": { "goodwill": "None", "inventory": "2884000", "commonStock": "2974000", "currentDebt": "None", "investments": "None", "totalAssets": "88291000", "longTermDebt": "4723000", "shortTermDebt": "6213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "13118000", "reportedCurrency": "USD", "retainedEarnings": "-52161000", "totalLiabilities": "46823000", "otherCurrentAssets": "1755000", "totalCurrentAssets": "66841000", "currentLongTermDebt": "5087000", "longTermInvestments": "435000", "shortTermInvestments": "23000000", "currentNetReceivables": "20602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21450000", "currentAccountsPayable": "9812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10936000", "totalShareholderEquity": "41468000", "capitalLeaseObligations": "1126000", "otherCurrentLiabilities": "11156000", "totalCurrentLiabilities": "36455000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10368000", "cashAndShortTermInvestments": "18600000", "commonStockSharesOutstanding": "25406040", "intangibleAssetsExcludingGoodwill": "13118000", "cashAndCashEquivalentsAtCarryingValue": "18600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8958000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "151000", "operatingCashflow": "-1794000", "capitalExpenditures": "648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "242000", "cashflowFromInvestment": "8173000", "stockBasedCompensation": "879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8142000, "cost_of_revenue": 2900000, "gross_profit": 5242000, "research_and_development": 8779000, "selling_general_admin": 3019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8732000, "depreciation_amortisation": 1727000, "ebitda": -7005000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -8958000, "tax_provision": 154000, "effective_tax_rate": null, "net_income": -9112000, "net_income_continuing_ops": -9112000, "net_income_to_common": -9112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18600000, "short_term_investments": 23000000, "net_receivables": 20602000, "inventory": 2884000, "other_current_assets": null, "total_current_assets": 66841000, "net_ppe": null, "goodwill": null, "intangible_assets": 13118000, "goodwill_and_intangibles": 13118000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21450000, "total_assets": 88291000, "short_term_debt": 6213000, "accounts_payable": 9812000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36455000, "long_term_debt": 4723000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10368000, "total_liabilities": 46823000, "total_debt": 10936000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52161000, "total_equity": 41468000, "shares_outstanding": 25406040, "operating_cash_flow": -1794000, "stock_based_compensation": 879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8173000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 242000, "free_cash_flow": -1146000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8732000", "ebitda": "-7005000", "netIncome": "-9112000", "grossProfit": "5242000", "depreciation": "None", "totalRevenue": "8142000", "costOfRevenue": "2900000", "interestIncome": "None", "incomeBeforeTax": "-8958000", "interestExpense": "None", "operatingIncome": "-8732000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "154000", "reportedCurrency": "USD", "netInterestIncome": "250000", "nonInterestIncome": "None", "operatingExpenses": "13974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8779000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1727000", "sellingGeneralAndAdministrative": "3019000", "netIncomeFromContinuingOperations": "-9112000" }, "balance": { "goodwill": "None", "inventory": "2884000", "commonStock": "2974000", "currentDebt": "None", "investments": "None", "totalAssets": "88291000", "longTermDebt": "4723000", "shortTermDebt": "6213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "13118000", "reportedCurrency": "USD", "retainedEarnings": "-52161000", "totalLiabilities": "46823000", "otherCurrentAssets": "1755000", "totalCurrentAssets": "66841000", "currentLongTermDebt": "5087000", "longTermInvestments": "435000", "shortTermInvestments": "23000000", "currentNetReceivables": "20602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21450000", "currentAccountsPayable": "9812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10936000", "totalShareholderEquity": "41468000", "capitalLeaseObligations": "1126000", "otherCurrentLiabilities": "11156000", "totalCurrentLiabilities": "36455000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10368000", "cashAndShortTermInvestments": "18600000", "commonStockSharesOutstanding": "25406040", "intangibleAssetsExcludingGoodwill": "13118000", "cashAndCashEquivalentsAtCarryingValue": "18600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8958000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "151000", "operatingCashflow": "-1794000", "capitalExpenditures": "648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "242000", "cashflowFromInvestment": "8173000", "stockBasedCompensation": "879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 8054000, "cost_of_revenue": 2863000, "gross_profit": 5191000, "ebit": -6824000, "ebitda": -5173000, "pretax_income": -6973000, "tax_provision": 281000, "net_income": -7254000, "net_income_to_common": -7254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11948000, "total_current_assets": 75798000, "total_assets": 97582000, "short_term_debt": 6141000, "long_term_debt": 4768000, "total_debt": 10909000, "total_liabilities": 48298000, "total_equity": 49284000, "shares_outstanding": 25273470, "goodwill_and_intangibles": 13310000 }, "cash_flow": { "operating_cash_flow": -9384000, "capital_expenditure": 461000, "free_cash_flow": -8923000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333140, "ticker_id": 3770, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6824000", "ebitda": "-5173000", "netIncome": "-7254000", "grossProfit": "5191000", "depreciation": "None", "totalRevenue": "8054000", "costOfRevenue": "2863000", "interestIncome": "None", "incomeBeforeTax": "-6973000", "interestExpense": "None", "operatingIncome": "-6824000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "281000", "reportedCurrency": "USD", "netInterestIncome": "368000", "nonInterestIncome": "None", "operatingExpenses": "12015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7227000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1651000", "sellingGeneralAndAdministrative": "2451000", "netIncomeFromContinuingOperations": "-7254000" }, "balance": { "goodwill": "None", "inventory": "3034000", "commonStock": "2960000", "currentDebt": "None", "investments": "None", "totalAssets": "97582000", "longTermDebt": "4768000", "shortTermDebt": "6141000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13310000", "reportedCurrency": "USD", "retainedEarnings": "-43049000", "totalLiabilities": "48298000", "otherCurrentAssets": "1844000", "totalCurrentAssets": "75798000", "currentLongTermDebt": "4765000", "longTermInvestments": "402000", "shortTermInvestments": "34000000", "currentNetReceivables": "24972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21784000", "currentAccountsPayable": "8886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10997000", "totalShareholderEquity": "49284000", "capitalLeaseObligations": "1464000", "otherCurrentLiabilities": "12432000", "totalCurrentLiabilities": "39052000", "otherNonCurrentLiabilities": "1349000", "totalNonCurrentLiabilities": "9246000", "cashAndShortTermInvestments": "11948000", "commonStockSharesOutstanding": "25273470", "intangibleAssetsExcludingGoodwill": "13310000", "cashAndCashEquivalentsAtCarryingValue": "11948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6973000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-103000", "operatingCashflow": "-9384000", "capitalExpenditures": "461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5734000", "cashflowFromInvestment": "17971000", "stockBasedCompensation": "1014000", "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": "1651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8054000, "cost_of_revenue": 2863000, "gross_profit": 5191000, "research_and_development": 7227000, "selling_general_admin": 2451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6824000, "depreciation_amortisation": 1651000, "ebitda": -5173000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -6973000, "tax_provision": 281000, "effective_tax_rate": null, "net_income": -7254000, "net_income_continuing_ops": -7254000, "net_income_to_common": -7254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11948000, "short_term_investments": 34000000, "net_receivables": 24972000, "inventory": 3034000, "other_current_assets": null, "total_current_assets": 75798000, "net_ppe": null, "goodwill": null, "intangible_assets": 13310000, "goodwill_and_intangibles": 13310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21784000, "total_assets": 97582000, "short_term_debt": 6141000, "accounts_payable": 8886000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39052000, "long_term_debt": 4768000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9246000, "total_liabilities": 48298000, "total_debt": 10909000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43049000, "total_equity": 49284000, "shares_outstanding": 25273470, "operating_cash_flow": -9384000, "stock_based_compensation": 1014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17971000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5734000, "free_cash_flow": -8923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6824000", "ebitda": "-5173000", "netIncome": "-7254000", "grossProfit": "5191000", "depreciation": "None", "totalRevenue": "8054000", "costOfRevenue": "2863000", "interestIncome": "None", "incomeBeforeTax": "-6973000", "interestExpense": "None", "operatingIncome": "-6824000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "281000", "reportedCurrency": "USD", "netInterestIncome": "368000", "nonInterestIncome": "None", "operatingExpenses": "12015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7227000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1651000", "sellingGeneralAndAdministrative": "2451000", "netIncomeFromContinuingOperations": "-7254000" }, "balance": { "goodwill": "None", "inventory": "3034000", "commonStock": "2960000", "currentDebt": "None", "investments": "None", "totalAssets": "97582000", "longTermDebt": "4768000", "shortTermDebt": "6141000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13310000", "reportedCurrency": "USD", "retainedEarnings": "-43049000", "totalLiabilities": "48298000", "otherCurrentAssets": "1844000", "totalCurrentAssets": "75798000", "currentLongTermDebt": "4765000", "longTermInvestments": "402000", "shortTermInvestments": "34000000", "currentNetReceivables": "24972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21784000", "currentAccountsPayable": "8886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10997000", "totalShareholderEquity": "49284000", "capitalLeaseObligations": "1464000", "otherCurrentLiabilities": "12432000", "totalCurrentLiabilities": "39052000", "otherNonCurrentLiabilities": "1349000", "totalNonCurrentLiabilities": "9246000", "cashAndShortTermInvestments": "11948000", "commonStockSharesOutstanding": "25273470", "intangibleAssetsExcludingGoodwill": "13310000", "cashAndCashEquivalentsAtCarryingValue": "11948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6973000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-103000", "operatingCashflow": "-9384000", "capitalExpenditures": "461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5734000", "cashflowFromInvestment": "17971000", "stockBasedCompensation": "1014000", "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": "1651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 11049000, "cost_of_revenue": 3605000, "gross_profit": 7444000, "ebit": 105503000, "ebitda": 106439000, "pretax_income": -3469000, "tax_provision": -1458000, "net_income": -2011000, "net_income_to_common": -2011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9093000, "total_current_assets": 92984000, "total_assets": 106532000, "short_term_debt": 10414000, "long_term_debt": 5609000, "total_debt": 16023000, "total_liabilities": 51173000, "total_equity": 55359000, "shares_outstanding": 251408, "goodwill_and_intangibles": 5641000 }, "cash_flow": { "operating_cash_flow": -27962000, "capital_expenditure": 1878000, "free_cash_flow": -26084000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333141, "ticker_id": 3770, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105503000", "ebitda": "106439000", "netIncome": "-2011000", "grossProfit": "7444000", "depreciation": "None", "totalRevenue": "11049000", "costOfRevenue": "3605000", "interestIncome": "None", "incomeBeforeTax": "-3469000", "interestExpense": "None", "operatingIncome": "-5195000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1458000", "reportedCurrency": "USD", "netInterestIncome": "540000", "nonInterestIncome": "None", "operatingExpenses": "12639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7522000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "936000", "sellingGeneralAndAdministrative": "3072000", "netIncomeFromContinuingOperations": "-2011000" }, "balance": { "goodwill": "0", "inventory": "2874000", "commonStock": "2934000", "currentDebt": "None", "investments": "None", "totalAssets": "106532000", "longTermDebt": "5609000", "shortTermDebt": "10414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5641000", "reportedCurrency": "USD", "retainedEarnings": "-35795000", "totalLiabilities": "51173000", "otherCurrentAssets": "1410000", "totalCurrentAssets": "92984000", "currentLongTermDebt": "8975000", "longTermInvestments": "353000", "shortTermInvestments": "53000000", "currentNetReceivables": "26607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13548000", "currentAccountsPayable": "6106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16356000", "totalShareholderEquity": "55359000", "capitalLeaseObligations": "1772000", "otherCurrentLiabilities": "11174000", "totalCurrentLiabilities": "42173000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9000000", "cashAndShortTermInvestments": "9093000", "commonStockSharesOutstanding": "251408", "intangibleAssetsExcludingGoodwill": "5641000", "cashAndCashEquivalentsAtCarryingValue": "9093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3469000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "953000", "operatingCashflow": "-27962000", "capitalExpenditures": "1878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82766000", "cashflowFromInvestment": "-53754000", "stockBasedCompensation": "444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11049000, "cost_of_revenue": 3605000, "gross_profit": 7444000, "research_and_development": 7522000, "selling_general_admin": 3072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105503000, "depreciation_amortisation": 936000, "ebitda": 106439000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3469000, "tax_provision": -1458000, "effective_tax_rate": null, "net_income": -2011000, "net_income_continuing_ops": -2011000, "net_income_to_common": -2011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9093000, "short_term_investments": 53000000, "net_receivables": 26607000, "inventory": 2874000, "other_current_assets": null, "total_current_assets": 92984000, "net_ppe": null, "goodwill": 0, "intangible_assets": 5641000, "goodwill_and_intangibles": 5641000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13548000, "total_assets": 106532000, "short_term_debt": 10414000, "accounts_payable": 6106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42173000, "long_term_debt": 5609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9000000, "total_liabilities": 51173000, "total_debt": 16023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35795000, "total_equity": 55359000, "shares_outstanding": 251408, "operating_cash_flow": -27962000, "stock_based_compensation": 444000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1878000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53754000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82766000, "free_cash_flow": -26084000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105503000", "ebitda": "106439000", "netIncome": "-2011000", "grossProfit": "7444000", "depreciation": "None", "totalRevenue": "11049000", "costOfRevenue": "3605000", "interestIncome": "None", "incomeBeforeTax": "-3469000", "interestExpense": "None", "operatingIncome": "-5195000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1458000", "reportedCurrency": "USD", "netInterestIncome": "540000", "nonInterestIncome": "None", "operatingExpenses": "12639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7522000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "936000", "sellingGeneralAndAdministrative": "3072000", "netIncomeFromContinuingOperations": "-2011000" }, "balance": { "goodwill": "0", "inventory": "2874000", "commonStock": "2934000", "currentDebt": "None", "investments": "None", "totalAssets": "106532000", "longTermDebt": "5609000", "shortTermDebt": "10414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5641000", "reportedCurrency": "USD", "retainedEarnings": "-35795000", "totalLiabilities": "51173000", "otherCurrentAssets": "1410000", "totalCurrentAssets": "92984000", "currentLongTermDebt": "8975000", "longTermInvestments": "353000", "shortTermInvestments": "53000000", "currentNetReceivables": "26607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13548000", "currentAccountsPayable": "6106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16356000", "totalShareholderEquity": "55359000", "capitalLeaseObligations": "1772000", "otherCurrentLiabilities": "11174000", "totalCurrentLiabilities": "42173000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9000000", "cashAndShortTermInvestments": "9093000", "commonStockSharesOutstanding": "251408", "intangibleAssetsExcludingGoodwill": "5641000", "cashAndCashEquivalentsAtCarryingValue": "9093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3469000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "953000", "operatingCashflow": "-27962000", "capitalExpenditures": "1878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82766000", "cashflowFromInvestment": "-53754000", "stockBasedCompensation": "444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 10080000, "cost_of_revenue": 1767000, "gross_profit": 8313000, "ebit": -9161000, "ebitda": 49528000, "pretax_income": 76961000, "tax_provision": 4682000, "net_income": 72279000, "net_income_to_common": 72279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173583000, "total_current_assets": 209314000, "total_assets": 222119000, "short_term_debt": 98137000, "long_term_debt": 7110000, "total_debt": 105247000, "total_liabilities": 164675000, "total_equity": 57444000, "shares_outstanding": 24952980, "goodwill_and_intangibles": 4440000 }, "cash_flow": { "operating_cash_flow": -1521000, "capital_expenditure": 1815000, "free_cash_flow": 294000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333143, "ticker_id": 3770, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9161000", "ebitda": "49528000", "netIncome": "72279000", "grossProfit": "8313000", "depreciation": "None", "totalRevenue": "10080000", "costOfRevenue": "1767000", "interestIncome": "None", "incomeBeforeTax": "76961000", "interestExpense": "9320522", "operatingIncome": "86969000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4682000", "reportedCurrency": "USD", "netInterestIncome": "-9294000", "nonInterestIncome": "None", "operatingExpenses": "-78656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8603000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58689000", "sellingGeneralAndAdministrative": "5512000", "netIncomeFromContinuingOperations": "72279000" }, "balance": { "goodwill": "None", "inventory": "4147000", "commonStock": "2918000", "currentDebt": "None", "investments": "None", "totalAssets": "222119000", "longTermDebt": "7110000", "shortTermDebt": "98137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4440000", "reportedCurrency": "USD", "retainedEarnings": "-33784000", "totalLiabilities": "164675000", "otherCurrentAssets": "1221000", "totalCurrentAssets": "209314000", "currentLongTermDebt": "96774000", "longTermInvestments": "586000", "shortTermInvestments": "None", "currentNetReceivables": "30363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12805000", "currentAccountsPayable": "19794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105896000", "totalShareholderEquity": "57444000", "capitalLeaseObligations": "2012000", "otherCurrentLiabilities": "19727000", "totalCurrentLiabilities": "154198000", "otherNonCurrentLiabilities": "864000", "totalNonCurrentLiabilities": "10477000", "cashAndShortTermInvestments": "173583000", "commonStockSharesOutstanding": "24952980", "intangibleAssetsExcludingGoodwill": "4440000", "cashAndCashEquivalentsAtCarryingValue": "173583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76961000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "376000", "operatingCashflow": "-1521000", "capitalExpenditures": "1815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1423000", "cashflowFromInvestment": "163405000", "stockBasedCompensation": "682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10080000, "cost_of_revenue": 1767000, "gross_profit": 8313000, "research_and_development": 8603000, "selling_general_admin": 5512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9161000, "depreciation_amortisation": 58689000, "ebitda": 49528000, "interest_expense": 9320522, "interest_income": null, "other_non_operating": null, "pretax_income": 76961000, "tax_provision": 4682000, "effective_tax_rate": null, "net_income": 72279000, "net_income_continuing_ops": 72279000, "net_income_to_common": 72279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173583000, "short_term_investments": null, "net_receivables": 30363000, "inventory": 4147000, "other_current_assets": null, "total_current_assets": 209314000, "net_ppe": null, "goodwill": null, "intangible_assets": 4440000, "goodwill_and_intangibles": 4440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12805000, "total_assets": 222119000, "short_term_debt": 98137000, "accounts_payable": 19794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154198000, "long_term_debt": 7110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10477000, "total_liabilities": 164675000, "total_debt": 105247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33784000, "total_equity": 57444000, "shares_outstanding": 24952980, "operating_cash_flow": -1521000, "stock_based_compensation": 682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1815000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 163405000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1423000, "free_cash_flow": 294000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9161000", "ebitda": "49528000", "netIncome": "72279000", "grossProfit": "8313000", "depreciation": "None", "totalRevenue": "10080000", "costOfRevenue": "1767000", "interestIncome": "None", "incomeBeforeTax": "76961000", "interestExpense": "9320522", "operatingIncome": "86969000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4682000", "reportedCurrency": "USD", "netInterestIncome": "-9294000", "nonInterestIncome": "None", "operatingExpenses": "-78656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8603000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58689000", "sellingGeneralAndAdministrative": "5512000", "netIncomeFromContinuingOperations": "72279000" }, "balance": { "goodwill": "None", "inventory": "4147000", "commonStock": "2918000", "currentDebt": "None", "investments": "None", "totalAssets": "222119000", "longTermDebt": "7110000", "shortTermDebt": "98137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4440000", "reportedCurrency": "USD", "retainedEarnings": "-33784000", "totalLiabilities": "164675000", "otherCurrentAssets": "1221000", "totalCurrentAssets": "209314000", "currentLongTermDebt": "96774000", "longTermInvestments": "586000", "shortTermInvestments": "None", "currentNetReceivables": "30363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12805000", "currentAccountsPayable": "19794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105896000", "totalShareholderEquity": "57444000", "capitalLeaseObligations": "2012000", "otherCurrentLiabilities": "19727000", "totalCurrentLiabilities": "154198000", "otherNonCurrentLiabilities": "864000", "totalNonCurrentLiabilities": "10477000", "cashAndShortTermInvestments": "173583000", "commonStockSharesOutstanding": "24952980", "intangibleAssetsExcludingGoodwill": "4440000", "cashAndCashEquivalentsAtCarryingValue": "173583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76961000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "376000", "operatingCashflow": "-1521000", "capitalExpenditures": "1815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1423000", "cashflowFromInvestment": "163405000", "stockBasedCompensation": "682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 9675000, "cost_of_revenue": 1547000, "gross_profit": 8128000, "ebit": -3708000, "ebitda": -1607000, "pretax_income": -433000, "tax_provision": 146000, "net_income": -579000, "net_income_to_common": -579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13108000, "total_current_assets": 37364000, "total_assets": 122249000, "short_term_debt": 89628000, "long_term_debt": 7908000, "total_debt": 97536000, "total_liabilities": 138172000, "total_equity": -15923000, "shares_outstanding": 24765060, "goodwill_and_intangibles": 75732000 }, "cash_flow": { "operating_cash_flow": 13222000, "capital_expenditure": 5351000, "free_cash_flow": 18573000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333144, "ticker_id": 3770, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3708000", "ebitda": "-1607000", "netIncome": "-579000", "grossProfit": "8128000", "depreciation": "None", "totalRevenue": "9675000", "costOfRevenue": "1547000", "interestIncome": "None", "incomeBeforeTax": "-433000", "interestExpense": "10795886", "operatingIncome": "-3708000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "146000", "reportedCurrency": "USD", "netInterestIncome": "-10806000", "nonInterestIncome": "None", "operatingExpenses": "11836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5789000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2101000", "sellingGeneralAndAdministrative": "2916000", "netIncomeFromContinuingOperations": "-911000" }, "balance": { "goodwill": "None", "inventory": "4523000", "commonStock": "2905000", "currentDebt": "None", "investments": "None", "totalAssets": "122249000", "longTermDebt": "7908000", "shortTermDebt": "89628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "75732000", "reportedCurrency": "USD", "retainedEarnings": "-106063000", "totalLiabilities": "138172000", "otherCurrentAssets": "1500000", "totalCurrentAssets": "37364000", "currentLongTermDebt": "88327000", "longTermInvestments": "349000", "shortTermInvestments": "None", "currentNetReceivables": "18233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84885000", "currentAccountsPayable": "14935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98656000", "totalShareholderEquity": "-15923000", "capitalLeaseObligations": "2421000", "otherCurrentLiabilities": "11432000", "totalCurrentLiabilities": "126949000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11223000", "cashAndShortTermInvestments": "13108000", "commonStockSharesOutstanding": "24765060", "intangibleAssetsExcludingGoodwill": "75732000", "cashAndCashEquivalentsAtCarryingValue": "13108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-433000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "723000", "operatingCashflow": "13222000", "capitalExpenditures": "5351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4757000", "cashflowFromInvestment": "-5343000", "stockBasedCompensation": "1847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9675000, "cost_of_revenue": 1547000, "gross_profit": 8128000, "research_and_development": 5789000, "selling_general_admin": 2916000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3708000, "depreciation_amortisation": 2101000, "ebitda": -1607000, "interest_expense": 10795886, "interest_income": null, "other_non_operating": null, "pretax_income": -433000, "tax_provision": 146000, "effective_tax_rate": null, "net_income": -579000, "net_income_continuing_ops": -911000, "net_income_to_common": -579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13108000, "short_term_investments": null, "net_receivables": 18233000, "inventory": 4523000, "other_current_assets": null, "total_current_assets": 37364000, "net_ppe": null, "goodwill": null, "intangible_assets": 75732000, "goodwill_and_intangibles": 75732000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84885000, "total_assets": 122249000, "short_term_debt": 89628000, "accounts_payable": 14935000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126949000, "long_term_debt": 7908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11223000, "total_liabilities": 138172000, "total_debt": 97536000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -106063000, "total_equity": -15923000, "shares_outstanding": 24765060, "operating_cash_flow": 13222000, "stock_based_compensation": 1847000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5343000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4757000, "free_cash_flow": 18573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3708000", "ebitda": "-1607000", "netIncome": "-579000", "grossProfit": "8128000", "depreciation": "None", "totalRevenue": "9675000", "costOfRevenue": "1547000", "interestIncome": "None", "incomeBeforeTax": "-433000", "interestExpense": "10795886", "operatingIncome": "-3708000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "146000", "reportedCurrency": "USD", "netInterestIncome": "-10806000", "nonInterestIncome": "None", "operatingExpenses": "11836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5789000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2101000", "sellingGeneralAndAdministrative": "2916000", "netIncomeFromContinuingOperations": "-911000" }, "balance": { "goodwill": "None", "inventory": "4523000", "commonStock": "2905000", "currentDebt": "None", "investments": "None", "totalAssets": "122249000", "longTermDebt": "7908000", "shortTermDebt": "89628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "75732000", "reportedCurrency": "USD", "retainedEarnings": "-106063000", "totalLiabilities": "138172000", "otherCurrentAssets": "1500000", "totalCurrentAssets": "37364000", "currentLongTermDebt": "88327000", "longTermInvestments": "349000", "shortTermInvestments": "None", "currentNetReceivables": "18233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84885000", "currentAccountsPayable": "14935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98656000", "totalShareholderEquity": "-15923000", "capitalLeaseObligations": "2421000", "otherCurrentLiabilities": "11432000", "totalCurrentLiabilities": "126949000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11223000", "cashAndShortTermInvestments": "13108000", "commonStockSharesOutstanding": "24765060", "intangibleAssetsExcludingGoodwill": "75732000", "cashAndCashEquivalentsAtCarryingValue": "13108000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-433000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "723000", "operatingCashflow": "13222000", "capitalExpenditures": "5351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4757000", "cashflowFromInvestment": "-5343000", "stockBasedCompensation": "1847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 6027000, "cost_of_revenue": 2173000, "gross_profit": 3854000, "ebit": -8533000, "ebitda": -6216000, "pretax_income": -11623000, "tax_provision": 167000, "net_income": -11790000, "net_income_to_common": -11790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 474000, "total_current_assets": 28519000, "total_assets": 113444000, "short_term_debt": 84783000, "long_term_debt": 10765000, "total_debt": 95548000, "total_liabilities": 130234000, "total_equity": -16790000, "shares_outstanding": 24645500, "goodwill_and_intangibles": 71595000 }, "cash_flow": { "operating_cash_flow": -3250000, "capital_expenditure": 10700000, "free_cash_flow": 7450000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333145, "ticker_id": 3770, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8533000", "ebitda": "-6216000", "netIncome": "-11790000", "grossProfit": "3854000", "depreciation": "None", "totalRevenue": "6027000", "costOfRevenue": "2173000", "interestIncome": "None", "incomeBeforeTax": "-11623000", "interestExpense": "3318000", "operatingIncome": "-8533000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "167000", "reportedCurrency": "USD", "netInterestIncome": "-3318000", "nonInterestIncome": "None", "operatingExpenses": "12387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6613000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2317000", "sellingGeneralAndAdministrative": "2902000", "netIncomeFromContinuingOperations": "-11790000" }, "balance": { "goodwill": "None", "inventory": "5246000", "commonStock": "2891000", "currentDebt": "None", "investments": "None", "totalAssets": "113444000", "longTermDebt": "10765000", "shortTermDebt": "84783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "71595000", "reportedCurrency": "USD", "retainedEarnings": "-105152000", "totalLiabilities": "130234000", "otherCurrentAssets": "1936000", "totalCurrentAssets": "28519000", "currentLongTermDebt": "83434000", "longTermInvestments": "353000", "shortTermInvestments": "None", "currentNetReceivables": "20863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84925000", "currentAccountsPayable": "18485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96905000", "totalShareholderEquity": "-16790000", "capitalLeaseObligations": "2706000", "otherCurrentLiabilities": "9201000", "totalCurrentLiabilities": "115707000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14527000", "cashAndShortTermInvestments": "474000", "commonStockSharesOutstanding": "24645500", "intangibleAssetsExcludingGoodwill": "71595000", "cashAndCashEquivalentsAtCarryingValue": "474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11623000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1089000", "operatingCashflow": "-3250000", "capitalExpenditures": "10700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8644000", "cashflowFromInvestment": "-10621000", "stockBasedCompensation": "1117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6027000, "cost_of_revenue": 2173000, "gross_profit": 3854000, "research_and_development": 6613000, "selling_general_admin": 2902000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8533000, "depreciation_amortisation": 2317000, "ebitda": -6216000, "interest_expense": 3318000, "interest_income": null, "other_non_operating": null, "pretax_income": -11623000, "tax_provision": 167000, "effective_tax_rate": null, "net_income": -11790000, "net_income_continuing_ops": -11790000, "net_income_to_common": -11790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 474000, "short_term_investments": null, "net_receivables": 20863000, "inventory": 5246000, "other_current_assets": null, "total_current_assets": 28519000, "net_ppe": null, "goodwill": null, "intangible_assets": 71595000, "goodwill_and_intangibles": 71595000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84925000, "total_assets": 113444000, "short_term_debt": 84783000, "accounts_payable": 18485000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115707000, "long_term_debt": 10765000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14527000, "total_liabilities": 130234000, "total_debt": 95548000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -105152000, "total_equity": -16790000, "shares_outstanding": 24645500, "operating_cash_flow": -3250000, "stock_based_compensation": 1117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10621000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8644000, "free_cash_flow": 7450000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8533000", "ebitda": "-6216000", "netIncome": "-11790000", "grossProfit": "3854000", "depreciation": "None", "totalRevenue": "6027000", "costOfRevenue": "2173000", "interestIncome": "None", "incomeBeforeTax": "-11623000", "interestExpense": "3318000", "operatingIncome": "-8533000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "167000", "reportedCurrency": "USD", "netInterestIncome": "-3318000", "nonInterestIncome": "None", "operatingExpenses": "12387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6613000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2317000", "sellingGeneralAndAdministrative": "2902000", "netIncomeFromContinuingOperations": "-11790000" }, "balance": { "goodwill": "None", "inventory": "5246000", "commonStock": "2891000", "currentDebt": "None", "investments": "None", "totalAssets": "113444000", "longTermDebt": "10765000", "shortTermDebt": "84783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "71595000", "reportedCurrency": "USD", "retainedEarnings": "-105152000", "totalLiabilities": "130234000", "otherCurrentAssets": "1936000", "totalCurrentAssets": "28519000", "currentLongTermDebt": "83434000", "longTermInvestments": "353000", "shortTermInvestments": "None", "currentNetReceivables": "20863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84925000", "currentAccountsPayable": "18485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96905000", "totalShareholderEquity": "-16790000", "capitalLeaseObligations": "2706000", "otherCurrentLiabilities": "9201000", "totalCurrentLiabilities": "115707000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14527000", "cashAndShortTermInvestments": "474000", "commonStockSharesOutstanding": "24645500", "intangibleAssetsExcludingGoodwill": "71595000", "cashAndCashEquivalentsAtCarryingValue": "474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11623000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1089000", "operatingCashflow": "-3250000", "capitalExpenditures": "10700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8644000", "cashflowFromInvestment": "-10621000", "stockBasedCompensation": "1117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 6027000, "cost_of_revenue": 3331500, "gross_profit": 2695500, "ebit": -8533000, "ebitda": -6216000, "pretax_income": -11623000, "tax_provision": 167000, "net_income": -11790000, "net_income_to_common": -11790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 474000, "total_current_assets": 28519000, "total_assets": 113444000, "short_term_debt": 84783000, "long_term_debt": 2928000, "total_debt": 87711000, "total_liabilities": 119469000, "total_equity": -16790000, "shares_outstanding": 24645504, "goodwill_and_intangibles": 71595000 }, "cash_flow": { "operating_cash_flow": -3488000, "capital_expenditure": 10700000, "free_cash_flow": 7212000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333146, "ticker_id": 3770, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8533000", "ebitda": "-6216000", "netIncome": "-11790000", "grossProfit": "2695500", "depreciation": "None", "totalRevenue": "6027000", "costOfRevenue": "3331500", "interestIncome": "None", "incomeBeforeTax": "-11623000", "interestExpense": "3175000", "operatingIncome": "-8533000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "167000", "reportedCurrency": "USD", "netInterestIncome": "-3121000", "nonInterestIncome": "None", "operatingExpenses": "11228500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6613000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3331500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2317000", "sellingGeneralAndAdministrative": "2902000", "netIncomeFromContinuingOperations": "-17280000" }, "balance": { "goodwill": "None", "inventory": "5246000", "commonStock": "2891000", "currentDebt": "None", "investments": "None", "totalAssets": "113444000", "longTermDebt": "2928000", "shortTermDebt": "84783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "71595000", "reportedCurrency": "USD", "retainedEarnings": "-105152000", "totalLiabilities": "119469000", "otherCurrentAssets": "1936000", "totalCurrentAssets": "28519000", "currentLongTermDebt": "74645000", "longTermInvestments": "360000", "shortTermInvestments": "0", "currentNetReceivables": "20863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84925000", "currentAccountsPayable": "18485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "82022000", "totalShareholderEquity": "-16790000", "capitalLeaseObligations": "3116000", "otherCurrentLiabilities": "9201000", "totalCurrentLiabilities": "115707000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3762000", "cashAndShortTermInvestments": "474000", "commonStockSharesOutstanding": "24645504", "intangibleAssetsExcludingGoodwill": "71595000", "cashAndCashEquivalentsAtCarryingValue": "474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11790000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1089000", "operatingCashflow": "-3488000", "capitalExpenditures": "10700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8903000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6027000, "cost_of_revenue": 3331500, "gross_profit": 2695500, "research_and_development": 6613000, "selling_general_admin": 2902000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8533000, "depreciation_amortisation": 2317000, "ebitda": -6216000, "interest_expense": 3175000, "interest_income": null, "other_non_operating": null, "pretax_income": -11623000, "tax_provision": 167000, "effective_tax_rate": null, "net_income": -11790000, "net_income_continuing_ops": -17280000, "net_income_to_common": -11790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 474000, "short_term_investments": 0, "net_receivables": 20863000, "inventory": 5246000, "other_current_assets": null, "total_current_assets": 28519000, "net_ppe": null, "goodwill": null, "intangible_assets": 71595000, "goodwill_and_intangibles": 71595000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84925000, "total_assets": 113444000, "short_term_debt": 84783000, "accounts_payable": 18485000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115707000, "long_term_debt": 2928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3762000, "total_liabilities": 119469000, "total_debt": 87711000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -105152000, "total_equity": -16790000, "shares_outstanding": 24645504, "operating_cash_flow": -3488000, "stock_based_compensation": 1117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8903000, "free_cash_flow": 7212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8533000", "ebitda": "-6216000", "netIncome": "-11790000", "grossProfit": "2695500", "depreciation": "None", "totalRevenue": "6027000", "costOfRevenue": "3331500", "interestIncome": "None", "incomeBeforeTax": "-11623000", "interestExpense": "3175000", "operatingIncome": "-8533000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "167000", "reportedCurrency": "USD", "netInterestIncome": "-3121000", "nonInterestIncome": "None", "operatingExpenses": "11228500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6613000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3331500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2317000", "sellingGeneralAndAdministrative": "2902000", "netIncomeFromContinuingOperations": "-17280000" }, "balance": { "goodwill": "None", "inventory": "5246000", "commonStock": "2891000", "currentDebt": "None", "investments": "None", "totalAssets": "113444000", "longTermDebt": "2928000", "shortTermDebt": "84783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "71595000", "reportedCurrency": "USD", "retainedEarnings": "-105152000", "totalLiabilities": "119469000", "otherCurrentAssets": "1936000", "totalCurrentAssets": "28519000", "currentLongTermDebt": "74645000", "longTermInvestments": "360000", "shortTermInvestments": "0", "currentNetReceivables": "20863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84925000", "currentAccountsPayable": "18485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "82022000", "totalShareholderEquity": "-16790000", "capitalLeaseObligations": "3116000", "otherCurrentLiabilities": "9201000", "totalCurrentLiabilities": "115707000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3762000", "cashAndShortTermInvestments": "474000", "commonStockSharesOutstanding": "24645504", "intangibleAssetsExcludingGoodwill": "71595000", "cashAndCashEquivalentsAtCarryingValue": "474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11790000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1089000", "operatingCashflow": "-3488000", "capitalExpenditures": "10700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8903000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 7786000, "cost_of_revenue": 1105000, "gross_profit": 6681000, "ebit": -7846000, "ebitda": -5560000, "pretax_income": -9449000, "tax_provision": 104000, "net_income": -9553000, "net_income_to_common": -9553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6740000, "total_current_assets": 37185000, "total_assets": 104479000, "short_term_debt": 62314000, "long_term_debt": 3830000, "total_debt": 66144000, "total_liabilities": 95642000, "total_equity": 8837000, "shares_outstanding": 22683094, "goodwill_and_intangibles": 59102000 }, "cash_flow": { "operating_cash_flow": 819000, "capital_expenditure": 6734000, "free_cash_flow": 7553000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333148, "ticker_id": 3770, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7846000", "ebitda": "-5560000", "netIncome": "-9553000", "grossProfit": "6681000", "depreciation": "None", "totalRevenue": "7786000", "costOfRevenue": "1105000", "interestIncome": "None", "incomeBeforeTax": "-9449000", "interestExpense": "2802000", "operatingIncome": "-7846000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-2802000", "nonInterestIncome": "None", "operatingExpenses": "14527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5974000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2286000", "sellingGeneralAndAdministrative": "5618000", "netIncomeFromContinuingOperations": "-9553000" }, "balance": { "goodwill": "None", "inventory": "8548000", "commonStock": "2846000", "currentDebt": "None", "investments": "None", "totalAssets": "104479000", "longTermDebt": "3830000", "shortTermDebt": "62314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "59102000", "reportedCurrency": "USD", "retainedEarnings": "-76082000", "totalLiabilities": "95642000", "otherCurrentAssets": "2000000", "totalCurrentAssets": "37185000", "currentLongTermDebt": "61059000", "longTermInvestments": "334000", "shortTermInvestments": "None", "currentNetReceivables": "19897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67294000", "currentAccountsPayable": "15432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7098000", "shortLongTermDebtTotal": "67998000", "totalShareholderEquity": "8837000", "capitalLeaseObligations": "3109000", "otherCurrentLiabilities": "8712000", "totalCurrentLiabilities": "87546000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8096000", "cashAndShortTermInvestments": "6740000", "commonStockSharesOutstanding": "22683094", "intangibleAssetsExcludingGoodwill": "59102000", "cashAndCashEquivalentsAtCarryingValue": "6740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9449000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-144000", "operatingCashflow": "819000", "capitalExpenditures": "6734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4709000", "cashflowFromInvestment": "-1661000", "stockBasedCompensation": "1757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7786000, "cost_of_revenue": 1105000, "gross_profit": 6681000, "research_and_development": 5974000, "selling_general_admin": 5618000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7846000, "depreciation_amortisation": 2286000, "ebitda": -5560000, "interest_expense": 2802000, "interest_income": null, "other_non_operating": null, "pretax_income": -9449000, "tax_provision": 104000, "effective_tax_rate": null, "net_income": -9553000, "net_income_continuing_ops": -9553000, "net_income_to_common": -9553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6740000, "short_term_investments": null, "net_receivables": 19897000, "inventory": 8548000, "other_current_assets": null, "total_current_assets": 37185000, "net_ppe": null, "goodwill": null, "intangible_assets": 59102000, "goodwill_and_intangibles": 59102000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67294000, "total_assets": 104479000, "short_term_debt": 62314000, "accounts_payable": 15432000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87546000, "long_term_debt": 3830000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8096000, "total_liabilities": 95642000, "total_debt": 66144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76082000, "total_equity": 8837000, "shares_outstanding": 22683094, "operating_cash_flow": 819000, "stock_based_compensation": 1757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6734000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1661000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4709000, "free_cash_flow": 7553000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7846000", "ebitda": "-5560000", "netIncome": "-9553000", "grossProfit": "6681000", "depreciation": "None", "totalRevenue": "7786000", "costOfRevenue": "1105000", "interestIncome": "None", "incomeBeforeTax": "-9449000", "interestExpense": "2802000", "operatingIncome": "-7846000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-2802000", "nonInterestIncome": "None", "operatingExpenses": "14527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5974000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2286000", "sellingGeneralAndAdministrative": "5618000", "netIncomeFromContinuingOperations": "-9553000" }, "balance": { "goodwill": "None", "inventory": "8548000", "commonStock": "2846000", "currentDebt": "None", "investments": "None", "totalAssets": "104479000", "longTermDebt": "3830000", "shortTermDebt": "62314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "59102000", "reportedCurrency": "USD", "retainedEarnings": "-76082000", "totalLiabilities": "95642000", "otherCurrentAssets": "2000000", "totalCurrentAssets": "37185000", "currentLongTermDebt": "61059000", "longTermInvestments": "334000", "shortTermInvestments": "None", "currentNetReceivables": "19897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67294000", "currentAccountsPayable": "15432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7098000", "shortLongTermDebtTotal": "67998000", "totalShareholderEquity": "8837000", "capitalLeaseObligations": "3109000", "otherCurrentLiabilities": "8712000", "totalCurrentLiabilities": "87546000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8096000", "cashAndShortTermInvestments": "6740000", "commonStockSharesOutstanding": "22683094", "intangibleAssetsExcludingGoodwill": "59102000", "cashAndCashEquivalentsAtCarryingValue": "6740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9449000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-144000", "operatingCashflow": "819000", "capitalExpenditures": "6734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4709000", "cashflowFromInvestment": "-1661000", "stockBasedCompensation": "1757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "income_statement": { "revenue": 9158000, "cost_of_revenue": 1625000, "gross_profit": 7533000, "ebit": -5383000, "ebitda": -2516000, "pretax_income": -7894000, "tax_provision": 1223000, "net_income": -9117000, "net_income_to_common": -9117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2893000, "total_current_assets": 42854000, "total_assets": 106906000, "short_term_debt": 53466000, "long_term_debt": 11345000, "total_debt": 64811000, "total_liabilities": 96064000, "total_equity": 10842000, "shares_outstanding": 22847787, "goodwill_and_intangibles": 55474000 }, "cash_flow": { "operating_cash_flow": -8714000, "capital_expenditure": 7460000, "free_cash_flow": -1254000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333149, "ticker_id": 3770, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:21.639354+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5383000", "ebitda": "-2516000", "netIncome": "-9117000", "grossProfit": "7533000", "depreciation": "None", "totalRevenue": "9158000", "costOfRevenue": "1625000", "interestIncome": "None", "incomeBeforeTax": "-7894000", "interestExpense": "2796000", "operatingIncome": "-5383000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1223000", "reportedCurrency": "USD", "netInterestIncome": "-2796000", "nonInterestIncome": "None", "operatingExpenses": "12916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6346000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2867000", "sellingGeneralAndAdministrative": "3588000", "netIncomeFromContinuingOperations": "-9117000" }, "balance": { "goodwill": "None", "inventory": "8404000", "commonStock": "2747000", "currentDebt": "None", "investments": "None", "totalAssets": "106906000", "longTermDebt": "11345000", "shortTermDebt": "53466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "55474000", "reportedCurrency": "USD", "retainedEarnings": "-66529000", "totalLiabilities": "96064000", "otherCurrentAssets": "1822000", "totalCurrentAssets": "42854000", "currentLongTermDebt": "52293000", "longTermInvestments": "343000", "shortTermInvestments": "5000000", "currentNetReceivables": "24735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64052000", "currentAccountsPayable": "10796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7486000", "shortLongTermDebtTotal": "67536000", "totalShareholderEquity": "10842000", "capitalLeaseObligations": "3344000", "otherCurrentLiabilities": "8287000", "totalCurrentLiabilities": "78010000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18054000", "cashAndShortTermInvestments": "2893000", "commonStockSharesOutstanding": "22847787", "intangibleAssetsExcludingGoodwill": "55474000", "cashAndCashEquivalentsAtCarryingValue": "2893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7894000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "148000", "operatingCashflow": "-8714000", "capitalExpenditures": "7460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18616000", "cashflowFromInvestment": "-12351000", "stockBasedCompensation": "1778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2867000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9158000, "cost_of_revenue": 1625000, "gross_profit": 7533000, "research_and_development": 6346000, "selling_general_admin": 3588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5383000, "depreciation_amortisation": 2867000, "ebitda": -2516000, "interest_expense": 2796000, "interest_income": null, "other_non_operating": null, "pretax_income": -7894000, "tax_provision": 1223000, "effective_tax_rate": null, "net_income": -9117000, "net_income_continuing_ops": -9117000, "net_income_to_common": -9117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2893000, "short_term_investments": 5000000, "net_receivables": 24735000, "inventory": 8404000, "other_current_assets": null, "total_current_assets": 42854000, "net_ppe": null, "goodwill": null, "intangible_assets": 55474000, "goodwill_and_intangibles": 55474000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64052000, "total_assets": 106906000, "short_term_debt": 53466000, "accounts_payable": 10796000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78010000, "long_term_debt": 11345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18054000, "total_liabilities": 96064000, "total_debt": 64811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66529000, "total_equity": 10842000, "shares_outstanding": 22847787, "operating_cash_flow": -8714000, "stock_based_compensation": 1778000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12351000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18616000, "free_cash_flow": -1254000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5383000", "ebitda": "-2516000", "netIncome": "-9117000", "grossProfit": "7533000", "depreciation": "None", "totalRevenue": "9158000", "costOfRevenue": "1625000", "interestIncome": "None", "incomeBeforeTax": "-7894000", "interestExpense": "2796000", "operatingIncome": "-5383000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1223000", "reportedCurrency": "USD", "netInterestIncome": "-2796000", "nonInterestIncome": "None", "operatingExpenses": "12916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6346000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2867000", "sellingGeneralAndAdministrative": "3588000", "netIncomeFromContinuingOperations": "-9117000" }, "balance": { "goodwill": "None", "inventory": "8404000", "commonStock": "2747000", "currentDebt": "None", "investments": "None", "totalAssets": "106906000", "longTermDebt": "11345000", "shortTermDebt": "53466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "55474000", "reportedCurrency": "USD", "retainedEarnings": "-66529000", "totalLiabilities": "96064000", "otherCurrentAssets": "1822000", "totalCurrentAssets": "42854000", "currentLongTermDebt": "52293000", "longTermInvestments": "343000", "shortTermInvestments": "5000000", "currentNetReceivables": "24735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64052000", "currentAccountsPayable": "10796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7486000", "shortLongTermDebtTotal": "67536000", "totalShareholderEquity": "10842000", "capitalLeaseObligations": "3344000", "otherCurrentLiabilities": "8287000", "totalCurrentLiabilities": "78010000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18054000", "cashAndShortTermInvestments": "2893000", "commonStockSharesOutstanding": "22847787", "intangibleAssetsExcludingGoodwill": "55474000", "cashAndCashEquivalentsAtCarryingValue": "2893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7894000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "148000", "operatingCashflow": "-8714000", "capitalExpenditures": "7460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18616000", "cashflowFromInvestment": "-12351000", "stockBasedCompensation": "1778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2867000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }