{ "ticker": { "uuid": "86d365c8-32e5-4591-b287-d6aa93f42e25", "symbol": "GRWG", "name": "GrowGeneration Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/86d365c8-32e5-4591-b287-d6aa93f42e25/", "api_url": "https://sharemaestro.com/factors/api/tickers/86d365c8-32e5-4591-b287-d6aa93f42e25/" }, "ticker_metadata": { "id": 6343, "uuid": "86d365c8-32e5-4591-b287-d6aa93f42e25", "symbol": "GRWG", "name": "GrowGeneration Corp", "asset_type": "equity", "market_cap": 106661000, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "GrowGeneration Corp. The company is headquartered in Denver, Colorado.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "86d365c8-32e5-4591-b287-d6aa93f42e25", "symbol": "GRWG", "name": "GrowGeneration Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/86d365c8-32e5-4591-b287-d6aa93f42e25/", "api_url": "https://sharemaestro.com/factors/api/tickers/86d365c8-32e5-4591-b287-d6aa93f42e25/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.69, "value": 0.77, "quality": 0.05, "momentum": 0.76, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.61, "market_cap": 96746357.05, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.211, "piotroski_f_score": 4, "momentum_12_1": 0.2034, "volatility_252d": 0.8472 }, "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": "2026-06-07T06:48:03.831136+00:00", "batch_id": "" }, "size": { "price_close": 1.61, "market_cap": 96746357.05, "market_cap_usd": 96746357.05, "enterprise_value": 80898357.05, "shares_outstanding": 60090905, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.0422, "ptbv_ratio": 1.0971, "ps_ratio": 0.5884, "pcf_ratio": null, "pfcf_ratio": -9.412, "ev_ebitda": null, "ev_ebit": -3.8808, "ev_sales": 0.492, "ev_fcf": -7.8703, "earnings_yield": null, "fcf_yield": -0.1271, "price_to_sales": 0.5884, "price_to_book": 1.0422, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 2.0325 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2067, "operating_margin": -0.1268, "net_margin": -0.1191, "ebitda_margin": -0.0701, "fcf_margin": -0.0625, "roe": -0.211, "roa": -0.1404, "roic": -0.2031, "roc_greenblatt": null, "asset_turnover": 1.178, "cash_conversion": 0.5247, "accruals_ratio": -0.0639, "sbc_to_revenue": 0.0077, "piotroski_f_score": 4, "altman_z_score": -0.2823, "earnings_stability_5y": 0.7526, "revenue_stability_5y": 0.4848, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2435, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5036, "net_debt_to_ebitda": 1.3751, "debt_to_assets": 0.0418, "interest_coverage": null, "current_ratio": 4.0505, "quick_ratio": 2.5491, "net_debt": -15848000, "local_beta": 0.0016, "volatility_252d": 0.8472, "volatility_60d": 1.5833, "max_drawdown_12m": -0.4694, "risk_adjusted_momentum": 0.2401 }, "growth": { "revenue_growth_1y": -0.0693, "revenue_growth_3y_cagr": -0.1653, "revenue_growth_5y_cagr": -0.0351, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1813, "revenue_growth": -0.0693, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1338, "price_return_3m": 0.4375, "price_return_6m": 0.0952, "price_return_9m": 0.0662, "price_return_12m": 0.3644, "price_return_12m_ex1m": 0.2034, "momentum_6m": 0.0952, "momentum_12m": 0.3644, "momentum_12_1": 0.2034, "distance_from_52w_high": -0.1786, "distance_from_52w_low": 0.8506, "relative_strength": 0.2065 }, "raw_ttm": { "revenue_ttm": 164429000, "gross_profit_ttm": 33987000, "ebit_ttm": -20846000, "ebitda_ttm": -11525000, "net_income_ttm": -19591000, "eps_diluted_ttm": -0.326, "operating_cash_flow_ttm": -10666000, "capital_expenditure_ttm": 387000, "fcf_ttm": -10279000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 0, "cash_and_equivalents": 21679000, "total_current_assets": 99688000, "total_current_liabilities": 24611000, "net_ppe": null, "total_assets": 139578000, "total_debt": 5831000, "total_equity": 92832000, "net_working_capital": 59229000, "book_value_per_share": 1.5449, "retained_earnings": -284611000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 88183000, "tangible_book_per_share": 1.4675 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 20, "rank_ps": 17, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 69, "rank_roe": 85, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 82, "rank_fcf_margin": 89, "rank_piotroski": 72, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 33 }, "composites": { "value_composite": 23, "quality_composite": 95, "momentum_composite": 24, "growth_composite": 83, "yield_composite": 79, "svqf_composite": 50, "vc1_composite": 20, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 31, "quality_value_composite": 0.1962, "os_score": 0.69, "value_percentile": 0.77, "quality_percentile": 0.05, "momentum_percentile": 0.76, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 13, "all_cap_buyback_rank": 62, "small_cap_core_rank": 33, "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": 1358, "ticker_id": 6343, "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": "2026-06-07T06:48:03.831136+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.61, "market_cap": 96746357.05, "market_cap_usd": 96746357.05, "enterprise_value": 80898357.05, "shares_outstanding": 60090905, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.04216603, "ptbv_ratio": 1.09710893, "ps_ratio": 0.5883777, "pcf_ratio": null, "pfcf_ratio": -9.41203979, "ev_ebitda": null, "ev_ebit": -3.88076164, "ev_sales": 0.49199568, "ev_fcf": -7.87025557, "earnings_yield": null, "fcf_yield": -0.12706068, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.20669712, "operating_margin": -0.12677812, "net_margin": -0.11914565, "ebitda_margin": -0.07009104, "fcf_margin": -0.0625133, "roe": -0.21103714, "roa": -0.1403588, "roic": -0.20308765, "roc_greenblatt": null, "asset_turnover": 1.17804382, "cash_conversion": 0.5246797, "accruals_ratio": -0.06394274, "sbc_to_revenue": 0.00769329, "debt_to_equity": 0.50355481, "net_debt_to_ebitda": 1.37509761, "debt_to_assets": 0.04177592, "interest_coverage": null, "current_ratio": 4.0505465, "quick_ratio": 2.54906343, "net_debt": -15848000, "revenue_growth_1y": -0.06934532, "revenue_growth_3y_cagr": -0.16534815, "revenue_growth_5y_cagr": -0.03508635, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.18126668, "piotroski_f_score": 4, "altman_z_score": -0.28229324, "earnings_stability_5y": 0.752593, "revenue_stability_5y": 0.484758, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13380282, "price_return_3m": 0.4375, "price_return_6m": 0.0952381, "price_return_9m": 0.06622517, "price_return_12m": 0.36440678, "price_return_12m_ex1m": 0.20338983, "distance_from_52w_high": -0.17857143, "distance_from_52w_low": 0.85057471, "relative_strength": 0.20646573, "local_beta": 0.0016, "volatility_252d": 0.847196, "volatility_60d": 1.583288, "max_drawdown_12m": -0.46938776, "revenue_ttm": 164429000, "gross_profit_ttm": 33987000, "ebit_ttm": -20846000, "ebitda_ttm": -11525000, "net_income_ttm": -19591000, "eps_diluted_ttm": -0.32602272, "operating_cash_flow_ttm": -10666000, "capital_expenditure_ttm": 387000, "fcf_ttm": -10279000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 0, "cash_and_equivalents": 21679000, "total_current_assets": 99688000, "total_current_liabilities": 24611000, "net_ppe": null, "total_assets": 139578000, "total_debt": 5831000, "total_equity": 92832000, "net_working_capital": 59229000, "book_value_per_share": 1.54485941, "retained_earnings": -284611000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 88183000, "tangible_book_per_share": 1.46749329, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 20, "rank_ps": 17, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 69, "rank_roe": 85, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 82, "rank_fcf_margin": 89, "rank_piotroski": 72, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 33, "value_composite": 23, "quality_composite": 95, "momentum_composite": 24, "growth_composite": 83, "yield_composite": 79, "svqf_composite": 50, "vc1_composite": 20, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 13, "all_cap_buyback_rank": 62, "small_cap_core_rank": 33, "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": 1.61, "os": 0.69, "value": 0.77, "quality": 0.05, "momentum": 0.76, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.211, "momentum_12_1": 0.2034, "complete_fields": { "id": 1358, "ticker_id": 6343, "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": "2026-06-07T06:48:03.831136+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.61, "market_cap": 96746357.05, "market_cap_usd": 96746357.05, "enterprise_value": 80898357.05, "shares_outstanding": 60090905, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.04216603, "ptbv_ratio": 1.09710893, "ps_ratio": 0.5883777, "pcf_ratio": null, "pfcf_ratio": -9.41203979, "ev_ebitda": null, "ev_ebit": -3.88076164, "ev_sales": 0.49199568, "ev_fcf": -7.87025557, "earnings_yield": null, "fcf_yield": -0.12706068, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.20669712, "operating_margin": -0.12677812, "net_margin": -0.11914565, "ebitda_margin": -0.07009104, "fcf_margin": -0.0625133, "roe": -0.21103714, "roa": -0.1403588, "roic": -0.20308765, "roc_greenblatt": null, "asset_turnover": 1.17804382, "cash_conversion": 0.5246797, "accruals_ratio": -0.06394274, "sbc_to_revenue": 0.00769329, "debt_to_equity": 0.50355481, "net_debt_to_ebitda": 1.37509761, "debt_to_assets": 0.04177592, "interest_coverage": null, "current_ratio": 4.0505465, "quick_ratio": 2.54906343, "net_debt": -15848000, "revenue_growth_1y": -0.06934532, "revenue_growth_3y_cagr": -0.16534815, "revenue_growth_5y_cagr": -0.03508635, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.18126668, "piotroski_f_score": 4, "altman_z_score": -0.28229324, "earnings_stability_5y": 0.752593, "revenue_stability_5y": 0.484758, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13380282, "price_return_3m": 0.4375, "price_return_6m": 0.0952381, "price_return_9m": 0.06622517, "price_return_12m": 0.36440678, "price_return_12m_ex1m": 0.20338983, "distance_from_52w_high": -0.17857143, "distance_from_52w_low": 0.85057471, "relative_strength": 0.20646573, "local_beta": 0.0016, "volatility_252d": 0.847196, "volatility_60d": 1.583288, "max_drawdown_12m": -0.46938776, "revenue_ttm": 164429000, "gross_profit_ttm": 33987000, "ebit_ttm": -20846000, "ebitda_ttm": -11525000, "net_income_ttm": -19591000, "eps_diluted_ttm": -0.32602272, "operating_cash_flow_ttm": -10666000, "capital_expenditure_ttm": 387000, "fcf_ttm": -10279000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 0, "cash_and_equivalents": 21679000, "total_current_assets": 99688000, "total_current_liabilities": 24611000, "net_ppe": null, "total_assets": 139578000, "total_debt": 5831000, "total_equity": 92832000, "net_working_capital": 59229000, "book_value_per_share": 1.54485941, "retained_earnings": -284611000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 88183000, "tangible_book_per_share": 1.46749329, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 20, "rank_ps": 17, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 69, "rank_roe": 85, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 82, "rank_fcf_margin": 89, "rank_piotroski": 72, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 33, "value_composite": 23, "quality_composite": 95, "momentum_composite": 24, "growth_composite": 83, "yield_composite": 79, "svqf_composite": 50, "vc1_composite": 20, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 13, "all_cap_buyback_rank": 62, "small_cap_core_rank": 33, "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 161741000, "cost_of_revenue": 129761000, "gross_profit": 31980000, "ebit": -24314000, "ebitda": -13019000, "pretax_income": -23855000, "tax_provision": 191000, "net_income": -24046000, "net_income_to_common": -24046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30406000, "total_current_assets": 103747000, "total_assets": 147040000, "short_term_debt": 6455000, "long_term_debt": null, "total_debt": 6455000, "total_liabilities": 49541000, "total_equity": 97499000, "shares_outstanding": 59671000, "goodwill_and_intangibles": 5406000 }, "cash_flow": { "operating_cash_flow": -9447000, "capital_expenditure": 536000, "free_cash_flow": -8911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84453, "ticker_id": 6343, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24314000", "ebitda": "-13019000", "netIncome": "-24046000", "grossProfit": "31980000", "depreciation": "None", "totalRevenue": "161741000", "costOfRevenue": "129761000", "interestIncome": "1730000", "incomeBeforeTax": "-23855000", "interestExpense": "0", "operatingIncome": "-24314000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "191000", "reportedCurrency": "USD", "netInterestIncome": "1730000", "nonInterestIncome": "None", "operatingExpenses": "56294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11295000", "sellingGeneralAndAdministrative": "26266000", "netIncomeFromContinuingOperations": "-24046000" }, "balance": { "goodwill": "2080000", "inventory": "38776000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "147040000", "longTermDebt": "None", "shortTermDebt": "6455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3326000", "reportedCurrency": "USD", "retainedEarnings": "-279689000", "totalLiabilities": "49541000", "otherCurrentAssets": "7732000", "totalCurrentAssets": "103747000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15658000", "currentNetReceivables": "11175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43293000", "currentAccountsPayable": "8775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29477000", "totalShareholderEquity": "97499000", "capitalLeaseObligations": "29477000", "otherCurrentLiabilities": "6670000", "totalCurrentLiabilities": "25975000", "otherNonCurrentLiabilities": "544000", "totalNonCurrentLiabilities": "23566000", "cashAndShortTermInvestments": "30406000", "commonStockSharesOutstanding": "59671000", "intangibleAssetsExcludingGoodwill": "3326000", "cashAndCashEquivalentsAtCarryingValue": "30406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24046000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "199000", "operatingCashflow": "-9447000", "capitalExpenditures": "536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220000", "cashflowFromInvestment": "12602000", "stockBasedCompensation": "1513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161741000, "cost_of_revenue": 129761000, "gross_profit": 31980000, "research_and_development": null, "selling_general_admin": 26266000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24314000, "depreciation_amortisation": 11295000, "ebitda": -13019000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -23855000, "tax_provision": 191000, "effective_tax_rate": null, "net_income": -24046000, "net_income_continuing_ops": -24046000, "net_income_to_common": -24046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30406000, "short_term_investments": 15658000, "net_receivables": 11175000, "inventory": 38776000, "other_current_assets": null, "total_current_assets": 103747000, "net_ppe": null, "goodwill": 2080000, "intangible_assets": 3326000, "goodwill_and_intangibles": 5406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43293000, "total_assets": 147040000, "short_term_debt": 6455000, "accounts_payable": 8775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25975000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23566000, "total_liabilities": 49541000, "total_debt": 6455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -279689000, "total_equity": 97499000, "shares_outstanding": 59671000, "operating_cash_flow": -9447000, "stock_based_compensation": 1513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12602000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -220000, "free_cash_flow": -8911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24314000", "ebitda": "-13019000", "netIncome": "-24046000", "grossProfit": "31980000", "depreciation": "None", "totalRevenue": "161741000", "costOfRevenue": "129761000", "interestIncome": "1730000", "incomeBeforeTax": "-23855000", "interestExpense": "0", "operatingIncome": "-24314000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "191000", "reportedCurrency": "USD", "netInterestIncome": "1730000", "nonInterestIncome": "None", "operatingExpenses": "56294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11295000", "sellingGeneralAndAdministrative": "26266000", "netIncomeFromContinuingOperations": "-24046000" }, "balance": { "goodwill": "2080000", "inventory": "38776000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "147040000", "longTermDebt": "None", "shortTermDebt": "6455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3326000", "reportedCurrency": "USD", "retainedEarnings": "-279689000", "totalLiabilities": "49541000", "otherCurrentAssets": "7732000", "totalCurrentAssets": "103747000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15658000", "currentNetReceivables": "11175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43293000", "currentAccountsPayable": "8775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29477000", "totalShareholderEquity": "97499000", "capitalLeaseObligations": "29477000", "otherCurrentLiabilities": "6670000", "totalCurrentLiabilities": "25975000", "otherNonCurrentLiabilities": "544000", "totalNonCurrentLiabilities": "23566000", "cashAndShortTermInvestments": "30406000", "commonStockSharesOutstanding": "59671000", "intangibleAssetsExcludingGoodwill": "3326000", "cashAndCashEquivalentsAtCarryingValue": "30406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24046000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "199000", "operatingCashflow": "-9447000", "capitalExpenditures": "536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220000", "cashflowFromInvestment": "12602000", "stockBasedCompensation": "1513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11295000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 188866000, "cost_of_revenue": 145144000, "gross_profit": 43722000, "ebit": -49282000, "ebitda": -29846000, "pretax_income": -49352000, "tax_provision": 158000, "net_income": -49510000, "net_income_to_common": -49510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27471000, "total_current_assets": 113208000, "total_assets": 174352000, "short_term_debt": 7398000, "long_term_debt": null, "total_debt": 7398000, "total_liabilities": 54259000, "total_equity": 120093000, "shares_outstanding": 60176000, "goodwill_and_intangibles": 10384000 }, "cash_flow": { "operating_cash_flow": -1799000, "capital_expenditure": 1978000, "free_cash_flow": 179000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84458, "ticker_id": 6343, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49282000", "ebitda": "-29846000", "netIncome": "-49510000", "grossProfit": "43722000", "depreciation": "None", "totalRevenue": "188866000", "costOfRevenue": "145144000", "interestIncome": "2703000", "incomeBeforeTax": "-49352000", "interestExpense": "70000", "operatingIncome": "-51972000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "2633000", "nonInterestIncome": "None", "operatingExpenses": "95694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19436000", "sellingGeneralAndAdministrative": "66336000", "netIncomeFromContinuingOperations": "-49510000" }, "balance": { "goodwill": "1605000", "inventory": "40295000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "174352000", "longTermDebt": "None", "shortTermDebt": "7398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8779000", "reportedCurrency": "USD", "retainedEarnings": "-255643000", "totalLiabilities": "54259000", "otherCurrentAssets": "8041000", "totalCurrentAssets": "113208000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28984000", "currentNetReceivables": "8417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61144000", "currentAccountsPayable": "8146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37031000", "totalShareholderEquity": "120093000", "capitalLeaseObligations": "37031000", "otherCurrentLiabilities": "5013000", "totalCurrentLiabilities": "24274000", "otherNonCurrentLiabilities": "352000", "totalNonCurrentLiabilities": "29985000", "cashAndShortTermInvestments": "27471000", "commonStockSharesOutstanding": "60176000", "intangibleAssetsExcludingGoodwill": "8779000", "cashAndCashEquivalentsAtCarryingValue": "27471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49510000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "24557000", "operatingCashflow": "-1799000", "capitalExpenditures": "1978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6213000", "cashflowFromInvestment": "5726000", "stockBasedCompensation": "2421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188866000, "cost_of_revenue": 145144000, "gross_profit": 43722000, "research_and_development": null, "selling_general_admin": 66336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49282000, "depreciation_amortisation": 19436000, "ebitda": -29846000, "interest_expense": 70000, "interest_income": null, "other_non_operating": null, "pretax_income": -49352000, "tax_provision": 158000, "effective_tax_rate": null, "net_income": -49510000, "net_income_continuing_ops": -49510000, "net_income_to_common": -49510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27471000, "short_term_investments": 28984000, "net_receivables": 8417000, "inventory": 40295000, "other_current_assets": null, "total_current_assets": 113208000, "net_ppe": null, "goodwill": 1605000, "intangible_assets": 8779000, "goodwill_and_intangibles": 10384000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61144000, "total_assets": 174352000, "short_term_debt": 7398000, "accounts_payable": 8146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24274000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29985000, "total_liabilities": 54259000, "total_debt": 7398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -255643000, "total_equity": 120093000, "shares_outstanding": 60176000, "operating_cash_flow": -1799000, "stock_based_compensation": 2421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1978000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5726000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6213000, "free_cash_flow": 179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49282000", "ebitda": "-29846000", "netIncome": "-49510000", "grossProfit": "43722000", "depreciation": "None", "totalRevenue": "188866000", "costOfRevenue": "145144000", "interestIncome": "2703000", "incomeBeforeTax": "-49352000", "interestExpense": "70000", "operatingIncome": "-51972000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "2633000", "nonInterestIncome": "None", "operatingExpenses": "95694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19436000", "sellingGeneralAndAdministrative": "66336000", "netIncomeFromContinuingOperations": "-49510000" }, "balance": { "goodwill": "1605000", "inventory": "40295000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "174352000", "longTermDebt": "None", "shortTermDebt": "7398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8779000", "reportedCurrency": "USD", "retainedEarnings": "-255643000", "totalLiabilities": "54259000", "otherCurrentAssets": "8041000", "totalCurrentAssets": "113208000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28984000", "currentNetReceivables": "8417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61144000", "currentAccountsPayable": "8146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37031000", "totalShareholderEquity": "120093000", "capitalLeaseObligations": "37031000", "otherCurrentLiabilities": "5013000", "totalCurrentLiabilities": "24274000", "otherNonCurrentLiabilities": "352000", "totalNonCurrentLiabilities": "29985000", "cashAndShortTermInvestments": "27471000", "commonStockSharesOutstanding": "60176000", "intangibleAssetsExcludingGoodwill": "8779000", "cashAndCashEquivalentsAtCarryingValue": "27471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49510000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "24557000", "operatingCashflow": "-1799000", "capitalExpenditures": "1978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6213000", "cashflowFromInvestment": "5726000", "stockBasedCompensation": "2421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19436000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 225882000, "cost_of_revenue": 164624000, "gross_profit": 61258000, "ebit": -46367000, "ebitda": -29760000, "pretax_income": -46464000, "tax_provision": 32000, "net_income": -46496000, "net_income_to_common": -46496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29757000, "total_current_assets": 147451000, "total_assets": 239090000, "short_term_debt": 8021000, "long_term_debt": null, "total_debt": 8021000, "total_liabilities": 65695000, "total_equity": 173395000, "shares_outstanding": 61181000, "goodwill_and_intangibles": 23705000 }, "cash_flow": { "operating_cash_flow": 1421000, "capital_expenditure": 6698000, "free_cash_flow": 8119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84463, "ticker_id": 6343, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46367000", "ebitda": "-29760000", "netIncome": "-46496000", "grossProfit": "61258000", "depreciation": "None", "totalRevenue": "225882000", "costOfRevenue": "164624000", "interestIncome": "390000", "incomeBeforeTax": "-46464000", "interestExpense": "97000", "operatingIncome": "-49844000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "32000", "reportedCurrency": "USD", "netInterestIncome": "379000", "nonInterestIncome": "None", "operatingExpenses": "111102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16607000", "sellingGeneralAndAdministrative": "27999000", "netIncomeFromContinuingOperations": "-34171000" }, "balance": { "goodwill": "7525000", "inventory": "64905000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "239090000", "longTermDebt": "None", "shortTermDebt": "8021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16180000", "reportedCurrency": "USD", "retainedEarnings": "-200099000", "totalLiabilities": "65695000", "otherCurrentAssets": "8489000", "totalCurrentAssets": "147451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35212000", "currentNetReceivables": "9088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91639000", "currentAccountsPayable": "11666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "42469000", "totalShareholderEquity": "173395000", "capitalLeaseObligations": "42469000", "otherCurrentLiabilities": "4699000", "totalCurrentLiabilities": "30930000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "34765000", "cashAndShortTermInvestments": "29757000", "commonStockSharesOutstanding": "61181000", "intangibleAssetsExcludingGoodwill": "16180000", "cashAndCashEquivalentsAtCarryingValue": "29757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46496000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13773000", "operatingCashflow": "1421000", "capitalExpenditures": "6698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313000", "cashflowFromInvestment": "-11405000", "stockBasedCompensation": "3171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225882000, "cost_of_revenue": 164624000, "gross_profit": 61258000, "research_and_development": null, "selling_general_admin": 27999000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46367000, "depreciation_amortisation": 16607000, "ebitda": -29760000, "interest_expense": 97000, "interest_income": null, "other_non_operating": null, "pretax_income": -46464000, "tax_provision": 32000, "effective_tax_rate": null, "net_income": -46496000, "net_income_continuing_ops": -34171000, "net_income_to_common": -46496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29757000, "short_term_investments": 35212000, "net_receivables": 9088000, "inventory": 64905000, "other_current_assets": null, "total_current_assets": 147451000, "net_ppe": null, "goodwill": 7525000, "intangible_assets": 16180000, "goodwill_and_intangibles": 23705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 91639000, "total_assets": 239090000, "short_term_debt": 8021000, "accounts_payable": 11666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30930000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34765000, "total_liabilities": 65695000, "total_debt": 8021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200099000, "total_equity": 173395000, "shares_outstanding": 61181000, "operating_cash_flow": 1421000, "stock_based_compensation": 3171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6698000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11405000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -313000, "free_cash_flow": 8119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46367000", "ebitda": "-29760000", "netIncome": "-46496000", "grossProfit": "61258000", "depreciation": "None", "totalRevenue": "225882000", "costOfRevenue": "164624000", "interestIncome": "390000", "incomeBeforeTax": "-46464000", "interestExpense": "97000", "operatingIncome": "-49844000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "32000", "reportedCurrency": "USD", "netInterestIncome": "379000", "nonInterestIncome": "None", "operatingExpenses": "111102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16607000", "sellingGeneralAndAdministrative": "27999000", "netIncomeFromContinuingOperations": "-34171000" }, "balance": { "goodwill": "7525000", "inventory": "64905000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "239090000", "longTermDebt": "None", "shortTermDebt": "8021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16180000", "reportedCurrency": "USD", "retainedEarnings": "-200099000", "totalLiabilities": "65695000", "otherCurrentAssets": "8489000", "totalCurrentAssets": "147451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35212000", "currentNetReceivables": "9088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91639000", "currentAccountsPayable": "11666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "42469000", "totalShareholderEquity": "173395000", "capitalLeaseObligations": "42469000", "otherCurrentLiabilities": "4699000", "totalCurrentLiabilities": "30930000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "34765000", "cashAndShortTermInvestments": "29757000", "commonStockSharesOutstanding": "61181000", "intangibleAssetsExcludingGoodwill": "16180000", "cashAndCashEquivalentsAtCarryingValue": "29757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46496000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13773000", "operatingCashflow": "1421000", "capitalExpenditures": "6698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313000", "cashflowFromInvestment": "-11405000", "stockBasedCompensation": "3171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16607000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 278166000, "cost_of_revenue": 207903000, "gross_profit": 70263000, "ebit": -166611000, "ebitda": -149479000, "pretax_income": -166632000, "tax_provision": -2885000, "net_income": -163747000, "net_income_to_common": -163747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40054000, "total_current_assets": 170681000, "total_assets": 293442000, "short_term_debt": 8181000, "long_term_debt": null, "total_debt": 8181000, "total_liabilities": 77046000, "total_equity": 216396000, "shares_outstanding": 60813000, "goodwill_and_intangibles": 46856000 }, "cash_flow": { "operating_cash_flow": 11948000, "capital_expenditure": 12896000, "free_cash_flow": 24844000, "dividends_paid": 1618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84468, "ticker_id": 6343, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-166611000", "ebitda": "-149479000", "netIncome": "-163747000", "grossProfit": "70263000", "depreciation": "None", "totalRevenue": "278166000", "costOfRevenue": "207903000", "interestIncome": "580000", "incomeBeforeTax": "-166632000", "interestExpense": "21000", "operatingIncome": "-167875000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2885000", "reportedCurrency": "USD", "netInterestIncome": "559000", "nonInterestIncome": "None", "operatingExpenses": "238138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1243000", "costofGoodsAndServicesSold": "207903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17132000", "sellingGeneralAndAdministrative": "32758000", "netIncomeFromContinuingOperations": "-163747000" }, "balance": { "goodwill": "15978000", "inventory": "77091000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "293442000", "longTermDebt": "None", "shortTermDebt": "8181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "30878000", "reportedCurrency": "USD", "retainedEarnings": "-153603000", "totalLiabilities": "77046000", "otherCurrentAssets": "12134000", "totalCurrentAssets": "170681000", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "31852000", "currentNetReceivables": "9550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122761000", "currentAccountsPayable": "15728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28669000", "shortLongTermDebtTotal": "48840000", "totalShareholderEquity": "216396000", "capitalLeaseObligations": "48790000", "otherCurrentLiabilities": "6206000", "totalCurrentLiabilities": "35794000", "otherNonCurrentLiabilities": "40659000", "totalNonCurrentLiabilities": "41252000", "cashAndShortTermInvestments": "40054000", "commonStockSharesOutstanding": "60813000", "intangibleAssetsExcludingGoodwill": "30878000", "cashAndCashEquivalentsAtCarryingValue": "40054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163747000", "profitLoss": "None", "dividendPayout": "1618000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "32890000", "operatingCashflow": "11948000", "capitalExpenditures": "12896000", "changeInReceivables": "-3106000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1693000", "cashflowFromInvestment": "-11573000", "stockBasedCompensation": "4967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1318000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17132000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278166000, "cost_of_revenue": 207903000, "gross_profit": 70263000, "research_and_development": null, "selling_general_admin": 32758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -166611000, "depreciation_amortisation": 17132000, "ebitda": -149479000, "interest_expense": 21000, "interest_income": null, "other_non_operating": null, "pretax_income": -166632000, "tax_provision": -2885000, "effective_tax_rate": null, "net_income": -163747000, "net_income_continuing_ops": -163747000, "net_income_to_common": -163747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40054000, "short_term_investments": 31852000, "net_receivables": 9550000, "inventory": 77091000, "other_current_assets": null, "total_current_assets": 170681000, "net_ppe": null, "goodwill": 15978000, "intangible_assets": 30878000, "goodwill_and_intangibles": 46856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 122761000, "total_assets": 293442000, "short_term_debt": 8181000, "accounts_payable": 15728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35794000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41252000, "total_liabilities": 77046000, "total_debt": 8181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -153603000, "total_equity": 216396000, "shares_outstanding": 60813000, "operating_cash_flow": 11948000, "stock_based_compensation": 4967000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11573000, "dividends_paid": 1618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1693000, "free_cash_flow": 24844000, "net_change_in_cash": -1318000 }, "raw_data": { "income": { "ebit": "-166611000", "ebitda": "-149479000", "netIncome": "-163747000", "grossProfit": "70263000", "depreciation": "None", "totalRevenue": "278166000", "costOfRevenue": "207903000", "interestIncome": "580000", "incomeBeforeTax": "-166632000", "interestExpense": "21000", "operatingIncome": "-167875000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2885000", "reportedCurrency": "USD", "netInterestIncome": "559000", "nonInterestIncome": "None", "operatingExpenses": "238138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1243000", "costofGoodsAndServicesSold": "207903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17132000", "sellingGeneralAndAdministrative": "32758000", "netIncomeFromContinuingOperations": "-163747000" }, "balance": { "goodwill": "15978000", "inventory": "77091000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "293442000", "longTermDebt": "None", "shortTermDebt": "8181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "30878000", "reportedCurrency": "USD", "retainedEarnings": "-153603000", "totalLiabilities": "77046000", "otherCurrentAssets": "12134000", "totalCurrentAssets": "170681000", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "31852000", "currentNetReceivables": "9550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122761000", "currentAccountsPayable": "15728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28669000", "shortLongTermDebtTotal": "48840000", "totalShareholderEquity": "216396000", "capitalLeaseObligations": "48790000", "otherCurrentLiabilities": "6206000", "totalCurrentLiabilities": "35794000", "otherNonCurrentLiabilities": "40659000", "totalNonCurrentLiabilities": "41252000", "cashAndShortTermInvestments": "40054000", "commonStockSharesOutstanding": "60813000", "intangibleAssetsExcludingGoodwill": "30878000", "cashAndCashEquivalentsAtCarryingValue": "40054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163747000", "profitLoss": "None", "dividendPayout": "1618000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "32890000", "operatingCashflow": "11948000", "capitalExpenditures": "12896000", "changeInReceivables": "-3106000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1693000", "cashflowFromInvestment": "-11573000", "stockBasedCompensation": "4967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1318000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17132000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 422489000, "cost_of_revenue": 304248000, "gross_profit": 118241000, "ebit": 15272000, "ebitda": 27872000, "pretax_income": 15229000, "tax_provision": 2443000, "net_income": 12786000, "net_income_to_common": 12786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41372000, "total_current_assets": 216889000, "total_assets": 459338000, "short_term_debt": 6950000, "long_term_debt": 66000, "total_debt": 7016000, "total_liabilities": 88047000, "total_equity": 371291000, "shares_outstanding": 60464000, "goodwill_and_intangibles": 173803000 }, "cash_flow": { "operating_cash_flow": 5159000, "capital_expenditure": 18740000, "free_cash_flow": 23899000, "dividends_paid": 4391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84473, "ticker_id": 6343, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15272000", "ebitda": "27872000", "netIncome": "12786000", "grossProfit": "118241000", "depreciation": "None", "totalRevenue": "422489000", "costOfRevenue": "304248000", "interestIncome": "486000", "incomeBeforeTax": "15229000", "interestExpense": "43000", "operatingIncome": "15002000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2443000", "reportedCurrency": "USD", "netInterestIncome": "443000", "nonInterestIncome": "None", "operatingExpenses": "103239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "227000", "costofGoodsAndServicesSold": "304248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12600000", "sellingGeneralAndAdministrative": "36897000", "netIncomeFromContinuingOperations": "12786000" }, "balance": { "goodwill": "125401000", "inventory": "105571000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "459338000", "longTermDebt": "66000", "shortTermDebt": "6950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "48402000", "reportedCurrency": "USD", "retainedEarnings": "10144000", "totalLiabilities": "88047000", "otherCurrentAssets": "21972000", "totalCurrentAssets": "216889000", "currentLongTermDebt": "92000", "longTermInvestments": "None", "shortTermInvestments": "39793000", "currentNetReceivables": "8181000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242449000", "currentAccountsPayable": "17033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67846000", "shortLongTermDebtTotal": "45562000", "totalShareholderEquity": "371291000", "capitalLeaseObligations": "45404000", "otherCurrentLiabilities": "9484000", "totalCurrentLiabilities": "47076000", "otherNonCurrentLiabilities": "38546000", "totalNonCurrentLiabilities": "40971000", "cashAndShortTermInvestments": "41372000", "commonStockSharesOutstanding": "60464000", "intangibleAssetsExcludingGoodwill": "48402000", "cashAndCashEquivalentsAtCarryingValue": "41372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12786000", "profitLoss": "None", "dividendPayout": "4391000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-34690000", "operatingCashflow": "5159000", "capitalExpenditures": "18740000", "changeInReceivables": "-1087000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2382000", "cashflowFromInvestment": "-139317000", "stockBasedCompensation": "6585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-136540000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422489000, "cost_of_revenue": 304248000, "gross_profit": 118241000, "research_and_development": null, "selling_general_admin": 36897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15272000, "depreciation_amortisation": 12600000, "ebitda": 27872000, "interest_expense": 43000, "interest_income": null, "other_non_operating": null, "pretax_income": 15229000, "tax_provision": 2443000, "effective_tax_rate": null, "net_income": 12786000, "net_income_continuing_ops": 12786000, "net_income_to_common": 12786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41372000, "short_term_investments": 39793000, "net_receivables": 8181000, "inventory": 105571000, "other_current_assets": null, "total_current_assets": 216889000, "net_ppe": null, "goodwill": 125401000, "intangible_assets": 48402000, "goodwill_and_intangibles": 173803000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 242449000, "total_assets": 459338000, "short_term_debt": 6950000, "accounts_payable": 17033000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47076000, "long_term_debt": 66000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40971000, "total_liabilities": 88047000, "total_debt": 7016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10144000, "total_equity": 371291000, "shares_outstanding": 60464000, "operating_cash_flow": 5159000, "stock_based_compensation": 6585000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139317000, "dividends_paid": 4391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2382000, "free_cash_flow": 23899000, "net_change_in_cash": -136540000 }, "raw_data": { "income": { "ebit": "15272000", "ebitda": "27872000", "netIncome": "12786000", "grossProfit": "118241000", "depreciation": "None", "totalRevenue": "422489000", "costOfRevenue": "304248000", "interestIncome": "486000", "incomeBeforeTax": "15229000", "interestExpense": "43000", "operatingIncome": "15002000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2443000", "reportedCurrency": "USD", "netInterestIncome": "443000", "nonInterestIncome": "None", "operatingExpenses": "103239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "227000", "costofGoodsAndServicesSold": "304248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12600000", "sellingGeneralAndAdministrative": "36897000", "netIncomeFromContinuingOperations": "12786000" }, "balance": { "goodwill": "125401000", "inventory": "105571000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "459338000", "longTermDebt": "66000", "shortTermDebt": "6950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "48402000", "reportedCurrency": "USD", "retainedEarnings": "10144000", "totalLiabilities": "88047000", "otherCurrentAssets": "21972000", "totalCurrentAssets": "216889000", "currentLongTermDebt": "92000", "longTermInvestments": "None", "shortTermInvestments": "39793000", "currentNetReceivables": "8181000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242449000", "currentAccountsPayable": "17033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67846000", "shortLongTermDebtTotal": "45562000", "totalShareholderEquity": "371291000", "capitalLeaseObligations": "45404000", "otherCurrentLiabilities": "9484000", "totalCurrentLiabilities": "47076000", "otherNonCurrentLiabilities": "38546000", "totalNonCurrentLiabilities": "40971000", "cashAndShortTermInvestments": "41372000", "commonStockSharesOutstanding": "60464000", "intangibleAssetsExcludingGoodwill": "48402000", "cashAndCashEquivalentsAtCarryingValue": "41372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12786000", "profitLoss": "None", "dividendPayout": "4391000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-34690000", "operatingCashflow": "5159000", "capitalExpenditures": "18740000", "changeInReceivables": "-1087000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2382000", "cashflowFromInvestment": "-139317000", "stockBasedCompensation": "6585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-136540000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12600000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 193365000, "cost_of_revenue": 142317000, "gross_profit": 51048000, "ebit": 8593000, "ebitda": 11029000, "pretax_income": 8579000, "tax_provision": 3251000, "net_income": 5328000, "net_income_to_common": 5328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177912000, "total_current_assets": 250229000, "total_assets": 354734000, "short_term_debt": 3084000, "long_term_debt": 157987, "total_debt": 3241987, "total_liabilities": 37737000, "total_equity": 316997000, "shares_outstanding": 46456249, "goodwill_and_intangibles": 83500000 }, "cash_flow": { "operating_cash_flow": -213000, "capital_expenditure": 4428000, "free_cash_flow": 4215000, "dividends_paid": 118785, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84478, "ticker_id": 6343, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8593000", "ebitda": "11029000", "netIncome": "5328000", "grossProfit": "51048000", "depreciation": "None", "totalRevenue": "193365000", "costOfRevenue": "142317000", "interestIncome": "43926", "incomeBeforeTax": "8579000", "interestExpense": "14053", "operatingIncome": "8437000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3251000", "reportedCurrency": "USD", "netInterestIncome": "29873", "nonInterestIncome": "None", "operatingExpenses": "42611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "141680", "costofGoodsAndServicesSold": "142317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2436000", "sellingGeneralAndAdministrative": "21450953", "netIncomeFromContinuingOperations": "5328378" }, "balance": { "goodwill": "62951000", "inventory": "54024000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "354734000", "longTermDebt": "157987", "shortTermDebt": "3084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "20549000", "reportedCurrency": "USD", "retainedEarnings": "-2642000", "totalLiabilities": "37737000", "otherCurrentAssets": "14392000", "totalCurrentAssets": "250229000", "currentLongTermDebt": "82877", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "3901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "104505000", "currentAccountsPayable": "14623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18563520", "shortLongTermDebtTotal": "12721000", "totalShareholderEquity": "316997000", "capitalLeaseObligations": "12479237", "otherCurrentLiabilities": "9643000", "totalCurrentLiabilities": "27350000", "otherNonCurrentLiabilities": "9478553", "totalNonCurrentLiabilities": "10387000", "cashAndShortTermInvestments": "177912000", "commonStockSharesOutstanding": "46456249", "intangibleAssetsExcludingGoodwill": "20549000", "cashAndCashEquivalentsAtCarryingValue": "177912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5328000", "profitLoss": "None", "dividendPayout": "118785", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-19188000", "operatingCashflow": "-213000", "capitalExpenditures": "4428000", "changeInReceivables": "-3470690", "changeInExchangeRate": "None", "cashflowFromFinancing": "210976000", "cashflowFromInvestment": "-45830000", "stockBasedCompensation": "7856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118785", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "164932067", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193365000, "cost_of_revenue": 142317000, "gross_profit": 51048000, "research_and_development": null, "selling_general_admin": 21450953, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8593000, "depreciation_amortisation": 2436000, "ebitda": 11029000, "interest_expense": 14053, "interest_income": null, "other_non_operating": null, "pretax_income": 8579000, "tax_provision": 3251000, "effective_tax_rate": null, "net_income": 5328000, "net_income_continuing_ops": 5328378, "net_income_to_common": 5328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177912000, "short_term_investments": 0, "net_receivables": 3901000, "inventory": 54024000, "other_current_assets": null, "total_current_assets": 250229000, "net_ppe": null, "goodwill": 62951000, "intangible_assets": 20549000, "goodwill_and_intangibles": 83500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 104505000, "total_assets": 354734000, "short_term_debt": 3084000, "accounts_payable": 14623000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27350000, "long_term_debt": 157987, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10387000, "total_liabilities": 37737000, "total_debt": 3241987, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2642000, "total_equity": 316997000, "shares_outstanding": 46456249, "operating_cash_flow": -213000, "stock_based_compensation": 7856000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45830000, "dividends_paid": 118785, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 210976000, "free_cash_flow": 4215000, "net_change_in_cash": 164932067 }, "raw_data": { "income": { "ebit": "8593000", "ebitda": "11029000", "netIncome": "5328000", "grossProfit": "51048000", "depreciation": "None", "totalRevenue": "193365000", "costOfRevenue": "142317000", "interestIncome": "43926", "incomeBeforeTax": "8579000", "interestExpense": "14053", "operatingIncome": "8437000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3251000", "reportedCurrency": "USD", "netInterestIncome": "29873", "nonInterestIncome": "None", "operatingExpenses": "42611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "141680", "costofGoodsAndServicesSold": "142317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2436000", "sellingGeneralAndAdministrative": "21450953", "netIncomeFromContinuingOperations": "5328378" }, "balance": { "goodwill": "62951000", "inventory": "54024000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "354734000", "longTermDebt": "157987", "shortTermDebt": "3084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "20549000", "reportedCurrency": "USD", "retainedEarnings": "-2642000", "totalLiabilities": "37737000", "otherCurrentAssets": "14392000", "totalCurrentAssets": "250229000", "currentLongTermDebt": "82877", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "3901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "104505000", "currentAccountsPayable": "14623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18563520", "shortLongTermDebtTotal": "12721000", "totalShareholderEquity": "316997000", "capitalLeaseObligations": "12479237", "otherCurrentLiabilities": "9643000", "totalCurrentLiabilities": "27350000", "otherNonCurrentLiabilities": "9478553", "totalNonCurrentLiabilities": "10387000", "cashAndShortTermInvestments": "177912000", "commonStockSharesOutstanding": "46456249", "intangibleAssetsExcludingGoodwill": "20549000", "cashAndCashEquivalentsAtCarryingValue": "177912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5328000", "profitLoss": "None", "dividendPayout": "118785", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-19188000", "operatingCashflow": "-213000", "capitalExpenditures": "4428000", "changeInReceivables": "-3470690", "changeInExchangeRate": "None", "cashflowFromFinancing": "210976000", "cashflowFromInvestment": "-45830000", "stockBasedCompensation": "7856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118785", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "164932067", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2436000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 79734000, "cost_of_revenue": 57729000, "gross_profit": 22005000, "ebit": 1723000, "ebitda": 2768000, "pretax_income": 1322000, "tax_provision": 396952, "net_income": 1322000, "net_income_to_common": 1322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12979444, "total_current_assets": 41097074, "total_assets": 70939604, "short_term_debt": 1946931, "long_term_debt": 242079, "total_debt": 2189010, "total_liabilities": 18130609, "total_equity": 52808995, "shares_outstanding": 33910154, "goodwill_and_intangibles": 18032212 }, "cash_flow": { "operating_cash_flow": -3340000, "capital_expenditure": 2352000, "free_cash_flow": -988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84483, "ticker_id": 6343, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1723000", "ebitda": "2768000", "netIncome": "1322000", "grossProfit": "22005000", "depreciation": "None", "totalRevenue": "79734000", "costOfRevenue": "57729000", "interestIncome": "144725", "incomeBeforeTax": "1322000", "interestExpense": "401497", "operatingIncome": "1583000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "396952", "reportedCurrency": "USD", "netInterestIncome": "-256772", "nonInterestIncome": "None", "operatingExpenses": "20422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1045000", "sellingGeneralAndAdministrative": "9281751", "netIncomeFromContinuingOperations": "1878804" }, "balance": { "goodwill": "17798932", "inventory": "21576609", "commonStock": "36876", "currentDebt": "None", "investments": "None", "totalAssets": "70939604", "longTermDebt": "242079", "shortTermDebt": "1946931", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "233280", "reportedCurrency": "USD", "retainedEarnings": "-7969936", "totalLiabilities": "18130609", "otherCurrentAssets": "2549559", "totalCurrentAssets": "41097074", "currentLongTermDebt": "110231", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3991462", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29842530", "currentAccountsPayable": "6024750", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10969207", "shortLongTermDebtTotal": "7996276", "totalShareholderEquity": "52808995", "capitalLeaseObligations": "7643966", "otherCurrentLiabilities": "1072142", "totalCurrentLiabilities": "12081264", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6049345", "cashAndShortTermInvestments": "12979444", "commonStockSharesOutstanding": "33910154", "intangibleAssetsExcludingGoodwill": "233280", "cashAndCashEquivalentsAtCarryingValue": "12979444", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-9496000", "operatingCashflow": "-3340000", "capitalExpenditures": "2352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13490000", "cashflowFromInvestment": "-11811000", "stockBasedCompensation": "2491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13949530", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79734000, "cost_of_revenue": 57729000, "gross_profit": 22005000, "research_and_development": null, "selling_general_admin": 9281751, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1723000, "depreciation_amortisation": 1045000, "ebitda": 2768000, "interest_expense": 401497, "interest_income": null, "other_non_operating": null, "pretax_income": 1322000, "tax_provision": 396952, "effective_tax_rate": null, "net_income": 1322000, "net_income_continuing_ops": 1878804, "net_income_to_common": 1322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12979444, "short_term_investments": null, "net_receivables": 3991462, "inventory": 21576609, "other_current_assets": null, "total_current_assets": 41097074, "net_ppe": null, "goodwill": 17798932, "intangible_assets": 233280, "goodwill_and_intangibles": 18032212, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29842530, "total_assets": 70939604, "short_term_debt": 1946931, "accounts_payable": 6024750, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12081264, "long_term_debt": 242079, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6049345, "total_liabilities": 18130609, "total_debt": 2189010, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7969936, "total_equity": 52808995, "shares_outstanding": 33910154, "operating_cash_flow": -3340000, "stock_based_compensation": 2491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11811000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13490000, "free_cash_flow": -988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1723000", "ebitda": "2768000", "netIncome": "1322000", "grossProfit": "22005000", "depreciation": "None", "totalRevenue": "79734000", "costOfRevenue": "57729000", "interestIncome": "144725", "incomeBeforeTax": "1322000", "interestExpense": "401497", "operatingIncome": "1583000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "396952", "reportedCurrency": "USD", "netInterestIncome": "-256772", "nonInterestIncome": "None", "operatingExpenses": "20422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1045000", "sellingGeneralAndAdministrative": "9281751", "netIncomeFromContinuingOperations": "1878804" }, "balance": { "goodwill": "17798932", "inventory": "21576609", "commonStock": "36876", "currentDebt": "None", "investments": "None", "totalAssets": "70939604", "longTermDebt": "242079", "shortTermDebt": "1946931", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "233280", "reportedCurrency": "USD", "retainedEarnings": "-7969936", "totalLiabilities": "18130609", "otherCurrentAssets": "2549559", "totalCurrentAssets": "41097074", "currentLongTermDebt": "110231", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3991462", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29842530", "currentAccountsPayable": "6024750", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10969207", "shortLongTermDebtTotal": "7996276", "totalShareholderEquity": "52808995", "capitalLeaseObligations": "7643966", "otherCurrentLiabilities": "1072142", "totalCurrentLiabilities": "12081264", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6049345", "cashAndShortTermInvestments": "12979444", "commonStockSharesOutstanding": "33910154", "intangibleAssetsExcludingGoodwill": "233280", "cashAndCashEquivalentsAtCarryingValue": "12979444", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-9496000", "operatingCashflow": "-3340000", "capitalExpenditures": "2352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13490000", "cashflowFromInvestment": "-11811000", "stockBasedCompensation": "2491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13949530", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1045000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 29000730, "cost_of_revenue": 22556172, "gross_profit": 6444558, "ebit": -4060584, "ebitda": -3709514, "pretax_income": -5073755, "tax_provision": 195059, "net_income": -5073755, "net_income_to_common": -5073755, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14639981, "total_current_assets": 24977884, "total_assets": 35892974, "short_term_debt": 436813, "long_term_debt": 2419739, "total_debt": 2856552, "total_liabilities": 5834455, "total_equity": 30058519, "shares_outstanding": 23492650, "goodwill_and_intangibles": 8867064 }, "cash_flow": { "operating_cash_flow": -1541031, "capital_expenditure": 686902, "free_cash_flow": -854129, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84488, "ticker_id": 6343, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4060584", "ebitda": "-3709514", "netIncome": "-5073755", "grossProfit": "6444558", "depreciation": "None", "totalRevenue": "29000730", "costOfRevenue": "22556172", "interestIncome": "79184", "incomeBeforeTax": "-5073755", "interestExpense": "1013166", "operatingIncome": "-4255648", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "195059", "reportedCurrency": "USD", "netInterestIncome": "-933982", "nonInterestIncome": "None", "operatingExpenses": "10700206", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22556172", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "351070", "sellingGeneralAndAdministrative": "5146806", "netIncomeFromContinuingOperations": "-5073755" }, "balance": { "goodwill": "8752909", "inventory": "8869469", "commonStock": "27949", "currentDebt": "None", "investments": "None", "totalAssets": "35892974", "longTermDebt": "2419739", "shortTermDebt": "436813", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "114155", "reportedCurrency": "USD", "retainedEarnings": "-8765992", "totalLiabilities": "5834455", "otherCurrentAssets": "606037", "totalCurrentAssets": "24977884", "currentLongTermDebt": "436813", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "862397", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10915090", "currentAccountsPayable": "1819411", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1820821", "shortLongTermDebtTotal": "2856553", "totalShareholderEquity": "30058519", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "642454", "totalCurrentLiabilities": "3414716", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2419739", "cashAndShortTermInvestments": "14639981", "commonStockSharesOutstanding": "23492650", "intangibleAssetsExcludingGoodwill": "114155", "cashAndCashEquivalentsAtCarryingValue": "14639981", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5073755", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-792575", "operatingCashflow": "-1541031", "capitalExpenditures": "686902", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21333058", "cashflowFromInvestment": "-6367311", "stockBasedCompensation": "1895219", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12875270", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "351069", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29000730, "cost_of_revenue": 22556172, "gross_profit": 6444558, "research_and_development": 0, "selling_general_admin": 5146806, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4060584, "depreciation_amortisation": 351070, "ebitda": -3709514, "interest_expense": 1013166, "interest_income": null, "other_non_operating": null, "pretax_income": -5073755, "tax_provision": 195059, "effective_tax_rate": null, "net_income": -5073755, "net_income_continuing_ops": -5073755, "net_income_to_common": -5073755, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14639981, "short_term_investments": 0, "net_receivables": 862397, "inventory": 8869469, "other_current_assets": null, "total_current_assets": 24977884, "net_ppe": null, "goodwill": 8752909, "intangible_assets": 114155, "goodwill_and_intangibles": 8867064, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10915090, "total_assets": 35892974, "short_term_debt": 436813, "accounts_payable": 1819411, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3414716, "long_term_debt": 2419739, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2419739, "total_liabilities": 5834455, "total_debt": 2856552, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8765992, "total_equity": 30058519, "shares_outstanding": 23492650, "operating_cash_flow": -1541031, "stock_based_compensation": 1895219, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 686902, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6367311, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21333058, "free_cash_flow": -854129, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4060584", "ebitda": "-3709514", "netIncome": "-5073755", "grossProfit": "6444558", "depreciation": "None", "totalRevenue": "29000730", "costOfRevenue": "22556172", "interestIncome": "79184", "incomeBeforeTax": "-5073755", "interestExpense": "1013166", "operatingIncome": "-4255648", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "195059", "reportedCurrency": "USD", "netInterestIncome": "-933982", "nonInterestIncome": "None", "operatingExpenses": "10700206", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22556172", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "351070", "sellingGeneralAndAdministrative": "5146806", "netIncomeFromContinuingOperations": "-5073755" }, "balance": { "goodwill": "8752909", "inventory": "8869469", "commonStock": "27949", "currentDebt": "None", "investments": "None", "totalAssets": "35892974", "longTermDebt": "2419739", "shortTermDebt": "436813", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "114155", "reportedCurrency": "USD", "retainedEarnings": "-8765992", "totalLiabilities": "5834455", "otherCurrentAssets": "606037", "totalCurrentAssets": "24977884", "currentLongTermDebt": "436813", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "862397", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10915090", "currentAccountsPayable": "1819411", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1820821", "shortLongTermDebtTotal": "2856553", "totalShareholderEquity": "30058519", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "642454", "totalCurrentLiabilities": "3414716", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2419739", "cashAndShortTermInvestments": "14639981", "commonStockSharesOutstanding": "23492650", "intangibleAssetsExcludingGoodwill": "114155", "cashAndCashEquivalentsAtCarryingValue": "14639981", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5073755", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-792575", "operatingCashflow": "-1541031", "capitalExpenditures": "686902", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21333058", "cashflowFromInvestment": "-6367311", "stockBasedCompensation": "1895219", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12875270", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "351069", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 38391000, "cost_of_revenue": 30262000, "gross_profit": 8129000, "ebit": -5265000, "ebitda": -3654000, "pretax_income": -4941000, "tax_provision": -19000, "net_income": -4922000, "net_income_to_common": -4922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21679000, "total_current_assets": 99688000, "total_assets": 139578000, "short_term_debt": 5831000, "long_term_debt": null, "total_debt": 5831000, "total_liabilities": 46746000, "total_equity": 92832000, "shares_outstanding": 60090905, "goodwill_and_intangibles": 4649000 }, "cash_flow": { "operating_cash_flow": -5048000, "capital_expenditure": 88000, "free_cash_flow": -4960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84451, "ticker_id": 6343, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5265000", "ebitda": "-3654000", "netIncome": "-4922000", "grossProfit": "8129000", "depreciation": "None", "totalRevenue": "38391000", "costOfRevenue": "30262000", "interestIncome": "324000", "incomeBeforeTax": "-4941000", "interestExpense": "None", "operatingIncome": "-5265000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-19000", "reportedCurrency": "USD", "netInterestIncome": "324000", "nonInterestIncome": "None", "operatingExpenses": "13394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1611000", "sellingGeneralAndAdministrative": "6926000", "netIncomeFromContinuingOperations": "-4922000" }, "balance": { "goodwill": "2080000", "inventory": "36953000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "139578000", "longTermDebt": "None", "shortTermDebt": "5831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2569000", "reportedCurrency": "USD", "retainedEarnings": "-284611000", "totalLiabilities": "46746000", "otherCurrentAssets": "7122000", "totalCurrentAssets": "99688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19440000", "currentNetReceivables": "14494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39890000", "currentAccountsPayable": "9582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27458000", "totalShareholderEquity": "92832000", "capitalLeaseObligations": "27458000", "otherCurrentLiabilities": "6495000", "totalCurrentLiabilities": "24611000", "otherNonCurrentLiabilities": "508000", "totalNonCurrentLiabilities": "22135000", "cashAndShortTermInvestments": "21679000", "commonStockSharesOutstanding": "60090905", "intangibleAssetsExcludingGoodwill": "2569000", "cashAndCashEquivalentsAtCarryingValue": "21679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3195000", "operatingCashflow": "-5048000", "capitalExpenditures": "88000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-3679000", "stockBasedCompensation": "255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38391000, "cost_of_revenue": 30262000, "gross_profit": 8129000, "research_and_development": null, "selling_general_admin": 6926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5265000, "depreciation_amortisation": 1611000, "ebitda": -3654000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -4941000, "tax_provision": -19000, "effective_tax_rate": null, "net_income": -4922000, "net_income_continuing_ops": -4922000, "net_income_to_common": -4922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21679000, "short_term_investments": 19440000, "net_receivables": 14494000, "inventory": 36953000, "other_current_assets": null, "total_current_assets": 99688000, "net_ppe": null, "goodwill": 2080000, "intangible_assets": 2569000, "goodwill_and_intangibles": 4649000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39890000, "total_assets": 139578000, "short_term_debt": 5831000, "accounts_payable": 9582000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24611000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22135000, "total_liabilities": 46746000, "total_debt": 5831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -284611000, "total_equity": 92832000, "shares_outstanding": 60090905, "operating_cash_flow": -5048000, "stock_based_compensation": 255000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -4960000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5265000", "ebitda": "-3654000", "netIncome": "-4922000", "grossProfit": "8129000", "depreciation": "None", "totalRevenue": "38391000", "costOfRevenue": "30262000", "interestIncome": "324000", "incomeBeforeTax": "-4941000", "interestExpense": "None", "operatingIncome": "-5265000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-19000", "reportedCurrency": "USD", "netInterestIncome": "324000", "nonInterestIncome": "None", "operatingExpenses": "13394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1611000", "sellingGeneralAndAdministrative": "6926000", "netIncomeFromContinuingOperations": "-4922000" }, "balance": { "goodwill": "2080000", "inventory": "36953000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "139578000", "longTermDebt": "None", "shortTermDebt": "5831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2569000", "reportedCurrency": "USD", "retainedEarnings": "-284611000", "totalLiabilities": "46746000", "otherCurrentAssets": "7122000", "totalCurrentAssets": "99688000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19440000", "currentNetReceivables": "14494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39890000", "currentAccountsPayable": "9582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27458000", "totalShareholderEquity": "92832000", "capitalLeaseObligations": "27458000", "otherCurrentLiabilities": "6495000", "totalCurrentLiabilities": "24611000", "otherNonCurrentLiabilities": "508000", "totalNonCurrentLiabilities": "22135000", "cashAndShortTermInvestments": "21679000", "commonStockSharesOutstanding": "60090905", "intangibleAssetsExcludingGoodwill": "2569000", "cashAndCashEquivalentsAtCarryingValue": "21679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3195000", "operatingCashflow": "-5048000", "capitalExpenditures": "88000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-3679000", "stockBasedCompensation": "255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1611000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 37821000, "cost_of_revenue": 31077000, "gross_profit": 6744000, "ebit": -7465000, "ebitda": -5091000, "pretax_income": -7232000, "tax_provision": 189000, "net_income": -7421000, "net_income_to_common": -7421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30406000, "total_current_assets": 103747000, "total_assets": 147040000, "short_term_debt": 6455000, "long_term_debt": null, "total_debt": 6455000, "total_liabilities": 49541000, "total_equity": 97499000, "shares_outstanding": 59900000, "goodwill_and_intangibles": 5406000 }, "cash_flow": { "operating_cash_flow": -2198000, "capital_expenditure": 103000, "free_cash_flow": -2095000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84452, "ticker_id": 6343, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7465000", "ebitda": "-5091000", "netIncome": "-7421000", "grossProfit": "6744000", "depreciation": "None", "totalRevenue": "37821000", "costOfRevenue": "31077000", "interestIncome": "363000", "incomeBeforeTax": "-7232000", "interestExpense": "0", "operatingIncome": "-7465000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "189000", "reportedCurrency": "USD", "netInterestIncome": "363000", "nonInterestIncome": "None", "operatingExpenses": "14209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2374000", "sellingGeneralAndAdministrative": "7297000", "netIncomeFromContinuingOperations": "-7421000" }, "balance": { "goodwill": "2080000", "inventory": "38776000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "147040000", "longTermDebt": "None", "shortTermDebt": "6455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3326000", "reportedCurrency": "USD", "retainedEarnings": "-279689000", "totalLiabilities": "49541000", "otherCurrentAssets": "7732000", "totalCurrentAssets": "103747000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15658000", "currentNetReceivables": "11175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43293000", "currentAccountsPayable": "8775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29477000", "totalShareholderEquity": "97499000", "capitalLeaseObligations": "29477000", "otherCurrentLiabilities": "6670000", "totalCurrentLiabilities": "25975000", "otherNonCurrentLiabilities": "544000", "totalNonCurrentLiabilities": "23566000", "cashAndShortTermInvestments": "30406000", "commonStockSharesOutstanding": "59900000", "intangibleAssetsExcludingGoodwill": "3326000", "cashAndCashEquivalentsAtCarryingValue": "30406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1595000", "operatingCashflow": "-2198000", "capitalExpenditures": "103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108000", "cashflowFromInvestment": "5357000", "stockBasedCompensation": "274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37821000, "cost_of_revenue": 31077000, "gross_profit": 6744000, "research_and_development": null, "selling_general_admin": 7297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7465000, "depreciation_amortisation": 2374000, "ebitda": -5091000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -7232000, "tax_provision": 189000, "effective_tax_rate": null, "net_income": -7421000, "net_income_continuing_ops": -7421000, "net_income_to_common": -7421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30406000, "short_term_investments": 15658000, "net_receivables": 11175000, "inventory": 38776000, "other_current_assets": null, "total_current_assets": 103747000, "net_ppe": null, "goodwill": 2080000, "intangible_assets": 3326000, "goodwill_and_intangibles": 5406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43293000, "total_assets": 147040000, "short_term_debt": 6455000, "accounts_payable": 8775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25975000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23566000, "total_liabilities": 49541000, "total_debt": 6455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -279689000, "total_equity": 97499000, "shares_outstanding": 59900000, "operating_cash_flow": -2198000, "stock_based_compensation": 274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5357000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108000, "free_cash_flow": -2095000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7465000", "ebitda": "-5091000", "netIncome": "-7421000", "grossProfit": "6744000", "depreciation": "None", "totalRevenue": "37821000", "costOfRevenue": "31077000", "interestIncome": "363000", "incomeBeforeTax": "-7232000", "interestExpense": "0", "operatingIncome": "-7465000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "189000", "reportedCurrency": "USD", "netInterestIncome": "363000", "nonInterestIncome": "None", "operatingExpenses": "14209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2374000", "sellingGeneralAndAdministrative": "7297000", "netIncomeFromContinuingOperations": "-7421000" }, "balance": { "goodwill": "2080000", "inventory": "38776000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "147040000", "longTermDebt": "None", "shortTermDebt": "6455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3326000", "reportedCurrency": "USD", "retainedEarnings": "-279689000", "totalLiabilities": "49541000", "otherCurrentAssets": "7732000", "totalCurrentAssets": "103747000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15658000", "currentNetReceivables": "11175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43293000", "currentAccountsPayable": "8775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29477000", "totalShareholderEquity": "97499000", "capitalLeaseObligations": "29477000", "otherCurrentLiabilities": "6670000", "totalCurrentLiabilities": "25975000", "otherNonCurrentLiabilities": "544000", "totalNonCurrentLiabilities": "23566000", "cashAndShortTermInvestments": "30406000", "commonStockSharesOutstanding": "59900000", "intangibleAssetsExcludingGoodwill": "3326000", "cashAndCashEquivalentsAtCarryingValue": "30406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1595000", "operatingCashflow": "-2198000", "capitalExpenditures": "103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108000", "cashflowFromInvestment": "5357000", "stockBasedCompensation": "274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2374000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 47254000, "cost_of_revenue": 37047000, "gross_profit": 10207000, "ebit": -2842000, "ebitda": -193000, "pretax_income": -2435000, "tax_provision": 2000, "net_income": -2437000, "net_income_to_common": -2437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27355000, "total_current_assets": 111797000, "total_assets": 159605000, "short_term_debt": 6778000, "long_term_debt": null, "total_debt": 6778000, "total_liabilities": 54901000, "total_equity": 104704000, "shares_outstanding": 59783000, "goodwill_and_intangibles": 6705000 }, "cash_flow": { "operating_cash_flow": -499000, "capital_expenditure": 147000, "free_cash_flow": -352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84454, "ticker_id": 6343, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2842000", "ebitda": "-193000", "netIncome": "-2437000", "grossProfit": "10207000", "depreciation": "None", "totalRevenue": "47254000", "costOfRevenue": "37047000", "interestIncome": "407000", "incomeBeforeTax": "-2435000", "interestExpense": "0", "operatingIncome": "-2842000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "407000", "nonInterestIncome": "None", "operatingExpenses": "13049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2649000", "sellingGeneralAndAdministrative": "5706000", "netIncomeFromContinuingOperations": "-2437000" }, "balance": { "goodwill": "2052000", "inventory": "40184000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "159605000", "longTermDebt": "None", "shortTermDebt": "6778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4653000", "reportedCurrency": "USD", "retainedEarnings": "-272268000", "totalLiabilities": "54901000", "otherCurrentAssets": "9491000", "totalCurrentAssets": "111797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "20955000", "currentNetReceivables": "13812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47808000", "currentAccountsPayable": "11586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31917000", "totalShareholderEquity": "104704000", "capitalLeaseObligations": "31917000", "otherCurrentLiabilities": "6452000", "totalCurrentLiabilities": "29327000", "otherNonCurrentLiabilities": "435000", "totalNonCurrentLiabilities": "25574000", "cashAndShortTermInvestments": "27355000", "commonStockSharesOutstanding": "59783000", "intangibleAssetsExcludingGoodwill": "4653000", "cashAndCashEquivalentsAtCarryingValue": "27355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2437000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1554000", "operatingCashflow": "-499000", "capitalExpenditures": "147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1000", "cashflowFromInvestment": "4546000", "stockBasedCompensation": "421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2649000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47254000, "cost_of_revenue": 37047000, "gross_profit": 10207000, "research_and_development": null, "selling_general_admin": 5706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2842000, "depreciation_amortisation": 2649000, "ebitda": -193000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -2435000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -2437000, "net_income_continuing_ops": -2437000, "net_income_to_common": -2437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27355000, "short_term_investments": 20955000, "net_receivables": 13812000, "inventory": 40184000, "other_current_assets": null, "total_current_assets": 111797000, "net_ppe": null, "goodwill": 2052000, "intangible_assets": 4653000, "goodwill_and_intangibles": 6705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47808000, "total_assets": 159605000, "short_term_debt": 6778000, "accounts_payable": 11586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29327000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25574000, "total_liabilities": 54901000, "total_debt": 6778000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -272268000, "total_equity": 104704000, "shares_outstanding": 59783000, "operating_cash_flow": -499000, "stock_based_compensation": 421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4546000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1000, "free_cash_flow": -352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2842000", "ebitda": "-193000", "netIncome": "-2437000", "grossProfit": "10207000", "depreciation": "None", "totalRevenue": "47254000", "costOfRevenue": "37047000", "interestIncome": "407000", "incomeBeforeTax": "-2435000", "interestExpense": "0", "operatingIncome": "-2842000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "407000", "nonInterestIncome": "None", "operatingExpenses": "13049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2649000", "sellingGeneralAndAdministrative": "5706000", "netIncomeFromContinuingOperations": "-2437000" }, "balance": { "goodwill": "2052000", "inventory": "40184000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "159605000", "longTermDebt": "None", "shortTermDebt": "6778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4653000", "reportedCurrency": "USD", "retainedEarnings": "-272268000", "totalLiabilities": "54901000", "otherCurrentAssets": "9491000", "totalCurrentAssets": "111797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "20955000", "currentNetReceivables": "13812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47808000", "currentAccountsPayable": "11586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31917000", "totalShareholderEquity": "104704000", "capitalLeaseObligations": "31917000", "otherCurrentLiabilities": "6452000", "totalCurrentLiabilities": "29327000", "otherNonCurrentLiabilities": "435000", "totalNonCurrentLiabilities": "25574000", "cashAndShortTermInvestments": "27355000", "commonStockSharesOutstanding": "59783000", "intangibleAssetsExcludingGoodwill": "4653000", "cashAndCashEquivalentsAtCarryingValue": "27355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2437000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1554000", "operatingCashflow": "-499000", "capitalExpenditures": "147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1000", "cashflowFromInvestment": "4546000", "stockBasedCompensation": "421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2649000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 40963000, "cost_of_revenue": 32055999, "gross_profit": 8907000, "ebit": -5274000, "ebitda": -2587000, "pretax_income": -4811000, "tax_provision": null, "net_income": -4811000, "net_income_to_common": -4811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23309000, "total_current_assets": 108988000, "total_assets": 160610000, "short_term_debt": 7002000, "long_term_debt": null, "total_debt": 7002000, "total_liabilities": 53889000, "total_equity": 106721000, "shares_outstanding": 59552000, "goodwill_and_intangibles": 8237000 }, "cash_flow": { "operating_cash_flow": -2921000, "capital_expenditure": 49000, "free_cash_flow": -2872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84455, "ticker_id": 6343, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5274000", "ebitda": "-2587000", "netIncome": "-4811000", "grossProfit": "8907000", "depreciation": "None", "totalRevenue": "40963000", "costOfRevenue": "32055999", "interestIncome": "463000", "incomeBeforeTax": "-4811000", "interestExpense": "0", "operatingIncome": "-5274000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "463000", "nonInterestIncome": "None", "operatingExpenses": "14181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32055999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2687000", "sellingGeneralAndAdministrative": "6151000", "netIncomeFromContinuingOperations": "-4811000" }, "balance": { "goodwill": "1605000", "inventory": "41737000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "160610000", "longTermDebt": "None", "shortTermDebt": "7002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6632000", "reportedCurrency": "USD", "retainedEarnings": "-269831000", "totalLiabilities": "53889000", "otherCurrentAssets": "7209000", "totalCurrentAssets": "108988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "25399000", "currentNetReceivables": "11334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51622000", "currentAccountsPayable": "11608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33190000", "totalShareholderEquity": "106721000", "capitalLeaseObligations": "33190000", "otherCurrentLiabilities": "5900000", "totalCurrentLiabilities": "27266000", "otherNonCurrentLiabilities": "435000", "totalNonCurrentLiabilities": "26623000", "cashAndShortTermInvestments": "23309000", "commonStockSharesOutstanding": "59552000", "intangibleAssetsExcludingGoodwill": "6632000", "cashAndCashEquivalentsAtCarryingValue": "23309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "667000", "operatingCashflow": "-2921000", "capitalExpenditures": "49000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000", "cashflowFromInvestment": "-6461000", "stockBasedCompensation": "315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40963000, "cost_of_revenue": 32055999, "gross_profit": 8907000, "research_and_development": null, "selling_general_admin": 6151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5274000, "depreciation_amortisation": 2687000, "ebitda": -2587000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -4811000, "tax_provision": null, "effective_tax_rate": null, "net_income": -4811000, "net_income_continuing_ops": -4811000, "net_income_to_common": -4811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23309000, "short_term_investments": 25399000, "net_receivables": 11334000, "inventory": 41737000, "other_current_assets": null, "total_current_assets": 108988000, "net_ppe": null, "goodwill": 1605000, "intangible_assets": 6632000, "goodwill_and_intangibles": 8237000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51622000, "total_assets": 160610000, "short_term_debt": 7002000, "accounts_payable": 11608000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27266000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26623000, "total_liabilities": 53889000, "total_debt": 7002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -269831000, "total_equity": 106721000, "shares_outstanding": 59552000, "operating_cash_flow": -2921000, "stock_based_compensation": 315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6461000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51000, "free_cash_flow": -2872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5274000", "ebitda": "-2587000", "netIncome": "-4811000", "grossProfit": "8907000", "depreciation": "None", "totalRevenue": "40963000", "costOfRevenue": "32055999", "interestIncome": "463000", "incomeBeforeTax": "-4811000", "interestExpense": "0", "operatingIncome": "-5274000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "463000", "nonInterestIncome": "None", "operatingExpenses": "14181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32055999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2687000", "sellingGeneralAndAdministrative": "6151000", "netIncomeFromContinuingOperations": "-4811000" }, "balance": { "goodwill": "1605000", "inventory": "41737000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "160610000", "longTermDebt": "None", "shortTermDebt": "7002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6632000", "reportedCurrency": "USD", "retainedEarnings": "-269831000", "totalLiabilities": "53889000", "otherCurrentAssets": "7209000", "totalCurrentAssets": "108988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "25399000", "currentNetReceivables": "11334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51622000", "currentAccountsPayable": "11608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33190000", "totalShareholderEquity": "106721000", "capitalLeaseObligations": "33190000", "otherCurrentLiabilities": "5900000", "totalCurrentLiabilities": "27266000", "otherNonCurrentLiabilities": "435000", "totalNonCurrentLiabilities": "26623000", "cashAndShortTermInvestments": "23309000", "commonStockSharesOutstanding": "59552000", "intangibleAssetsExcludingGoodwill": "6632000", "cashAndCashEquivalentsAtCarryingValue": "23309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "667000", "operatingCashflow": "-2921000", "capitalExpenditures": "49000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000", "cashflowFromInvestment": "-6461000", "stockBasedCompensation": "315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2687000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 35703000, "cost_of_revenue": 29581000, "gross_profit": 6122000, "ebit": -8733000, "ebitda": -5148000, "pretax_income": -9377000, "tax_provision": null, "net_income": -9377000, "net_income_to_common": -9377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32742000, "total_current_assets": 109161000, "total_assets": 164232000, "short_term_debt": 7024000, "long_term_debt": null, "total_debt": 7024000, "total_liabilities": 53073000, "total_equity": 111159000, "shares_outstanding": 59441000, "goodwill_and_intangibles": 8846000 }, "cash_flow": { "operating_cash_flow": -3829000, "capital_expenditure": 237000, "free_cash_flow": -3592000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84456, "ticker_id": 6343, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8733000", "ebitda": "-5148000", "netIncome": "-9377000", "grossProfit": "6122000", "depreciation": "None", "totalRevenue": "35703000", "costOfRevenue": "29581000", "interestIncome": "497000", "incomeBeforeTax": "-9377000", "interestExpense": "0", "operatingIncome": "-8733000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "497000", "nonInterestIncome": "None", "operatingExpenses": "14855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3585000", "sellingGeneralAndAdministrative": "7112000", "netIncomeFromContinuingOperations": "-9377000" }, "balance": { "goodwill": "1605000", "inventory": "42129000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "164232000", "longTermDebt": "None", "shortTermDebt": "7024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "7241000", "reportedCurrency": "USD", "retainedEarnings": "-265020000", "totalLiabilities": "53073000", "otherCurrentAssets": "6462000", "totalCurrentAssets": "109161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19836000", "currentNetReceivables": "7992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55071000", "currentAccountsPayable": "9959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34833000", "totalShareholderEquity": "111159000", "capitalLeaseObligations": "34833000", "otherCurrentLiabilities": "4170000", "totalCurrentLiabilities": "24912000", "otherNonCurrentLiabilities": "352000", "totalNonCurrentLiabilities": "28161000", "cashAndShortTermInvestments": "32742000", "commonStockSharesOutstanding": "59441000", "intangibleAssetsExcludingGoodwill": "7241000", "cashAndCashEquivalentsAtCarryingValue": "32742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1834000", "operatingCashflow": "-3829000", "capitalExpenditures": "237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60000", "cashflowFromInvestment": "9160000", "stockBasedCompensation": "503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35703000, "cost_of_revenue": 29581000, "gross_profit": 6122000, "research_and_development": null, "selling_general_admin": 7112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8733000, "depreciation_amortisation": 3585000, "ebitda": -5148000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -9377000, "tax_provision": null, "effective_tax_rate": null, "net_income": -9377000, "net_income_continuing_ops": -9377000, "net_income_to_common": -9377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32742000, "short_term_investments": 19836000, "net_receivables": 7992000, "inventory": 42129000, "other_current_assets": null, "total_current_assets": 109161000, "net_ppe": null, "goodwill": 1605000, "intangible_assets": 7241000, "goodwill_and_intangibles": 8846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 55071000, "total_assets": 164232000, "short_term_debt": 7024000, "accounts_payable": 9959000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24912000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28161000, "total_liabilities": 53073000, "total_debt": 7024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265020000, "total_equity": 111159000, "shares_outstanding": 59441000, "operating_cash_flow": -3829000, "stock_based_compensation": 503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60000, "free_cash_flow": -3592000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8733000", "ebitda": "-5148000", "netIncome": "-9377000", "grossProfit": "6122000", "depreciation": "None", "totalRevenue": "35703000", "costOfRevenue": "29581000", "interestIncome": "497000", "incomeBeforeTax": "-9377000", "interestExpense": "0", "operatingIncome": "-8733000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "497000", "nonInterestIncome": "None", "operatingExpenses": "14855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3585000", "sellingGeneralAndAdministrative": "7112000", "netIncomeFromContinuingOperations": "-9377000" }, "balance": { "goodwill": "1605000", "inventory": "42129000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "164232000", "longTermDebt": "None", "shortTermDebt": "7024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "7241000", "reportedCurrency": "USD", "retainedEarnings": "-265020000", "totalLiabilities": "53073000", "otherCurrentAssets": "6462000", "totalCurrentAssets": "109161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19836000", "currentNetReceivables": "7992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55071000", "currentAccountsPayable": "9959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34833000", "totalShareholderEquity": "111159000", "capitalLeaseObligations": "34833000", "otherCurrentLiabilities": "4170000", "totalCurrentLiabilities": "24912000", "otherNonCurrentLiabilities": "352000", "totalNonCurrentLiabilities": "28161000", "cashAndShortTermInvestments": "32742000", "commonStockSharesOutstanding": "59441000", "intangibleAssetsExcludingGoodwill": "7241000", "cashAndCashEquivalentsAtCarryingValue": "32742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1834000", "operatingCashflow": "-3829000", "capitalExpenditures": "237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60000", "cashflowFromInvestment": "9160000", "stockBasedCompensation": "503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3585000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 37436000, "cost_of_revenue": 31309000, "gross_profit": 6127000, "ebit": -23234000, "ebitda": -16127000, "pretax_income": -23234000, "tax_provision": 108000, "net_income": -23342000, "net_income_to_common": -23342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27471000, "total_current_assets": 113208000, "total_assets": 174352000, "short_term_debt": 7398000, "long_term_debt": null, "total_debt": 7398000, "total_liabilities": 54259000, "total_equity": 120093000, "shares_outstanding": 59274000, "goodwill_and_intangibles": 10384000 }, "cash_flow": { "operating_cash_flow": 1074000, "capital_expenditure": 98000, "free_cash_flow": 1172000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84457, "ticker_id": 6343, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23234000", "ebitda": "-16127000", "netIncome": "-23342000", "grossProfit": "6127000", "depreciation": "None", "totalRevenue": "37436000", "costOfRevenue": "31309000", "interestIncome": "701000", "incomeBeforeTax": "-23234000", "interestExpense": "0", "operatingIncome": "-23935000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "108000", "reportedCurrency": "USD", "netInterestIncome": "701000", "nonInterestIncome": "None", "operatingExpenses": "30062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7107000", "sellingGeneralAndAdministrative": "6826000", "netIncomeFromContinuingOperations": "-23342000" }, "balance": { "goodwill": "1605000", "inventory": "40295000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "174352000", "longTermDebt": "None", "shortTermDebt": "7398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8779000", "reportedCurrency": "USD", "retainedEarnings": "-255643000", "totalLiabilities": "54259000", "otherCurrentAssets": "8041000", "totalCurrentAssets": "113208000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28984000", "currentNetReceivables": "8417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61144000", "currentAccountsPayable": "8146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37031000", "totalShareholderEquity": "120093000", "capitalLeaseObligations": "37031000", "otherCurrentLiabilities": "6168000", "totalCurrentLiabilities": "24274000", "otherNonCurrentLiabilities": "352000", "totalNonCurrentLiabilities": "29985000", "cashAndShortTermInvestments": "27471000", "commonStockSharesOutstanding": "59274000", "intangibleAssetsExcludingGoodwill": "8779000", "cashAndCashEquivalentsAtCarryingValue": "27471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23342000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7730000", "operatingCashflow": "1074000", "capitalExpenditures": "98000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48000", "cashflowFromInvestment": "-991000", "stockBasedCompensation": "317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37436000, "cost_of_revenue": 31309000, "gross_profit": 6127000, "research_and_development": null, "selling_general_admin": 6826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23234000, "depreciation_amortisation": 7107000, "ebitda": -16127000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -23234000, "tax_provision": 108000, "effective_tax_rate": null, "net_income": -23342000, "net_income_continuing_ops": -23342000, "net_income_to_common": -23342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27471000, "short_term_investments": 28984000, "net_receivables": 8417000, "inventory": 40295000, "other_current_assets": null, "total_current_assets": 113208000, "net_ppe": null, "goodwill": 1605000, "intangible_assets": 8779000, "goodwill_and_intangibles": 10384000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61144000, "total_assets": 174352000, "short_term_debt": 7398000, "accounts_payable": 8146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24274000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29985000, "total_liabilities": 54259000, "total_debt": 7398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -255643000, "total_equity": 120093000, "shares_outstanding": 59274000, "operating_cash_flow": 1074000, "stock_based_compensation": 317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48000, "free_cash_flow": 1172000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23234000", "ebitda": "-16127000", "netIncome": "-23342000", "grossProfit": "6127000", "depreciation": "None", "totalRevenue": "37436000", "costOfRevenue": "31309000", "interestIncome": "701000", "incomeBeforeTax": "-23234000", "interestExpense": "0", "operatingIncome": "-23935000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "108000", "reportedCurrency": "USD", "netInterestIncome": "701000", "nonInterestIncome": "None", "operatingExpenses": "30062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7107000", "sellingGeneralAndAdministrative": "6826000", "netIncomeFromContinuingOperations": "-23342000" }, "balance": { "goodwill": "1605000", "inventory": "40295000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "174352000", "longTermDebt": "None", "shortTermDebt": "7398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8779000", "reportedCurrency": "USD", "retainedEarnings": "-255643000", "totalLiabilities": "54259000", "otherCurrentAssets": "8041000", "totalCurrentAssets": "113208000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28984000", "currentNetReceivables": "8417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61144000", "currentAccountsPayable": "8146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37031000", "totalShareholderEquity": "120093000", "capitalLeaseObligations": "37031000", "otherCurrentLiabilities": "6168000", "totalCurrentLiabilities": "24274000", "otherNonCurrentLiabilities": "352000", "totalNonCurrentLiabilities": "29985000", "cashAndShortTermInvestments": "27471000", "commonStockSharesOutstanding": "59274000", "intangibleAssetsExcludingGoodwill": "8779000", "cashAndCashEquivalentsAtCarryingValue": "27471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23342000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7730000", "operatingCashflow": "1074000", "capitalExpenditures": "98000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48000", "cashflowFromInvestment": "-991000", "stockBasedCompensation": "317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7107000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 50006000, "cost_of_revenue": 39196000, "gross_profit": 10810000, "ebit": -11478000, "ebitda": -6506000, "pretax_income": -11478000, "tax_provision": -43000, "net_income": -11435000, "net_income_to_common": -11435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27436000, "total_current_assets": 122567000, "total_assets": 199639000, "short_term_debt": 7523000, "long_term_debt": null, "total_debt": 7523000, "total_liabilities": 56474000, "total_equity": 143165000, "shares_outstanding": 59268000, "goodwill_and_intangibles": 18677000 }, "cash_flow": { "operating_cash_flow": 1171000, "capital_expenditure": 464000, "free_cash_flow": 1635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84459, "ticker_id": 6343, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11478000", "ebitda": "-6506000", "netIncome": "-11435000", "grossProfit": "10810000", "depreciation": "None", "totalRevenue": "50006000", "costOfRevenue": "39196000", "interestIncome": "663000", "incomeBeforeTax": "-11478000", "interestExpense": "0", "operatingIncome": "-12091000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-43000", "reportedCurrency": "USD", "netInterestIncome": "663000", "nonInterestIncome": "None", "operatingExpenses": "22901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4972000", "sellingGeneralAndAdministrative": "7405000", "netIncomeFromContinuingOperations": "-11435000" }, "balance": { "goodwill": "7525000", "inventory": "48025000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "199639000", "longTermDebt": "None", "shortTermDebt": "7523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "11152000", "reportedCurrency": "USD", "retainedEarnings": "-232301000", "totalLiabilities": "56474000", "otherCurrentAssets": "7889000", "totalCurrentAssets": "122567000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "27787000", "currentNetReceivables": "11430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77072000", "currentAccountsPayable": "8183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39143000", "totalShareholderEquity": "143165000", "capitalLeaseObligations": "39143000", "otherCurrentLiabilities": "5999000", "totalCurrentLiabilities": "24537000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "31937000", "cashAndShortTermInvestments": "27436000", "commonStockSharesOutstanding": "59268000", "intangibleAssetsExcludingGoodwill": "11152000", "cashAndCashEquivalentsAtCarryingValue": "27436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11435000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10209000", "operatingCashflow": "1171000", "capitalExpenditures": "464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1848000", "cashflowFromInvestment": "535000", "stockBasedCompensation": "672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1848000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50006000, "cost_of_revenue": 39196000, "gross_profit": 10810000, "research_and_development": null, "selling_general_admin": 7405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11478000, "depreciation_amortisation": 4972000, "ebitda": -6506000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -11478000, "tax_provision": -43000, "effective_tax_rate": null, "net_income": -11435000, "net_income_continuing_ops": -11435000, "net_income_to_common": -11435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27436000, "short_term_investments": 27787000, "net_receivables": 11430000, "inventory": 48025000, "other_current_assets": null, "total_current_assets": 122567000, "net_ppe": null, "goodwill": 7525000, "intangible_assets": 11152000, "goodwill_and_intangibles": 18677000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77072000, "total_assets": 199639000, "short_term_debt": 7523000, "accounts_payable": 8183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24537000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31937000, "total_liabilities": 56474000, "total_debt": 7523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -232301000, "total_equity": 143165000, "shares_outstanding": 59268000, "operating_cash_flow": 1171000, "stock_based_compensation": 672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 535000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1848000, "free_cash_flow": 1635000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11478000", "ebitda": "-6506000", "netIncome": "-11435000", "grossProfit": "10810000", "depreciation": "None", "totalRevenue": "50006000", "costOfRevenue": "39196000", "interestIncome": "663000", "incomeBeforeTax": "-11478000", "interestExpense": "0", "operatingIncome": "-12091000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-43000", "reportedCurrency": "USD", "netInterestIncome": "663000", "nonInterestIncome": "None", "operatingExpenses": "22901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4972000", "sellingGeneralAndAdministrative": "7405000", "netIncomeFromContinuingOperations": "-11435000" }, "balance": { "goodwill": "7525000", "inventory": "48025000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "199639000", "longTermDebt": "None", "shortTermDebt": "7523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "11152000", "reportedCurrency": "USD", "retainedEarnings": "-232301000", "totalLiabilities": "56474000", "otherCurrentAssets": "7889000", "totalCurrentAssets": "122567000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "27787000", "currentNetReceivables": "11430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77072000", "currentAccountsPayable": "8183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39143000", "totalShareholderEquity": "143165000", "capitalLeaseObligations": "39143000", "otherCurrentLiabilities": "5999000", "totalCurrentLiabilities": "24537000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "31937000", "cashAndShortTermInvestments": "27436000", "commonStockSharesOutstanding": "59268000", "intangibleAssetsExcludingGoodwill": "11152000", "cashAndCashEquivalentsAtCarryingValue": "27436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11435000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10209000", "operatingCashflow": "1171000", "capitalExpenditures": "464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1848000", "cashflowFromInvestment": "535000", "stockBasedCompensation": "672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1848000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4972000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 53536000, "cost_of_revenue": 39115000, "gross_profit": 14421000, "ebit": -5787000, "ebitda": -2172000, "pretax_income": -5801000, "tax_provision": 95000, "net_income": -5896000, "net_income_to_common": -5896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27578000, "total_current_assets": 134586000, "total_assets": 219176000, "short_term_debt": 7632000, "long_term_debt": null, "total_debt": 7632000, "total_liabilities": 63399000, "total_equity": 155777000, "shares_outstanding": 60681000, "goodwill_and_intangibles": 20352000 }, "cash_flow": { "operating_cash_flow": -368000, "capital_expenditure": 1061000, "free_cash_flow": 693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84460, "ticker_id": 6343, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5787000", "ebitda": "-2172000", "netIncome": "-5896000", "grossProfit": "14421000", "depreciation": "None", "totalRevenue": "53536000", "costOfRevenue": "39115000", "interestIncome": "737000", "incomeBeforeTax": "-5801000", "interestExpense": "14000", "operatingIncome": "-6514000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "95000", "reportedCurrency": "USD", "netInterestIncome": "723000", "nonInterestIncome": "None", "operatingExpenses": "20935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3615000", "sellingGeneralAndAdministrative": "7104000", "netIncomeFromContinuingOperations": "-5896000" }, "balance": { "goodwill": "7525000", "inventory": "60639000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "219176000", "longTermDebt": "None", "shortTermDebt": "7632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "12827000", "reportedCurrency": "USD", "retainedEarnings": "-216705000", "totalLiabilities": "63399000", "otherCurrentAssets": "7461000", "totalCurrentAssets": "134586000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28407000", "currentNetReceivables": "10501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84590000", "currentAccountsPayable": "12702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41499000", "totalShareholderEquity": "155777000", "capitalLeaseObligations": "41499000", "otherCurrentLiabilities": "4653000", "totalCurrentLiabilities": "29215000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "34184000", "cashAndShortTermInvestments": "27578000", "commonStockSharesOutstanding": "60681000", "intangibleAssetsExcludingGoodwill": "12827000", "cashAndCashEquivalentsAtCarryingValue": "27578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "5389000", "operatingCashflow": "-368000", "capitalExpenditures": "1061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4289000", "cashflowFromInvestment": "1185000", "stockBasedCompensation": "654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4289000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53536000, "cost_of_revenue": 39115000, "gross_profit": 14421000, "research_and_development": null, "selling_general_admin": 7104000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5787000, "depreciation_amortisation": 3615000, "ebitda": -2172000, "interest_expense": 14000, "interest_income": null, "other_non_operating": null, "pretax_income": -5801000, "tax_provision": 95000, "effective_tax_rate": null, "net_income": -5896000, "net_income_continuing_ops": -5896000, "net_income_to_common": -5896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27578000, "short_term_investments": 28407000, "net_receivables": 10501000, "inventory": 60639000, "other_current_assets": null, "total_current_assets": 134586000, "net_ppe": null, "goodwill": 7525000, "intangible_assets": 12827000, "goodwill_and_intangibles": 20352000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84590000, "total_assets": 219176000, "short_term_debt": 7632000, "accounts_payable": 12702000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29215000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34184000, "total_liabilities": 63399000, "total_debt": 7632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -216705000, "total_equity": 155777000, "shares_outstanding": 60681000, "operating_cash_flow": -368000, "stock_based_compensation": 654000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4289000, "free_cash_flow": 693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5787000", "ebitda": "-2172000", "netIncome": "-5896000", "grossProfit": "14421000", "depreciation": "None", "totalRevenue": "53536000", "costOfRevenue": "39115000", "interestIncome": "737000", "incomeBeforeTax": "-5801000", "interestExpense": "14000", "operatingIncome": "-6514000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "95000", "reportedCurrency": "USD", "netInterestIncome": "723000", "nonInterestIncome": "None", "operatingExpenses": "20935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3615000", "sellingGeneralAndAdministrative": "7104000", "netIncomeFromContinuingOperations": "-5896000" }, "balance": { "goodwill": "7525000", "inventory": "60639000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "219176000", "longTermDebt": "None", "shortTermDebt": "7632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "12827000", "reportedCurrency": "USD", "retainedEarnings": "-216705000", "totalLiabilities": "63399000", "otherCurrentAssets": "7461000", "totalCurrentAssets": "134586000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28407000", "currentNetReceivables": "10501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84590000", "currentAccountsPayable": "12702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41499000", "totalShareholderEquity": "155777000", "capitalLeaseObligations": "41499000", "otherCurrentLiabilities": "4653000", "totalCurrentLiabilities": "29215000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "34184000", "cashAndShortTermInvestments": "27578000", "commonStockSharesOutstanding": "60681000", "intangibleAssetsExcludingGoodwill": "12827000", "cashAndCashEquivalentsAtCarryingValue": "27578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "5389000", "operatingCashflow": "-368000", "capitalExpenditures": "1061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4289000", "cashflowFromInvestment": "1185000", "stockBasedCompensation": "654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4289000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3615000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 47888000, "cost_of_revenue": 35524000, "gross_profit": 12364000, "ebit": -8783000, "ebitda": -5041000, "pretax_income": -8839000, "tax_provision": -2000, "net_income": -8837000, "net_income_to_common": -8837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31050000, "total_current_assets": 141720000, "total_assets": 230393000, "short_term_debt": 7593000, "long_term_debt": null, "total_debt": 7593000, "total_liabilities": 65085000, "total_equity": 165308000, "shares_outstanding": 61499000, "goodwill_and_intangibles": 22028000 }, "cash_flow": { "operating_cash_flow": -3676000, "capital_expenditure": 355000, "free_cash_flow": -3321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84461, "ticker_id": 6343, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8783000", "ebitda": "-5041000", "netIncome": "-8837000", "grossProfit": "12364000", "depreciation": "None", "totalRevenue": "47888000", "costOfRevenue": "35524000", "interestIncome": "602000", "incomeBeforeTax": "-8839000", "interestExpense": "56000", "operatingIncome": "-9432000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2000", "reportedCurrency": "USD", "netInterestIncome": "546000", "nonInterestIncome": "None", "operatingExpenses": "21796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3742000", "sellingGeneralAndAdministrative": "7908000", "netIncomeFromContinuingOperations": "-8837000" }, "balance": { "goodwill": "7525000", "inventory": "66028000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "230393000", "longTermDebt": "None", "shortTermDebt": "7593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "14503000", "reportedCurrency": "USD", "retainedEarnings": "-208936000", "totalLiabilities": "65085000", "otherCurrentAssets": "6315000", "totalCurrentAssets": "141720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30280000", "currentNetReceivables": "8047000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88673000", "currentAccountsPayable": "12392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43024000", "totalShareholderEquity": "165308000", "capitalLeaseObligations": "43024000", "otherCurrentLiabilities": "4223000", "totalCurrentLiabilities": "29337000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "35748000", "cashAndShortTermInvestments": "31050000", "commonStockSharesOutstanding": "61499000", "intangibleAssetsExcludingGoodwill": "14503000", "cashAndCashEquivalentsAtCarryingValue": "31050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "356000", "operatingCashflow": "-3676000", "capitalExpenditures": "355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000", "cashflowFromInvestment": "4997000", "stockBasedCompensation": "778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47888000, "cost_of_revenue": 35524000, "gross_profit": 12364000, "research_and_development": null, "selling_general_admin": 7908000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8783000, "depreciation_amortisation": 3742000, "ebitda": -5041000, "interest_expense": 56000, "interest_income": null, "other_non_operating": null, "pretax_income": -8839000, "tax_provision": -2000, "effective_tax_rate": null, "net_income": -8837000, "net_income_continuing_ops": -8837000, "net_income_to_common": -8837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31050000, "short_term_investments": 30280000, "net_receivables": 8047000, "inventory": 66028000, "other_current_assets": null, "total_current_assets": 141720000, "net_ppe": null, "goodwill": 7525000, "intangible_assets": 14503000, "goodwill_and_intangibles": 22028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88673000, "total_assets": 230393000, "short_term_debt": 7593000, "accounts_payable": 12392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29337000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35748000, "total_liabilities": 65085000, "total_debt": 7593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -208936000, "total_equity": 165308000, "shares_outstanding": 61499000, "operating_cash_flow": -3676000, "stock_based_compensation": 778000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4997000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28000, "free_cash_flow": -3321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8783000", "ebitda": "-5041000", "netIncome": "-8837000", "grossProfit": "12364000", "depreciation": "None", "totalRevenue": "47888000", "costOfRevenue": "35524000", "interestIncome": "602000", "incomeBeforeTax": "-8839000", "interestExpense": "56000", "operatingIncome": "-9432000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2000", "reportedCurrency": "USD", "netInterestIncome": "546000", "nonInterestIncome": "None", "operatingExpenses": "21796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3742000", "sellingGeneralAndAdministrative": "7908000", "netIncomeFromContinuingOperations": "-8837000" }, "balance": { "goodwill": "7525000", "inventory": "66028000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "230393000", "longTermDebt": "None", "shortTermDebt": "7593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "14503000", "reportedCurrency": "USD", "retainedEarnings": "-208936000", "totalLiabilities": "65085000", "otherCurrentAssets": "6315000", "totalCurrentAssets": "141720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30280000", "currentNetReceivables": "8047000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88673000", "currentAccountsPayable": "12392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43024000", "totalShareholderEquity": "165308000", "capitalLeaseObligations": "43024000", "otherCurrentLiabilities": "4223000", "totalCurrentLiabilities": "29337000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "35748000", "cashAndShortTermInvestments": "31050000", "commonStockSharesOutstanding": "61499000", "intangibleAssetsExcludingGoodwill": "14503000", "cashAndCashEquivalentsAtCarryingValue": "31050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "356000", "operatingCashflow": "-3676000", "capitalExpenditures": "355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000", "cashflowFromInvestment": "4997000", "stockBasedCompensation": "778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3742000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 49452000, "cost_of_revenue": 37808000, "gross_profit": 11644000, "ebit": -27284000, "ebitda": -23154000, "pretax_income": -27375000, "tax_provision": -61000, "net_income": -27314000, "net_income_to_common": -27314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29757000, "total_current_assets": 147451000, "total_assets": 239090000, "short_term_debt": 8021000, "long_term_debt": null, "total_debt": 8021000, "total_liabilities": 65695000, "total_equity": 173395000, "shares_outstanding": 61386000, "goodwill_and_intangibles": 23705000 }, "cash_flow": { "operating_cash_flow": -1356000, "capital_expenditure": 703000, "free_cash_flow": -653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84462, "ticker_id": 6343, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27284000", "ebitda": "-23154000", "netIncome": "-27314000", "grossProfit": "11644000", "depreciation": "None", "totalRevenue": "49452000", "costOfRevenue": "37808000", "interestIncome": "2696000", "incomeBeforeTax": "-27375000", "interestExpense": "91000", "operatingIncome": "-27212000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-61000", "reportedCurrency": "USD", "netInterestIncome": "2605000", "nonInterestIncome": "None", "operatingExpenses": "38856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4130000", "sellingGeneralAndAdministrative": "18144000", "netIncomeFromContinuingOperations": "-27314000" }, "balance": { "goodwill": "7525000", "inventory": "64905000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "239090000", "longTermDebt": "None", "shortTermDebt": "8021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16180000", "reportedCurrency": "USD", "retainedEarnings": "-200099000", "totalLiabilities": "65695000", "otherCurrentAssets": "8489000", "totalCurrentAssets": "147451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35212000", "currentNetReceivables": "9088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91639000", "currentAccountsPayable": "11666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "42469000", "totalShareholderEquity": "173395000", "capitalLeaseObligations": "42469000", "otherCurrentLiabilities": "4699000", "totalCurrentLiabilities": "30930000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "34765000", "cashAndShortTermInvestments": "29757000", "commonStockSharesOutstanding": "61386000", "intangibleAssetsExcludingGoodwill": "16180000", "cashAndCashEquivalentsAtCarryingValue": "29757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27314000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10061000", "operatingCashflow": "-1356000", "capitalExpenditures": "703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000", "cashflowFromInvestment": "-225000", "stockBasedCompensation": "719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49452000, "cost_of_revenue": 37808000, "gross_profit": 11644000, "research_and_development": null, "selling_general_admin": 18144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27284000, "depreciation_amortisation": 4130000, "ebitda": -23154000, "interest_expense": 91000, "interest_income": null, "other_non_operating": null, "pretax_income": -27375000, "tax_provision": -61000, "effective_tax_rate": null, "net_income": -27314000, "net_income_continuing_ops": -27314000, "net_income_to_common": -27314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29757000, "short_term_investments": 35212000, "net_receivables": 9088000, "inventory": 64905000, "other_current_assets": null, "total_current_assets": 147451000, "net_ppe": null, "goodwill": 7525000, "intangible_assets": 16180000, "goodwill_and_intangibles": 23705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 91639000, "total_assets": 239090000, "short_term_debt": 8021000, "accounts_payable": 11666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30930000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34765000, "total_liabilities": 65695000, "total_debt": 8021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200099000, "total_equity": 173395000, "shares_outstanding": 61386000, "operating_cash_flow": -1356000, "stock_based_compensation": 719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 703000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76000, "free_cash_flow": -653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27284000", "ebitda": "-23154000", "netIncome": "-27314000", "grossProfit": "11644000", "depreciation": "None", "totalRevenue": "49452000", "costOfRevenue": "37808000", "interestIncome": "2696000", "incomeBeforeTax": "-27375000", "interestExpense": "91000", "operatingIncome": "-27212000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-61000", "reportedCurrency": "USD", "netInterestIncome": "2605000", "nonInterestIncome": "None", "operatingExpenses": "38856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4130000", "sellingGeneralAndAdministrative": "18144000", "netIncomeFromContinuingOperations": "-27314000" }, "balance": { "goodwill": "7525000", "inventory": "64905000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "239090000", "longTermDebt": "None", "shortTermDebt": "8021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16180000", "reportedCurrency": "USD", "retainedEarnings": "-200099000", "totalLiabilities": "65695000", "otherCurrentAssets": "8489000", "totalCurrentAssets": "147451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35212000", "currentNetReceivables": "9088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91639000", "currentAccountsPayable": "11666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "42469000", "totalShareholderEquity": "173395000", "capitalLeaseObligations": "42469000", "otherCurrentLiabilities": "4699000", "totalCurrentLiabilities": "30930000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "34765000", "cashAndShortTermInvestments": "29757000", "commonStockSharesOutstanding": "61386000", "intangibleAssetsExcludingGoodwill": "16180000", "cashAndCashEquivalentsAtCarryingValue": "29757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27314000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10061000", "operatingCashflow": "-1356000", "capitalExpenditures": "703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000", "cashflowFromInvestment": "-225000", "stockBasedCompensation": "719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4130000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 55678000, "cost_of_revenue": 39490000, "gross_profit": 16188000, "ebit": -7348000, "ebitda": -2627000, "pretax_income": -7349000, "tax_provision": 955000, "net_income": -7349000, "net_income_to_common": -7349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31414000, "total_current_assets": 163815000, "total_assets": 277231000, "short_term_debt": 8374000, "long_term_debt": null, "total_debt": 8374000, "total_liabilities": 77166000, "total_equity": 200065000, "shares_outstanding": 61272000, "goodwill_and_intangibles": 41274000 }, "cash_flow": { "operating_cash_flow": -4602000, "capital_expenditure": 462000, "free_cash_flow": -4140000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84464, "ticker_id": 6343, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7348000", "ebitda": "-2627000", "netIncome": "-7349000", "grossProfit": "16188000", "depreciation": "None", "totalRevenue": "55678000", "costOfRevenue": "39490000", "interestIncome": "705000", "incomeBeforeTax": "-7349000", "interestExpense": "1000", "operatingIncome": "-8030000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "955000", "reportedCurrency": "USD", "netInterestIncome": "-1000", "nonInterestIncome": "None", "operatingExpenses": "24218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4721000", "sellingGeneralAndAdministrative": "7582000", "netIncomeFromContinuingOperations": "-7349000" }, "balance": { "goodwill": "16808000", "inventory": "75987000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "277231000", "longTermDebt": "None", "shortTermDebt": "8374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "24466000", "reportedCurrency": "USD", "retainedEarnings": "-172785000", "totalLiabilities": "77166000", "otherCurrentAssets": "12860000", "totalCurrentAssets": "163815000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35203000", "currentNetReceivables": "8351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113416000", "currentAccountsPayable": "20219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44761000", "totalShareholderEquity": "200065000", "capitalLeaseObligations": "44761000", "otherCurrentLiabilities": "5440000", "totalCurrentLiabilities": "40462000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "36704000", "cashAndShortTermInvestments": "31414000", "commonStockSharesOutstanding": "61272000", "intangibleAssetsExcludingGoodwill": "24466000", "cashAndCashEquivalentsAtCarryingValue": "31414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7349000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "702000", "operatingCashflow": "-4602000", "capitalExpenditures": "462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29000", "cashflowFromInvestment": "6458000", "stockBasedCompensation": "938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55678000, "cost_of_revenue": 39490000, "gross_profit": 16188000, "research_and_development": null, "selling_general_admin": 7582000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7348000, "depreciation_amortisation": 4721000, "ebitda": -2627000, "interest_expense": 1000, "interest_income": null, "other_non_operating": null, "pretax_income": -7349000, "tax_provision": 955000, "effective_tax_rate": null, "net_income": -7349000, "net_income_continuing_ops": -7349000, "net_income_to_common": -7349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31414000, "short_term_investments": 35203000, "net_receivables": 8351000, "inventory": 75987000, "other_current_assets": null, "total_current_assets": 163815000, "net_ppe": null, "goodwill": 16808000, "intangible_assets": 24466000, "goodwill_and_intangibles": 41274000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 113416000, "total_assets": 277231000, "short_term_debt": 8374000, "accounts_payable": 20219000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40462000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36704000, "total_liabilities": 77166000, "total_debt": 8374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -172785000, "total_equity": 200065000, "shares_outstanding": 61272000, "operating_cash_flow": -4602000, "stock_based_compensation": 938000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6458000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29000, "free_cash_flow": -4140000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7348000", "ebitda": "-2627000", "netIncome": "-7349000", "grossProfit": "16188000", "depreciation": "None", "totalRevenue": "55678000", "costOfRevenue": "39490000", "interestIncome": "705000", "incomeBeforeTax": "-7349000", "interestExpense": "1000", "operatingIncome": "-8030000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "955000", "reportedCurrency": "USD", "netInterestIncome": "-1000", "nonInterestIncome": "None", "operatingExpenses": "24218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4721000", "sellingGeneralAndAdministrative": "7582000", "netIncomeFromContinuingOperations": "-7349000" }, "balance": { "goodwill": "16808000", "inventory": "75987000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "277231000", "longTermDebt": "None", "shortTermDebt": "8374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "24466000", "reportedCurrency": "USD", "retainedEarnings": "-172785000", "totalLiabilities": "77166000", "otherCurrentAssets": "12860000", "totalCurrentAssets": "163815000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35203000", "currentNetReceivables": "8351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113416000", "currentAccountsPayable": "20219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44761000", "totalShareholderEquity": "200065000", "capitalLeaseObligations": "44761000", "otherCurrentLiabilities": "5440000", "totalCurrentLiabilities": "40462000", "otherNonCurrentLiabilities": "317000", "totalNonCurrentLiabilities": "36704000", "cashAndShortTermInvestments": "31414000", "commonStockSharesOutstanding": "61272000", "intangibleAssetsExcludingGoodwill": "24466000", "cashAndCashEquivalentsAtCarryingValue": "31414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7349000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "702000", "operatingCashflow": "-4602000", "capitalExpenditures": "462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29000", "cashflowFromInvestment": "6458000", "stockBasedCompensation": "938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4721000", "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": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "income_statement": { "revenue": 63925000, "cost_of_revenue": 46788000, "gross_profit": 17137000, "ebit": -5603000, "ebitda": -1779000, "pretax_income": -5606000, "tax_provision": 93000, "net_income": -5699000, "net_income_to_common": -5699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29587000, "total_current_assets": 162921000, "total_assets": 280691000, "short_term_debt": 8169000, "long_term_debt": null, "total_debt": 8169000, "total_liabilities": 74203000, "total_equity": 206488000, "shares_outstanding": 61077000, "goodwill_and_intangibles": 43515000 }, "cash_flow": { "operating_cash_flow": 3922000, "capital_expenditure": 2057000, "free_cash_flow": 5979000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84465, "ticker_id": 6343, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:01.797562+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5603000", "ebitda": "-1779000", "netIncome": "-5699000", "grossProfit": "17137000", "depreciation": "None", "totalRevenue": "63925000", "costOfRevenue": "46788000", "interestIncome": "753000", "incomeBeforeTax": "-5606000", "interestExpense": "3000", "operatingIncome": "-6305000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "93000", "reportedCurrency": "USD", "netInterestIncome": "-431000", "nonInterestIncome": "None", "operatingExpenses": "23442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "960000", "costofGoodsAndServicesSold": "46788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3824000", "sellingGeneralAndAdministrative": "19772000", "netIncomeFromContinuingOperations": "-5699000" }, "balance": { "goodwill": "16808000", "inventory": "76689000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "280691000", "longTermDebt": "None", "shortTermDebt": "8169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "26707000", "reportedCurrency": "USD", "retainedEarnings": "-165436000", "totalLiabilities": "74203000", "otherCurrentAssets": "8341000", "totalCurrentAssets": "162921000", "currentLongTermDebt": "17000", "longTermInvestments": "None", "shortTermInvestments": "40986000", "currentNetReceivables": "7318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117770000", "currentAccountsPayable": "17905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30682000", "shortLongTermDebtTotal": "45360000", "totalShareholderEquity": "206488000", "capitalLeaseObligations": "45343000", "otherCurrentLiabilities": "5403000", "totalCurrentLiabilities": "36696000", "otherNonCurrentLiabilities": "37507000", "totalNonCurrentLiabilities": "37507000", "cashAndShortTermInvestments": "29587000", "commonStockSharesOutstanding": "61077000", "intangibleAssetsExcludingGoodwill": "26707000", "cashAndCashEquivalentsAtCarryingValue": "29587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5699000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "362000", "operatingCashflow": "3922000", "capitalExpenditures": "2057000", "changeInReceivables": "144000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122000", "cashflowFromInvestment": "-36951000", "stockBasedCompensation": "947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-33151000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63925000, "cost_of_revenue": 46788000, "gross_profit": 17137000, "research_and_development": null, "selling_general_admin": 19772000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5603000, "depreciation_amortisation": 3824000, "ebitda": -1779000, "interest_expense": 3000, "interest_income": null, "other_non_operating": null, "pretax_income": -5606000, "tax_provision": 93000, "effective_tax_rate": null, "net_income": -5699000, "net_income_continuing_ops": -5699000, "net_income_to_common": -5699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29587000, "short_term_investments": 40986000, "net_receivables": 7318000, "inventory": 76689000, "other_current_assets": null, "total_current_assets": 162921000, "net_ppe": null, "goodwill": 16808000, "intangible_assets": 26707000, "goodwill_and_intangibles": 43515000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 117770000, "total_assets": 280691000, "short_term_debt": 8169000, "accounts_payable": 17905000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36696000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37507000, "total_liabilities": 74203000, "total_debt": 8169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -165436000, "total_equity": 206488000, "shares_outstanding": 61077000, "operating_cash_flow": 3922000, "stock_based_compensation": 947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2057000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36951000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122000, "free_cash_flow": 5979000, "net_change_in_cash": -33151000 }, "raw_data": { "income": { "ebit": "-5603000", "ebitda": "-1779000", "netIncome": "-5699000", "grossProfit": "17137000", "depreciation": "None", "totalRevenue": "63925000", "costOfRevenue": "46788000", "interestIncome": "753000", "incomeBeforeTax": "-5606000", "interestExpense": "3000", "operatingIncome": "-6305000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "93000", "reportedCurrency": "USD", "netInterestIncome": "-431000", "nonInterestIncome": "None", "operatingExpenses": "23442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "960000", "costofGoodsAndServicesSold": "46788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3824000", "sellingGeneralAndAdministrative": "19772000", "netIncomeFromContinuingOperations": "-5699000" }, "balance": { "goodwill": "16808000", "inventory": "76689000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "280691000", "longTermDebt": "None", "shortTermDebt": "8169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "26707000", "reportedCurrency": "USD", "retainedEarnings": "-165436000", "totalLiabilities": "74203000", "otherCurrentAssets": "8341000", "totalCurrentAssets": "162921000", "currentLongTermDebt": "17000", "longTermInvestments": "None", "shortTermInvestments": "40986000", "currentNetReceivables": "7318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117770000", "currentAccountsPayable": "17905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30682000", "shortLongTermDebtTotal": "45360000", "totalShareholderEquity": "206488000", "capitalLeaseObligations": "45343000", "otherCurrentLiabilities": "5403000", "totalCurrentLiabilities": "36696000", "otherNonCurrentLiabilities": "37507000", "totalNonCurrentLiabilities": "37507000", "cashAndShortTermInvestments": "29587000", "commonStockSharesOutstanding": "61077000", "intangibleAssetsExcludingGoodwill": "26707000", "cashAndCashEquivalentsAtCarryingValue": "29587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5699000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "362000", "operatingCashflow": "3922000", "capitalExpenditures": "2057000", "changeInReceivables": "144000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122000", "cashflowFromInvestment": "-36951000", "stockBasedCompensation": "947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-33151000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3824000", "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" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }