{ "ticker": { "uuid": "8892b55a-d8cb-4a74-a269-bf41c624ccd4", "symbol": "TWOU", "name": "2U Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/8892b55a-d8cb-4a74-a269-bf41c624ccd4/", "api_url": "https://sharemaestro.com/factors/api/tickers/8892b55a-d8cb-4a74-a269-bf41c624ccd4/" }, "ticker_metadata": { "id": 8678, "uuid": "8892b55a-d8cb-4a74-a269-bf41c624ccd4", "symbol": "TWOU", "name": "2U Inc", "asset_type": "equity", "market_cap": 4432400, "stock_exchange_id": 2, "industry": "Education & Training Services", "sector": "Consumer Defensive", "description": "2U, Inc. is an educational technology company in the United States, Hong Kong, South Africa, and the United Kingdom. The company is headquartered in Lanham, Maryland.", "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": "8892b55a-d8cb-4a74-a269-bf41c624ccd4", "symbol": "TWOU", "name": "2U Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/8892b55a-d8cb-4a74-a269-bf41c624ccd4/", "api_url": "https://sharemaestro.com/factors/api/tickers/8892b55a-d8cb-4a74-a269-bf41c624ccd4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.22, "value": 0.36, "quality": 0.36, "momentum": 0.36, "coverage": 0.727, "confidence": 0.218, "delta": null }, "headline_factors": { "price": 1.58, "market_cap": 4431779.92, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": 2.1535, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 0 }, "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": "2023-12-31", "financials_age_days": 889, "has_full_data": false, "completeness_score": 0.5, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:41.527469+00:00", "batch_id": "" }, "size": { "price_close": 1.58, "market_cap": 4431779.92, "market_cap_usd": 4431779.92, "enterprise_value": null, "shares_outstanding": 2804924, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 0.0247, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7691, "operating_margin": -0.5289, "net_margin": -0.6906, "ebitda_margin": -0.4318, "fcf_margin": 0.2075, "roe": 2.1535, "roa": -0.6459, "roic": -0.551, "roc_greenblatt": null, "asset_turnover": 0.9352, "cash_conversion": -0.3005, "accruals_ratio": -0.7972, "sbc_to_revenue": 0.0287, "piotroski_f_score": 3, "altman_z_score": -4.9748, "earnings_stability_5y": 1.2016, "revenue_stability_5y": 0.1992, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7192, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -4.3343, "net_debt_to_ebitda": -2.4095, "debt_to_assets": 0.9976, "interest_coverage": -5.9107, "current_ratio": 0.1468, "quick_ratio": 0.1468, "net_debt": 899442000, "local_beta": null, "volatility_252d": 0, "volatility_60d": 0, "max_drawdown_12m": 0, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.0694, "revenue_growth_3y_cagr": 0.0689, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.199, "book_value_growth_1y": -0.5825, "revenue_growth": -0.0694, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 864420000, "gross_profit_ttm": 664791000, "ebit_ttm": -457153000, "ebitda_ttm": -373293000, "net_income_ttm": -596980000, "eps_diluted_ttm": -212.8329, "operating_cash_flow_ttm": 139885000, "capital_expenditure_ttm": 39519000, "fcf_ttm": 179404000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77343000, "cash_and_equivalents": 22621000, "total_current_assets": 164858000, "total_current_liabilities": 1122847000, "net_ppe": null, "total_assets": 924314000, "total_debt": 922063000, "total_equity": -277211000, "net_working_capital": -58547000, "book_value_per_share": -98.8301, "retained_earnings": -2004668000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -882748000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 64, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.36, "os_score": 0.22, "value_percentile": 0.36, "quality_percentile": 0.36, "momentum_percentile": 0.36, "factor_coverage": 0.727, "signal_confidence": 0.218, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 13, "ticker_id": 8678, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2023-12-31", "financials_age_days": 889, "has_full_data": false, "completeness_score": 0.5, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:41.527469+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.58, "market_cap": 4431779.92, "market_cap_usd": 4431779.92, "enterprise_value": null, "shares_outstanding": 2804924, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 0.02470279, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.76906018, "operating_margin": -0.52885519, "net_margin": -0.69061336, "ebitda_margin": -0.43184216, "fcf_margin": 0.20754263, "roe": 2.15352205, "roa": -0.64586277, "roic": -0.55102486, "roc_greenblatt": null, "asset_turnover": 0.93520167, "cash_conversion": -0.30051928, "accruals_ratio": -0.79720203, "sbc_to_revenue": 0.02867819, "debt_to_equity": -4.33433377, "net_debt_to_ebitda": -2.40947995, "debt_to_assets": 0.99756468, "interest_coverage": -5.91072237, "current_ratio": 0.14682143, "quick_ratio": 0.14682143, "net_debt": 899442000, "revenue_growth_1y": -0.0693954, "revenue_growth_3y_cagr": 0.0689151, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.19904037, "book_value_growth_1y": -0.58247412, "piotroski_f_score": 3, "altman_z_score": -4.97478273, "earnings_stability_5y": 1.201576, "revenue_stability_5y": 0.19922, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0, "volatility_60d": 0, "max_drawdown_12m": 0, "revenue_ttm": 864420000, "gross_profit_ttm": 664791000, "ebit_ttm": -457153000, "ebitda_ttm": -373293000, "net_income_ttm": -596980000, "eps_diluted_ttm": -212.83286107, "operating_cash_flow_ttm": 139885000, "capital_expenditure_ttm": 39519000, "fcf_ttm": 179404000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77343000, "cash_and_equivalents": 22621000, "total_current_assets": 164858000, "total_current_liabilities": 1122847000, "net_ppe": null, "total_assets": 924314000, "total_debt": 922063000, "total_equity": -277211000, "net_working_capital": -58547000, "book_value_per_share": -98.83012873, "retained_earnings": -2004668000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -882748000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 64, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.727, "signal_confidence": 0.218, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.58, "os": 0.22, "value": 0.36, "quality": 0.36, "momentum": 0.36, "confidence": 0.218, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 2.1535, "momentum_12_1": null, "complete_fields": { "id": 13, "ticker_id": 8678, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2023-12-31", "financials_age_days": 889, "has_full_data": false, "completeness_score": 0.5, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:41.527469+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.58, "market_cap": 4431779.92, "market_cap_usd": 4431779.92, "enterprise_value": null, "shares_outstanding": 2804924, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 0.02470279, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.76906018, "operating_margin": -0.52885519, "net_margin": -0.69061336, "ebitda_margin": -0.43184216, "fcf_margin": 0.20754263, "roe": 2.15352205, "roa": -0.64586277, "roic": -0.55102486, "roc_greenblatt": null, "asset_turnover": 0.93520167, "cash_conversion": -0.30051928, "accruals_ratio": -0.79720203, "sbc_to_revenue": 0.02867819, "debt_to_equity": -4.33433377, "net_debt_to_ebitda": -2.40947995, "debt_to_assets": 0.99756468, "interest_coverage": -5.91072237, "current_ratio": 0.14682143, "quick_ratio": 0.14682143, "net_debt": 899442000, "revenue_growth_1y": -0.0693954, "revenue_growth_3y_cagr": 0.0689151, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.19904037, "book_value_growth_1y": -0.58247412, "piotroski_f_score": 3, "altman_z_score": -4.97478273, "earnings_stability_5y": 1.201576, "revenue_stability_5y": 0.19922, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0, "volatility_60d": 0, "max_drawdown_12m": 0, "revenue_ttm": 864420000, "gross_profit_ttm": 664791000, "ebit_ttm": -457153000, "ebitda_ttm": -373293000, "net_income_ttm": -596980000, "eps_diluted_ttm": -212.83286107, "operating_cash_flow_ttm": 139885000, "capital_expenditure_ttm": 39519000, "fcf_ttm": 179404000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77343000, "cash_and_equivalents": 22621000, "total_current_assets": 164858000, "total_current_liabilities": 1122847000, "net_ppe": null, "total_assets": 924314000, "total_debt": 922063000, "total_equity": -277211000, "net_working_capital": -58547000, "book_value_per_share": -98.83012873, "retained_earnings": -2004668000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -882748000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 64, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 64, "svqf_composite": 72, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.727, "signal_confidence": 0.218, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 945953000, "cost_of_revenue": 257601999, "gross_profit": 688351001, "ebit": 7324000, "ebitda": 126324000, "pretax_income": -315953000, "tax_provision": 1654000, "net_income": -317607000, "net_income_to_common": -317607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73399000, "total_current_assets": 251464000, "total_assets": 1471389000, "short_term_debt": 15158000, "long_term_debt": 896514000, "total_debt": 911672000, "total_liabilities": 1252344000, "total_equity": 219045000, "shares_outstanding": 2696369, "goodwill_and_intangibles": 1022696000 }, "cash_flow": { "operating_cash_flow": -3431000, "capital_expenditure": 50031000, "free_cash_flow": 46600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189106, "ticker_id": 8678, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7324000", "ebitda": "126324000", "netIncome": "-317607000", "grossProfit": "688351001", "depreciation": "None", "totalRevenue": "945953000", "costOfRevenue": "257601999", "interestIncome": "1497000", "incomeBeforeTax": "-315953000", "interestExpense": "74573000", "operatingIncome": "7324000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1654000", "reportedCurrency": "USD", "netInterestIncome": "-72068000", "nonInterestIncome": "None", "operatingExpenses": "681027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "176218000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257601999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "132680000", "netIncomeFromContinuingOperations": "-287002000" }, "balance": { "goodwill": "651498000", "inventory": "None", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "1471389000", "longTermDebt": "896514000", "shortTermDebt": "15158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "371198000", "reportedCurrency": "USD", "retainedEarnings": "-1497579000", "totalLiabilities": "1252344000", "otherCurrentAssets": "33828000", "totalCurrentAssets": "251464000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1219925000", "currentAccountsPayable": "45517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "994969000", "totalShareholderEquity": "219045000", "capitalLeaseObligations": "98455000", "otherCurrentLiabilities": "116715000", "totalCurrentLiabilities": "259339000", "otherNonCurrentLiabilities": "1165000", "totalNonCurrentLiabilities": "993005000", "cashAndShortTermInvestments": "73399000", "commonStockSharesOutstanding": "2696369", "intangibleAssetsExcludingGoodwill": "371198000", "cashAndCashEquivalentsAtCarryingValue": "73399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-317607000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "-3431000", "capitalExpenditures": "50031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55018000", "cashflowFromInvestment": "None", "stockBasedCompensation": "39688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 945953000, "cost_of_revenue": 257601999, "gross_profit": 688351001, "research_and_development": 176218000, "selling_general_admin": 132680000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7324000, "depreciation_amortisation": 119000000, "ebitda": 126324000, "interest_expense": 74573000, "interest_income": null, "other_non_operating": null, "pretax_income": -315953000, "tax_provision": 1654000, "effective_tax_rate": null, "net_income": -317607000, "net_income_continuing_ops": -287002000, "net_income_to_common": -317607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73399000, "short_term_investments": null, "net_receivables": 144237000, "inventory": null, "other_current_assets": null, "total_current_assets": 251464000, "net_ppe": null, "goodwill": 651498000, "intangible_assets": 371198000, "goodwill_and_intangibles": 1022696000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1219925000, "total_assets": 1471389000, "short_term_debt": 15158000, "accounts_payable": 45517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259339000, "long_term_debt": 896514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 993005000, "total_liabilities": 1252344000, "total_debt": 911672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1497579000, "total_equity": 219045000, "shares_outstanding": 2696369, "operating_cash_flow": -3431000, "stock_based_compensation": 39688000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50031000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55018000, "free_cash_flow": 46600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7324000", "ebitda": "126324000", "netIncome": "-317607000", "grossProfit": "688351001", "depreciation": "None", "totalRevenue": "945953000", "costOfRevenue": "257601999", "interestIncome": "1497000", "incomeBeforeTax": "-315953000", "interestExpense": "74573000", "operatingIncome": "7324000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1654000", "reportedCurrency": "USD", "netInterestIncome": "-72068000", "nonInterestIncome": "None", "operatingExpenses": "681027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "176218000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257601999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "132680000", "netIncomeFromContinuingOperations": "-287002000" }, "balance": { "goodwill": "651498000", "inventory": "None", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "1471389000", "longTermDebt": "896514000", "shortTermDebt": "15158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "371198000", "reportedCurrency": "USD", "retainedEarnings": "-1497579000", "totalLiabilities": "1252344000", "otherCurrentAssets": "33828000", "totalCurrentAssets": "251464000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1219925000", "currentAccountsPayable": "45517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "994969000", "totalShareholderEquity": "219045000", "capitalLeaseObligations": "98455000", "otherCurrentLiabilities": "116715000", "totalCurrentLiabilities": "259339000", "otherNonCurrentLiabilities": "1165000", "totalNonCurrentLiabilities": "993005000", "cashAndShortTermInvestments": "73399000", "commonStockSharesOutstanding": "2696369", "intangibleAssetsExcludingGoodwill": "371198000", "cashAndCashEquivalentsAtCarryingValue": "73399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-317607000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "-3431000", "capitalExpenditures": "50031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55018000", "cashflowFromInvestment": "None", "stockBasedCompensation": "39688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119000000", "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": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 963080000, "cost_of_revenue": 277683000, "gross_profit": 685397000, "ebit": -110310000, "ebitda": 38863000, "pretax_income": -323054000, "tax_provision": -903000, "net_income": -322151000, "net_income_to_common": -322151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167518000, "total_current_assets": 322307000, "total_assets": 1810859000, "short_term_debt": 13909000, "long_term_debt": 928564000, "total_debt": 942473000, "total_liabilities": 1309343000, "total_equity": 501516000, "shares_outstanding": 2577592, "goodwill_and_intangibles": 1284375000 }, "cash_flow": { "operating_cash_flow": 10927000, "capital_expenditure": 74200000, "free_cash_flow": 85127000, "dividends_paid": 2850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189111, "ticker_id": 8678, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-110310000", "ebitda": "38863000", "netIncome": "-322151000", "grossProfit": "685397000", "depreciation": "None", "totalRevenue": "963080000", "costOfRevenue": "277683000", "interestIncome": "1165000", "incomeBeforeTax": "-323054000", "interestExpense": "62234000", "operatingIncome": "-89290000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-903000", "reportedCurrency": "USD", "netInterestIncome": "-61069000", "nonInterestIncome": "None", "operatingExpenses": "772037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190472000", "otherNonOperatingIncome": "1165000", "costofGoodsAndServicesSold": "277683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149173000", "sellingGeneralAndAdministrative": "159418000", "netIncomeFromContinuingOperations": "-322151000" }, "balance": { "goodwill": "734620000", "inventory": "15060000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1810859000", "longTermDebt": "928564000", "shortTermDebt": "13909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "549755000", "reportedCurrency": "USD", "retainedEarnings": "-1179972000", "totalLiabilities": "1309343000", "otherCurrentAssets": "43090000", "totalCurrentAssets": "322307000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1488552000", "currentAccountsPayable": "110020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45855000", "shortLongTermDebtTotal": "1042182000", "totalShareholderEquity": "501516000", "capitalLeaseObligations": "113618000", "otherCurrentLiabilities": "64902000", "totalCurrentLiabilities": "278992000", "otherNonCurrentLiabilities": "1796000", "totalNonCurrentLiabilities": "1030351000", "cashAndShortTermInvestments": "167518000", "commonStockSharesOutstanding": "2577592", "intangibleAssetsExcludingGoodwill": "549755000", "cashAndCashEquivalentsAtCarryingValue": "167518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-322151000", "profitLoss": "None", "dividendPayout": "2850000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10927000", "capitalExpenditures": "74200000", "changeInReceivables": "-3558000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6925000", "cashflowFromInvestment": "-69350000", "stockBasedCompensation": "80220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65348000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 963080000, "cost_of_revenue": 277683000, "gross_profit": 685397000, "research_and_development": 190472000, "selling_general_admin": 159418000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -110310000, "depreciation_amortisation": 149173000, "ebitda": 38863000, "interest_expense": 62234000, "interest_income": null, "other_non_operating": null, "pretax_income": -323054000, "tax_provision": -903000, "effective_tax_rate": null, "net_income": -322151000, "net_income_continuing_ops": -322151000, "net_income_to_common": -322151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167518000, "short_term_investments": null, "net_receivables": 96639000, "inventory": 15060000, "other_current_assets": null, "total_current_assets": 322307000, "net_ppe": null, "goodwill": 734620000, "intangible_assets": 549755000, "goodwill_and_intangibles": 1284375000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1488552000, "total_assets": 1810859000, "short_term_debt": 13909000, "accounts_payable": 110020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278992000, "long_term_debt": 928564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1030351000, "total_liabilities": 1309343000, "total_debt": 942473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1179972000, "total_equity": 501516000, "shares_outstanding": 2577592, "operating_cash_flow": 10927000, "stock_based_compensation": 80220000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69350000, "dividends_paid": 2850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6925000, "free_cash_flow": 85127000, "net_change_in_cash": -65348000 }, "raw_data": { "income": { "ebit": "-110310000", "ebitda": "38863000", "netIncome": "-322151000", "grossProfit": "685397000", "depreciation": "None", "totalRevenue": "963080000", "costOfRevenue": "277683000", "interestIncome": "1165000", "incomeBeforeTax": "-323054000", "interestExpense": "62234000", "operatingIncome": "-89290000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-903000", "reportedCurrency": "USD", "netInterestIncome": "-61069000", "nonInterestIncome": "None", "operatingExpenses": "772037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190472000", "otherNonOperatingIncome": "1165000", "costofGoodsAndServicesSold": "277683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149173000", "sellingGeneralAndAdministrative": "159418000", "netIncomeFromContinuingOperations": "-322151000" }, "balance": { "goodwill": "734620000", "inventory": "15060000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1810859000", "longTermDebt": "928564000", "shortTermDebt": "13909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "549755000", "reportedCurrency": "USD", "retainedEarnings": "-1179972000", "totalLiabilities": "1309343000", "otherCurrentAssets": "43090000", "totalCurrentAssets": "322307000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1488552000", "currentAccountsPayable": "110020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45855000", "shortLongTermDebtTotal": "1042182000", "totalShareholderEquity": "501516000", "capitalLeaseObligations": "113618000", "otherCurrentLiabilities": "64902000", "totalCurrentLiabilities": "278992000", "otherNonCurrentLiabilities": "1796000", "totalNonCurrentLiabilities": "1030351000", "cashAndShortTermInvestments": "167518000", "commonStockSharesOutstanding": "2577592", "intangibleAssetsExcludingGoodwill": "549755000", "cashAndCashEquivalentsAtCarryingValue": "167518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-322151000", "profitLoss": "None", "dividendPayout": "2850000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10927000", "capitalExpenditures": "74200000", "changeInReceivables": "-3558000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6925000", "cashflowFromInvestment": "-69350000", "stockBasedCompensation": "80220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65348000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128153000", "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": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 945682000, "cost_of_revenue": 269365000, "gross_profit": 676317000, "ebit": -162572000, "ebitda": -35191000, "pretax_income": -195962000, "tax_provision": -1196000, "net_income": -194766000, "net_income_to_common": -194766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232932000, "total_current_assets": 393852000, "total_assets": 2109006000, "short_term_debt": 13985000, "long_term_debt": 845316000, "total_debt": 859301000, "total_liabilities": 1279851000, "total_equity": 829155000, "shares_outstanding": 2486001, "goodwill_and_intangibles": 1500062000 }, "cash_flow": { "operating_cash_flow": -18074000, "capital_expenditure": 70334000, "free_cash_flow": 52260000, "dividends_paid": 18780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189116, "ticker_id": 8678, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-162572000", "ebitda": "-35191000", "netIncome": "-194766000", "grossProfit": "676317000", "depreciation": "None", "totalRevenue": "945682000", "costOfRevenue": "269365000", "interestIncome": "1475000", "incomeBeforeTax": "-195962000", "interestExpense": "51222000", "operatingIncome": "-167438000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1196000", "reportedCurrency": "USD", "netInterestIncome": "-49747000", "nonInterestIncome": "None", "operatingExpenses": "843755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "179061000", "otherNonOperatingIncome": "374000", "costofGoodsAndServicesSold": "269365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127381000", "sellingGeneralAndAdministrative": "208598000", "netIncomeFromContinuingOperations": "-194766000" }, "balance": { "goodwill": "824539000", "inventory": "16977000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "2109006000", "longTermDebt": "845316000", "shortTermDebt": "13985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "675523000", "reportedCurrency": "USD", "retainedEarnings": "-890638000", "totalLiabilities": "1279851000", "otherCurrentAssets": "47217000", "totalCurrentAssets": "393852000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1715154000", "currentAccountsPayable": "166458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125491000", "shortLongTermDebtTotal": "957967000", "totalShareholderEquity": "829155000", "capitalLeaseObligations": "112651000", "otherCurrentLiabilities": "62575000", "totalCurrentLiabilities": "333507000", "otherNonCurrentLiabilities": "636000", "totalNonCurrentLiabilities": "946344000", "cashAndShortTermInvestments": "232932000", "commonStockSharesOutstanding": "2486001", "intangibleAssetsExcludingGoodwill": "675523000", "cashAndCashEquivalentsAtCarryingValue": "232932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194766000", "profitLoss": "None", "dividendPayout": "18780000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21212000", "operatingCashflow": "-18074000", "capitalExpenditures": "70334000", "changeInReceivables": "-58757000", "changeInExchangeRate": "None", "cashflowFromFinancing": "544860000", "cashflowFromInvestment": "-793434000", "stockBasedCompensation": "97766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-266648000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108448000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 945682000, "cost_of_revenue": 269365000, "gross_profit": 676317000, "research_and_development": 179061000, "selling_general_admin": 208598000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -162572000, "depreciation_amortisation": 127381000, "ebitda": -35191000, "interest_expense": 51222000, "interest_income": null, "other_non_operating": null, "pretax_income": -195962000, "tax_provision": -1196000, "effective_tax_rate": null, "net_income": -194766000, "net_income_continuing_ops": -194766000, "net_income_to_common": -194766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232932000, "short_term_investments": null, "net_receivables": 96726000, "inventory": 16977000, "other_current_assets": null, "total_current_assets": 393852000, "net_ppe": null, "goodwill": 824539000, "intangible_assets": 675523000, "goodwill_and_intangibles": 1500062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1715154000, "total_assets": 2109006000, "short_term_debt": 13985000, "accounts_payable": 166458000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333507000, "long_term_debt": 845316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 946344000, "total_liabilities": 1279851000, "total_debt": 859301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -890638000, "total_equity": 829155000, "shares_outstanding": 2486001, "operating_cash_flow": -18074000, "stock_based_compensation": 97766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70334000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -793434000, "dividends_paid": 18780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 544860000, "free_cash_flow": 52260000, "net_change_in_cash": -266648000 }, "raw_data": { "income": { "ebit": "-162572000", "ebitda": "-35191000", "netIncome": "-194766000", "grossProfit": "676317000", "depreciation": "None", "totalRevenue": "945682000", "costOfRevenue": "269365000", "interestIncome": "1475000", "incomeBeforeTax": "-195962000", "interestExpense": "51222000", "operatingIncome": "-167438000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1196000", "reportedCurrency": "USD", "netInterestIncome": "-49747000", "nonInterestIncome": "None", "operatingExpenses": "843755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "179061000", "otherNonOperatingIncome": "374000", "costofGoodsAndServicesSold": "269365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127381000", "sellingGeneralAndAdministrative": "208598000", "netIncomeFromContinuingOperations": "-194766000" }, "balance": { "goodwill": "824539000", "inventory": "16977000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "2109006000", "longTermDebt": "845316000", "shortTermDebt": "13985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "675523000", "reportedCurrency": "USD", "retainedEarnings": "-890638000", "totalLiabilities": "1279851000", "otherCurrentAssets": "47217000", "totalCurrentAssets": "393852000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1715154000", "currentAccountsPayable": "166458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125491000", "shortLongTermDebtTotal": "957967000", "totalShareholderEquity": "829155000", "capitalLeaseObligations": "112651000", "otherCurrentLiabilities": "62575000", "totalCurrentLiabilities": "333507000", "otherNonCurrentLiabilities": "636000", "totalNonCurrentLiabilities": "946344000", "cashAndShortTermInvestments": "232932000", "commonStockSharesOutstanding": "2486001", "intangibleAssetsExcludingGoodwill": "675523000", "cashAndCashEquivalentsAtCarryingValue": "232932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194766000", "profitLoss": "None", "dividendPayout": "18780000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21212000", "operatingCashflow": "-18074000", "capitalExpenditures": "70334000", "changeInReceivables": "-58757000", "changeInExchangeRate": "None", "cashflowFromFinancing": "544860000", "cashflowFromInvestment": "-793434000", "stockBasedCompensation": "97766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-266648000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108448000", "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": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 774533000, "cost_of_revenue": 233819000, "gross_profit": 540714000, "ebit": -179010000, "ebitda": -82541000, "pretax_income": -217998000, "tax_provision": -1514000, "net_income": -216484000, "net_income_to_common": -216484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500629000, "total_current_assets": 604882000, "total_assets": 1544264000, "short_term_debt": 10024000, "long_term_debt": 273173000, "total_debt": 283197000, "total_liabilities": 603274000, "total_equity": 940990000, "shares_outstanding": 2238097, "goodwill_and_intangibles": 728600000 }, "cash_flow": { "operating_cash_flow": 29604000, "capital_expenditure": 69301000, "free_cash_flow": 98905000, "dividends_paid": 4784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189121, "ticker_id": 8678, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-179010000", "ebitda": "-82541000", "netIncome": "-216484000", "grossProfit": "540714000", "depreciation": "None", "totalRevenue": "774533000", "costOfRevenue": "233819000", "interestIncome": "1354000", "incomeBeforeTax": "-217998000", "interestExpense": "27317000", "operatingIncome": "-178935000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1514000", "reportedCurrency": "USD", "netInterestIncome": "-25963000", "nonInterestIncome": "None", "operatingExpenses": "719649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "155949000", "otherNonOperatingIncome": "-10317000", "costofGoodsAndServicesSold": "233819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96469000", "sellingGeneralAndAdministrative": "173526000", "netIncomeFromContinuingOperations": "-216484000" }, "balance": { "goodwill": "415830000", "inventory": "18237000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "1544264000", "longTermDebt": "273173000", "shortTermDebt": "10024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "312770000", "reportedCurrency": "USD", "retainedEarnings": "-695872000", "totalLiabilities": "603274000", "otherCurrentAssets": "39353000", "totalCurrentAssets": "604882000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "939382000", "currentAccountsPayable": "130674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52734000", "shortLongTermDebtTotal": "366425000", "totalShareholderEquity": "940990000", "capitalLeaseObligations": "93252000", "otherCurrentLiabilities": "21178000", "totalCurrentLiabilities": "237369000", "otherNonCurrentLiabilities": "89922000", "totalNonCurrentLiabilities": "365905000", "cashAndShortTermInvestments": "500629000", "commonStockSharesOutstanding": "2238097", "intangibleAssetsExcludingGoodwill": "312770000", "cashAndCashEquivalentsAtCarryingValue": "500629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216484000", "profitLoss": "None", "dividendPayout": "4784000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11322000", "operatingCashflow": "29604000", "capitalExpenditures": "69301000", "changeInReceivables": "-17877000", "changeInExchangeRate": "None", "cashflowFromFinancing": "367506000", "cashflowFromInvestment": "-69325000", "stockBasedCompensation": "82042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "327785000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4784000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 774533000, "cost_of_revenue": 233819000, "gross_profit": 540714000, "research_and_development": 155949000, "selling_general_admin": 173526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -179010000, "depreciation_amortisation": 96469000, "ebitda": -82541000, "interest_expense": 27317000, "interest_income": null, "other_non_operating": null, "pretax_income": -217998000, "tax_provision": -1514000, "effective_tax_rate": null, "net_income": -216484000, "net_income_continuing_ops": -216484000, "net_income_to_common": -216484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500629000, "short_term_investments": null, "net_receivables": 46663000, "inventory": 18237000, "other_current_assets": null, "total_current_assets": 604882000, "net_ppe": null, "goodwill": 415830000, "intangible_assets": 312770000, "goodwill_and_intangibles": 728600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 939382000, "total_assets": 1544264000, "short_term_debt": 10024000, "accounts_payable": 130674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237369000, "long_term_debt": 273173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 365905000, "total_liabilities": 603274000, "total_debt": 283197000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -695872000, "total_equity": 940990000, "shares_outstanding": 2238097, "operating_cash_flow": 29604000, "stock_based_compensation": 82042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69301000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69325000, "dividends_paid": 4784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 367506000, "free_cash_flow": 98905000, "net_change_in_cash": 327785000 }, "raw_data": { "income": { "ebit": "-179010000", "ebitda": "-82541000", "netIncome": "-216484000", "grossProfit": "540714000", "depreciation": "None", "totalRevenue": "774533000", "costOfRevenue": "233819000", "interestIncome": "1354000", "incomeBeforeTax": "-217998000", "interestExpense": "27317000", "operatingIncome": "-178935000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1514000", "reportedCurrency": "USD", "netInterestIncome": "-25963000", "nonInterestIncome": "None", "operatingExpenses": "719649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "155949000", "otherNonOperatingIncome": "-10317000", "costofGoodsAndServicesSold": "233819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96469000", "sellingGeneralAndAdministrative": "173526000", "netIncomeFromContinuingOperations": "-216484000" }, "balance": { "goodwill": "415830000", "inventory": "18237000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "1544264000", "longTermDebt": "273173000", "shortTermDebt": "10024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "312770000", "reportedCurrency": "USD", "retainedEarnings": "-695872000", "totalLiabilities": "603274000", "otherCurrentAssets": "39353000", "totalCurrentAssets": "604882000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "939382000", "currentAccountsPayable": "130674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52734000", "shortLongTermDebtTotal": "366425000", "totalShareholderEquity": "940990000", "capitalLeaseObligations": "93252000", "otherCurrentLiabilities": "21178000", "totalCurrentLiabilities": "237369000", "otherNonCurrentLiabilities": "89922000", "totalNonCurrentLiabilities": "365905000", "cashAndShortTermInvestments": "500629000", "commonStockSharesOutstanding": "2238097", "intangibleAssetsExcludingGoodwill": "312770000", "cashAndCashEquivalentsAtCarryingValue": "500629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216484000", "profitLoss": "None", "dividendPayout": "4784000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11322000", "operatingCashflow": "29604000", "capitalExpenditures": "69301000", "changeInReceivables": "-17877000", "changeInExchangeRate": "None", "cashflowFromFinancing": "367506000", "cashflowFromInvestment": "-69325000", "stockBasedCompensation": "82042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "327785000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4784000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96469000", "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": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 574671000, "cost_of_revenue": 162160000, "gross_profit": 412511000, "ebit": -176377000, "ebitda": -101441000, "pretax_income": -255082000, "tax_provision": -19860000, "net_income": -235222000, "net_income_to_common": -235222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170593000, "total_current_assets": 260948000, "total_assets": 1186830000, "short_term_debt": 7320000, "long_term_debt": 246620000, "total_debt": 253940000, "total_liabilities": 475580000, "total_equity": 711250000, "shares_outstanding": 61393666, "goodwill_and_intangibles": 751425000 }, "cash_flow": { "operating_cash_flow": -51974000, "capital_expenditure": 78344000, "free_cash_flow": 26370000, "dividends_paid": 488116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189126, "ticker_id": 8678, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-176377000", "ebitda": "-101441000", "netIncome": "-235222000", "grossProfit": "412511000", "depreciation": "None", "totalRevenue": "574671000", "costOfRevenue": "162160000", "interestIncome": "5800000", "incomeBeforeTax": "-255082000", "interestExpense": "13419000", "operatingIncome": "-176377000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-19860000", "reportedCurrency": "USD", "netInterestIncome": "-7619000", "nonInterestIncome": "None", "operatingExpenses": "588888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "115473000", "otherNonOperatingIncome": "5800000", "costofGoodsAndServicesSold": "162160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74936000", "sellingGeneralAndAdministrative": "131020000", "netIncomeFromContinuingOperations": "-235222000" }, "balance": { "goodwill": "418350000", "inventory": "19276000", "commonStock": "63000", "currentDebt": "None", "investments": "None", "totalAssets": "1186830000", "longTermDebt": "246620000", "shortTermDebt": "7320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "333075000", "reportedCurrency": "USD", "retainedEarnings": "-479388000", "totalLiabilities": "475580000", "otherCurrentAssets": "37424000", "totalCurrentAssets": "260948000", "currentLongTermDebt": "None", "longTermInvestments": "10000000", "shortTermInvestments": "0", "currentNetReceivables": "33655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "925882000", "currentAccountsPayable": "65381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57643000", "shortLongTermDebtTotal": "320914000", "totalShareholderEquity": "711250000", "capitalLeaseObligations": "74294000", "otherCurrentLiabilities": "34420000", "totalCurrentLiabilities": "155954000", "otherNonCurrentLiabilities": "67873000", "totalNonCurrentLiabilities": "319626000", "cashAndShortTermInvestments": "170593000", "commonStockSharesOutstanding": "61393666", "intangibleAssetsExcludingGoodwill": "333075000", "cashAndCashEquivalentsAtCarryingValue": "170593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235222000", "profitLoss": "None", "dividendPayout": "488116000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-17081000", "operatingCashflow": "-51974000", "capitalExpenditures": "78344000", "changeInReceivables": "11949000", "changeInExchangeRate": "None", "cashflowFromFinancing": "244518000", "cashflowFromInvestment": "-451398000", "stockBasedCompensation": "51504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "488116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-258854000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 574671000, "cost_of_revenue": 162160000, "gross_profit": 412511000, "research_and_development": 115473000, "selling_general_admin": 131020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -176377000, "depreciation_amortisation": 74936000, "ebitda": -101441000, "interest_expense": 13419000, "interest_income": null, "other_non_operating": null, "pretax_income": -255082000, "tax_provision": -19860000, "effective_tax_rate": null, "net_income": -235222000, "net_income_continuing_ops": -235222000, "net_income_to_common": -235222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170593000, "short_term_investments": 0, "net_receivables": 33655000, "inventory": 19276000, "other_current_assets": null, "total_current_assets": 260948000, "net_ppe": null, "goodwill": 418350000, "intangible_assets": 333075000, "goodwill_and_intangibles": 751425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 925882000, "total_assets": 1186830000, "short_term_debt": 7320000, "accounts_payable": 65381000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155954000, "long_term_debt": 246620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 319626000, "total_liabilities": 475580000, "total_debt": 253940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -479388000, "total_equity": 711250000, "shares_outstanding": 61393666, "operating_cash_flow": -51974000, "stock_based_compensation": 51504000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78344000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -451398000, "dividends_paid": 488116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 244518000, "free_cash_flow": 26370000, "net_change_in_cash": -258854000 }, "raw_data": { "income": { "ebit": "-176377000", "ebitda": "-101441000", "netIncome": "-235222000", "grossProfit": "412511000", "depreciation": "None", "totalRevenue": "574671000", "costOfRevenue": "162160000", "interestIncome": "5800000", "incomeBeforeTax": "-255082000", "interestExpense": "13419000", "operatingIncome": "-176377000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-19860000", "reportedCurrency": "USD", "netInterestIncome": "-7619000", "nonInterestIncome": "None", "operatingExpenses": "588888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "115473000", "otherNonOperatingIncome": "5800000", "costofGoodsAndServicesSold": "162160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74936000", "sellingGeneralAndAdministrative": "131020000", "netIncomeFromContinuingOperations": "-235222000" }, "balance": { "goodwill": "418350000", "inventory": "19276000", "commonStock": "63000", "currentDebt": "None", "investments": "None", "totalAssets": "1186830000", "longTermDebt": "246620000", "shortTermDebt": "7320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "333075000", "reportedCurrency": "USD", "retainedEarnings": "-479388000", "totalLiabilities": "475580000", "otherCurrentAssets": "37424000", "totalCurrentAssets": "260948000", "currentLongTermDebt": "None", "longTermInvestments": "10000000", "shortTermInvestments": "0", "currentNetReceivables": "33655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "925882000", "currentAccountsPayable": "65381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57643000", "shortLongTermDebtTotal": "320914000", "totalShareholderEquity": "711250000", "capitalLeaseObligations": "74294000", "otherCurrentLiabilities": "34420000", "totalCurrentLiabilities": "155954000", "otherNonCurrentLiabilities": "67873000", "totalNonCurrentLiabilities": "319626000", "cashAndShortTermInvestments": "170593000", "commonStockSharesOutstanding": "61393666", "intangibleAssetsExcludingGoodwill": "333075000", "cashAndCashEquivalentsAtCarryingValue": "170593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235222000", "profitLoss": "None", "dividendPayout": "488116000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-17081000", "operatingCashflow": "-51974000", "capitalExpenditures": "78344000", "changeInReceivables": "11949000", "changeInExchangeRate": "None", "cashflowFromFinancing": "244518000", "cashflowFromInvestment": "-451398000", "stockBasedCompensation": "51504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "488116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-258854000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69843000", "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": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 411769000, "cost_of_revenue": 90493000, "gross_profit": 321276000, "ebit": -43089000, "ebitda": -10304000, "pretax_income": -43197000, "tax_provision": -4867000, "net_income": -38330000, "net_income_to_common": -38330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 449772000, "total_current_assets": 521680000, "total_assets": 807354000, "short_term_debt": 23001000, "long_term_debt": 3500000, "total_debt": 26501000, "total_liabilities": 102345000, "total_equity": 705009000, "shares_outstanding": 55833492, "goodwill_and_intangibles": 198457000 }, "cash_flow": { "operating_cash_flow": -3120000, "capital_expenditure": 77186000, "free_cash_flow": 74066000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189131, "ticker_id": 8678, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43089000", "ebitda": "-10304000", "netIncome": "-38330000", "grossProfit": "321276000", "depreciation": "None", "totalRevenue": "411769000", "costOfRevenue": "90493000", "interestIncome": "5173000", "incomeBeforeTax": "-43197000", "interestExpense": "108000", "operatingIncome": "-46540000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4867000", "reportedCurrency": "USD", "netInterestIncome": "5065000", "nonInterestIncome": "None", "operatingExpenses": "367816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63812000", "otherNonOperatingIncome": "5173000", "costofGoodsAndServicesSold": "90493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32785000", "sellingGeneralAndAdministrative": "82989000", "netIncomeFromContinuingOperations": "-38330000" }, "balance": { "goodwill": "61852000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "807354000", "longTermDebt": "3500000", "shortTermDebt": "23001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "136605000", "reportedCurrency": "USD", "retainedEarnings": "-244166000", "totalLiabilities": "102345000", "otherCurrentAssets": "14272000", "totalCurrentAssets": "521680000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "25000000", "currentNetReceivables": "32636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285674000", "currentAccountsPayable": "27647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52299000", "shortLongTermDebtTotal": "49917000", "totalShareholderEquity": "705009000", "capitalLeaseObligations": "23416000", "otherCurrentLiabilities": "9487000", "totalCurrentLiabilities": "68480000", "otherNonCurrentLiabilities": "26916000", "totalNonCurrentLiabilities": "33865000", "cashAndShortTermInvestments": "449772000", "commonStockSharesOutstanding": "55833492", "intangibleAssetsExcludingGoodwill": "136605000", "cashAndCashEquivalentsAtCarryingValue": "449772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38330000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-11175000", "operatingCashflow": "-3120000", "capitalExpenditures": "77186000", "changeInReceivables": "-18497000", "changeInExchangeRate": "None", "cashflowFromFinancing": "333037000", "cashflowFromInvestment": "-102461000", "stockBasedCompensation": "31410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "227456000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "341388000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411769000, "cost_of_revenue": 90493000, "gross_profit": 321276000, "research_and_development": 63812000, "selling_general_admin": 82989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43089000, "depreciation_amortisation": 32785000, "ebitda": -10304000, "interest_expense": 108000, "interest_income": null, "other_non_operating": null, "pretax_income": -43197000, "tax_provision": -4867000, "effective_tax_rate": null, "net_income": -38330000, "net_income_continuing_ops": -38330000, "net_income_to_common": -38330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 449772000, "short_term_investments": 25000000, "net_receivables": 32636000, "inventory": null, "other_current_assets": null, "total_current_assets": 521680000, "net_ppe": null, "goodwill": 61852000, "intangible_assets": 136605000, "goodwill_and_intangibles": 198457000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285674000, "total_assets": 807354000, "short_term_debt": 23001000, "accounts_payable": 27647000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68480000, "long_term_debt": 3500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33865000, "total_liabilities": 102345000, "total_debt": 26501000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -244166000, "total_equity": 705009000, "shares_outstanding": 55833492, "operating_cash_flow": -3120000, "stock_based_compensation": 31410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102461000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 333037000, "free_cash_flow": 74066000, "net_change_in_cash": 227456000 }, "raw_data": { "income": { "ebit": "-43089000", "ebitda": "-10304000", "netIncome": "-38330000", "grossProfit": "321276000", "depreciation": "None", "totalRevenue": "411769000", "costOfRevenue": "90493000", "interestIncome": "5173000", "incomeBeforeTax": "-43197000", "interestExpense": "108000", "operatingIncome": "-46540000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4867000", "reportedCurrency": "USD", "netInterestIncome": "5065000", "nonInterestIncome": "None", "operatingExpenses": "367816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63812000", "otherNonOperatingIncome": "5173000", "costofGoodsAndServicesSold": "90493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32785000", "sellingGeneralAndAdministrative": "82989000", "netIncomeFromContinuingOperations": "-38330000" }, "balance": { "goodwill": "61852000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "807354000", "longTermDebt": "3500000", "shortTermDebt": "23001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "136605000", "reportedCurrency": "USD", "retainedEarnings": "-244166000", "totalLiabilities": "102345000", "otherCurrentAssets": "14272000", "totalCurrentAssets": "521680000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "25000000", "currentNetReceivables": "32636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285674000", "currentAccountsPayable": "27647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52299000", "shortLongTermDebtTotal": "49917000", "totalShareholderEquity": "705009000", "capitalLeaseObligations": "23416000", "otherCurrentLiabilities": "9487000", "totalCurrentLiabilities": "68480000", "otherNonCurrentLiabilities": "26916000", "totalNonCurrentLiabilities": "33865000", "cashAndShortTermInvestments": "449772000", "commonStockSharesOutstanding": "55833492", "intangibleAssetsExcludingGoodwill": "136605000", "cashAndCashEquivalentsAtCarryingValue": "449772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38330000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-11175000", "operatingCashflow": "-3120000", "capitalExpenditures": "77186000", "changeInReceivables": "-18497000", "changeInExchangeRate": "None", "cashflowFromFinancing": "333037000", "cashflowFromInvestment": "-102461000", "stockBasedCompensation": "31410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "227456000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "341388000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 286752000, "cost_of_revenue": 57376000, "gross_profit": 229376000, "ebit": -30633000, "ebitda": -11009000, "pretax_income": -30720000, "tax_provision": -1297000, "net_income": -29423000, "net_income_to_common": -29423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223370000, "total_current_assets": 248053000, "total_assets": 482062000, "short_term_debt": 19017000, "long_term_debt": 3500000, "total_debt": 22517000, "total_liabilities": 94230000, "total_equity": 387832000, "shares_outstanding": 49062611, "goodwill_and_intangibles": 162749000 }, "cash_flow": { "operating_cash_flow": 8106000, "capital_expenditure": 51139000, "free_cash_flow": 59245000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189136, "ticker_id": 8678, "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30633000", "ebitda": "-11009000", "netIncome": "-29423000", "grossProfit": "229376000", "depreciation": "None", "totalRevenue": "286752000", "costOfRevenue": "57376000", "interestIncome": "371000", "incomeBeforeTax": "-30720000", "interestExpense": "87000", "operatingIncome": "-30138000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "-1297000", "reportedCurrency": "USD", "netInterestIncome": "284000", "nonInterestIncome": "None", "operatingExpenses": "259514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45926000", "otherNonOperatingIncome": "371000", "costofGoodsAndServicesSold": "57376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19624000", "sellingGeneralAndAdministrative": "62665000", "netIncomeFromContinuingOperations": "-29423000" }, "balance": { "goodwill": "71988000", "inventory": "0", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "482062000", "longTermDebt": "3500000", "shortTermDebt": "19017000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "90761000", "reportedCurrency": "USD", "retainedEarnings": "-205836000", "totalLiabilities": "94230000", "otherCurrentAssets": "10509000", "totalCurrentAssets": "248053000", "currentLongTermDebt": "22573000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "14174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "234009000", "currentAccountsPayable": "22629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49055000", "shortLongTermDebtTotal": "45090000", "totalShareholderEquity": "387832000", "capitalLeaseObligations": "22573000", "otherCurrentLiabilities": "9330000", "totalCurrentLiabilities": "58000000", "otherNonCurrentLiabilities": "26143000", "totalNonCurrentLiabilities": "36230000", "cashAndShortTermInvestments": "223370000", "commonStockSharesOutstanding": "49062611", "intangibleAssetsExcludingGoodwill": "90761000", "cashAndCashEquivalentsAtCarryingValue": "223370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29423000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "6312000", "operatingCashflow": "8106000", "capitalExpenditures": "51139000", "changeInReceivables": "-5634000", "changeInExchangeRate": "None", "cashflowFromFinancing": "196752000", "cashflowFromInvestment": "-149374000", "stockBasedCompensation": "21930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "196078000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286752000, "cost_of_revenue": 57376000, "gross_profit": 229376000, "research_and_development": 45926000, "selling_general_admin": 62665000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30633000, "depreciation_amortisation": 19624000, "ebitda": -11009000, "interest_expense": 87000, "interest_income": null, "other_non_operating": null, "pretax_income": -30720000, "tax_provision": -1297000, "effective_tax_rate": null, "net_income": -29423000, "net_income_continuing_ops": -29423000, "net_income_to_common": -29423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223370000, "short_term_investments": 0, "net_receivables": 14174000, "inventory": 0, "other_current_assets": null, "total_current_assets": 248053000, "net_ppe": null, "goodwill": 71988000, "intangible_assets": 90761000, "goodwill_and_intangibles": 162749000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 234009000, "total_assets": 482062000, "short_term_debt": 19017000, "accounts_payable": 22629000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58000000, "long_term_debt": 3500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36230000, "total_liabilities": 94230000, "total_debt": 22517000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -205836000, "total_equity": 387832000, "shares_outstanding": 49062611, "operating_cash_flow": 8106000, "stock_based_compensation": 21930000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149374000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 196752000, "free_cash_flow": 59245000, "net_change_in_cash": 55484000 }, "raw_data": { "income": { "ebit": "-30633000", "ebitda": "-11009000", "netIncome": "-29423000", "grossProfit": "229376000", "depreciation": "None", "totalRevenue": "286752000", "costOfRevenue": "57376000", "interestIncome": "371000", "incomeBeforeTax": "-30720000", "interestExpense": "87000", "operatingIncome": "-30138000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "-1297000", "reportedCurrency": "USD", "netInterestIncome": "284000", "nonInterestIncome": "None", "operatingExpenses": "259514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45926000", "otherNonOperatingIncome": "371000", "costofGoodsAndServicesSold": "57376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19624000", "sellingGeneralAndAdministrative": "62665000", "netIncomeFromContinuingOperations": "-29423000" }, "balance": { "goodwill": "71988000", "inventory": "0", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "482062000", "longTermDebt": "3500000", "shortTermDebt": "19017000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "90761000", "reportedCurrency": "USD", "retainedEarnings": "-205836000", "totalLiabilities": "94230000", "otherCurrentAssets": "10509000", "totalCurrentAssets": "248053000", "currentLongTermDebt": "22573000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "14174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "234009000", "currentAccountsPayable": "22629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49055000", "shortLongTermDebtTotal": "45090000", "totalShareholderEquity": "387832000", "capitalLeaseObligations": "22573000", "otherCurrentLiabilities": "9330000", "totalCurrentLiabilities": "58000000", "otherNonCurrentLiabilities": "26143000", "totalNonCurrentLiabilities": "36230000", "cashAndShortTermInvestments": "223370000", "commonStockSharesOutstanding": "49062611", "intangibleAssetsExcludingGoodwill": "90761000", "cashAndCashEquivalentsAtCarryingValue": "223370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29423000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "6312000", "operatingCashflow": "8106000", "capitalExpenditures": "51139000", "changeInReceivables": "-5634000", "changeInExchangeRate": "None", "cashflowFromFinancing": "196752000", "cashflowFromInvestment": "-149374000", "stockBasedCompensation": "21930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "196078000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 205864000, "cost_of_revenue": 40982000, "gross_profit": 164882000, "ebit": -20649000, "ebitda": -10899000, "pretax_income": -20684000, "tax_provision": 383000, "net_income": -20684000, "net_income_to_common": -20684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168730000, "total_current_assets": 184698000, "total_assets": 244320000, "short_term_debt": 7620000, "long_term_debt": 0, "total_debt": 7620000, "total_liabilities": 49083000, "total_equity": 195237000, "shares_outstanding": 46609751, "goodwill_and_intangibles": 31867000 }, "cash_flow": { "operating_cash_flow": 5210000, "capital_expenditure": 24376000, "free_cash_flow": 29586000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189141, "ticker_id": 8678, "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20649000", "ebitda": "-10899000", "netIncome": "-20684000", "grossProfit": "164882000", "depreciation": "None", "totalRevenue": "205864000", "costOfRevenue": "40982000", "interestIncome": "383000", "incomeBeforeTax": "-20684000", "interestExpense": "35000", "operatingIncome": "-21032000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "383000", "reportedCurrency": "USD", "netInterestIncome": "348000", "nonInterestIncome": "None", "operatingExpenses": "185914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33283000", "otherNonOperatingIncome": "383000", "costofGoodsAndServicesSold": "40982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9750000", "sellingGeneralAndAdministrative": "46021000", "netIncomeFromContinuingOperations": "-20684000" }, "balance": { "goodwill": "0", "inventory": "567000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "244320000", "longTermDebt": "0", "shortTermDebt": "7620000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "31867000", "reportedCurrency": "USD", "retainedEarnings": "-176265000", "totalLiabilities": "49083000", "otherCurrentAssets": "7541000", "totalCurrentAssets": "184698000", "currentLongTermDebt": "7620000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "7860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59622000", "currentAccountsPayable": "3729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15596000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "195237000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34203000", "totalCurrentLiabilities": "41069000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8014000", "cashAndShortTermInvestments": "168730000", "commonStockSharesOutstanding": "46609751", "intangibleAssetsExcludingGoodwill": "31867000", "cashAndCashEquivalentsAtCarryingValue": "168730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20684000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "USD", "changeInInventory": "2196000", "operatingCashflow": "5210000", "capitalExpenditures": "24376000", "changeInReceivables": "-6885000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4309000", "cashflowFromInvestment": "-24518000", "stockBasedCompensation": "15823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4859000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205864000, "cost_of_revenue": 40982000, "gross_profit": 164882000, "research_and_development": 33283000, "selling_general_admin": 46021000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20649000, "depreciation_amortisation": 9750000, "ebitda": -10899000, "interest_expense": 35000, "interest_income": null, "other_non_operating": null, "pretax_income": -20684000, "tax_provision": 383000, "effective_tax_rate": null, "net_income": -20684000, "net_income_continuing_ops": -20684000, "net_income_to_common": -20684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168730000, "short_term_investments": 0, "net_receivables": 7860000, "inventory": 567000, "other_current_assets": null, "total_current_assets": 184698000, "net_ppe": null, "goodwill": 0, "intangible_assets": 31867000, "goodwill_and_intangibles": 31867000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59622000, "total_assets": 244320000, "short_term_debt": 7620000, "accounts_payable": 3729000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41069000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8014000, "total_liabilities": 49083000, "total_debt": 7620000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176265000, "total_equity": 195237000, "shares_outstanding": 46609751, "operating_cash_flow": 5210000, "stock_based_compensation": 15823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24518000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4309000, "free_cash_flow": 29586000, "net_change_in_cash": -14999000 }, "raw_data": { "income": { "ebit": "-20649000", "ebitda": "-10899000", "netIncome": "-20684000", "grossProfit": "164882000", "depreciation": "None", "totalRevenue": "205864000", "costOfRevenue": "40982000", "interestIncome": "383000", "incomeBeforeTax": "-20684000", "interestExpense": "35000", "operatingIncome": "-21032000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "383000", "reportedCurrency": "USD", "netInterestIncome": "348000", "nonInterestIncome": "None", "operatingExpenses": "185914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33283000", "otherNonOperatingIncome": "383000", "costofGoodsAndServicesSold": "40982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9750000", "sellingGeneralAndAdministrative": "46021000", "netIncomeFromContinuingOperations": "-20684000" }, "balance": { "goodwill": "0", "inventory": "567000", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "244320000", "longTermDebt": "0", "shortTermDebt": "7620000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "31867000", "reportedCurrency": "USD", "retainedEarnings": "-176265000", "totalLiabilities": "49083000", "otherCurrentAssets": "7541000", "totalCurrentAssets": "184698000", "currentLongTermDebt": "7620000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "7860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59622000", "currentAccountsPayable": "3729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15596000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "195237000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34203000", "totalCurrentLiabilities": "41069000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8014000", "cashAndShortTermInvestments": "168730000", "commonStockSharesOutstanding": "46609751", "intangibleAssetsExcludingGoodwill": "31867000", "cashAndCashEquivalentsAtCarryingValue": "168730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20684000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "USD", "changeInInventory": "2196000", "operatingCashflow": "5210000", "capitalExpenditures": "24376000", "changeInReceivables": "-6885000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4309000", "cashflowFromInvestment": "-24518000", "stockBasedCompensation": "15823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4859000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 180683000, "cost_of_revenue": 52353000, "gross_profit": 180683000, "ebit": -432040000, "ebitda": -432040000, "pretax_income": -452480000, "tax_provision": 40000, "net_income": -452440000, "net_income_to_common": -452440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22621000, "total_current_assets": 164858000, "total_assets": 924314000, "short_term_debt": 922063000, "long_term_debt": null, "total_debt": 922063000, "total_liabilities": 1201525000, "total_equity": -277211000, "shares_outstanding": 2804924, "goodwill_and_intangibles": 605537000 }, "cash_flow": { "operating_cash_flow": 72249000, "capital_expenditure": 7310000, "free_cash_flow": 79559000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189103, "ticker_id": 8678, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-432040000", "netIncome": "-452440000", "grossProfit": "180683000", "depreciation": "None", "totalRevenue": "180683000", "costOfRevenue": "52353000", "interestIncome": "364000", "incomeBeforeTax": "-452480000", "interestExpense": "19376000", "operatingIncome": "-432040000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-19012000", "nonInterestIncome": "None", "operatingExpenses": "155815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32062000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "41985000", "netIncomeFromContinuingOperations": "-452440000" }, "balance": { "goodwill": "311884000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "924314000", "longTermDebt": "None", "shortTermDebt": "922063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "293653000", "reportedCurrency": "USD", "retainedEarnings": "-2004668000", "totalLiabilities": "1201525000", "otherCurrentAssets": "55552000", "totalCurrentAssets": "164858000", "currentLongTermDebt": "908298000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "759456000", "currentAccountsPayable": "33370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "999311000", "totalShareholderEquity": "-277211000", "capitalLeaseObligations": "91013000", "otherCurrentLiabilities": "117003000", "totalCurrentLiabilities": "1122847000", "otherNonCurrentLiabilities": "1116000", "totalNonCurrentLiabilities": "78678000", "cashAndShortTermInvestments": "22621000", "commonStockSharesOutstanding": "2804924", "intangibleAssetsExcludingGoodwill": "293653000", "cashAndCashEquivalentsAtCarryingValue": "22621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54649000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72249000", "capitalExpenditures": "7310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-827000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180683000, "cost_of_revenue": 52353000, "gross_profit": 180683000, "research_and_development": 32062000, "selling_general_admin": 41985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -432040000, "depreciation_amortisation": null, "ebitda": -432040000, "interest_expense": 19376000, "interest_income": null, "other_non_operating": null, "pretax_income": -452480000, "tax_provision": 40000, "effective_tax_rate": null, "net_income": -452440000, "net_income_continuing_ops": -452440000, "net_income_to_common": -452440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22621000, "short_term_investments": null, "net_receivables": 86685000, "inventory": null, "other_current_assets": null, "total_current_assets": 164858000, "net_ppe": null, "goodwill": 311884000, "intangible_assets": 293653000, "goodwill_and_intangibles": 605537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 759456000, "total_assets": 924314000, "short_term_debt": 922063000, "accounts_payable": 33370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1122847000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 78678000, "total_liabilities": 1201525000, "total_debt": 922063000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2004668000, "total_equity": -277211000, "shares_outstanding": 2804924, "operating_cash_flow": 72249000, "stock_based_compensation": 5324000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -827000, "free_cash_flow": 79559000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-432040000", "netIncome": "-452440000", "grossProfit": "180683000", "depreciation": "None", "totalRevenue": "180683000", "costOfRevenue": "52353000", "interestIncome": "364000", "incomeBeforeTax": "-452480000", "interestExpense": "19376000", "operatingIncome": "-432040000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-19012000", "nonInterestIncome": "None", "operatingExpenses": "155815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32062000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "41985000", "netIncomeFromContinuingOperations": "-452440000" }, "balance": { "goodwill": "311884000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "924314000", "longTermDebt": "None", "shortTermDebt": "922063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "293653000", "reportedCurrency": "USD", "retainedEarnings": "-2004668000", "totalLiabilities": "1201525000", "otherCurrentAssets": "55552000", "totalCurrentAssets": "164858000", "currentLongTermDebt": "908298000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "759456000", "currentAccountsPayable": "33370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "999311000", "totalShareholderEquity": "-277211000", "capitalLeaseObligations": "91013000", "otherCurrentLiabilities": "117003000", "totalCurrentLiabilities": "1122847000", "otherNonCurrentLiabilities": "1116000", "totalNonCurrentLiabilities": "78678000", "cashAndShortTermInvestments": "22621000", "commonStockSharesOutstanding": "2804924", "intangibleAssetsExcludingGoodwill": "293653000", "cashAndCashEquivalentsAtCarryingValue": "22621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54649000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72249000", "capitalExpenditures": "7310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-827000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25886000", "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": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 198377000, "cost_of_revenue": 78663000, "gross_profit": 119714000, "ebit": -22595000, "ebitda": 3291000, "pretax_income": -54416000, "tax_provision": 233000, "net_income": -54649000, "net_income_to_common": -54649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137438000, "total_current_assets": 259390000, "total_assets": 1432937000, "short_term_debt": 14472000, "long_term_debt": 894916000, "total_debt": 909388000, "total_liabilities": 1264359000, "total_equity": 168578000, "shares_outstanding": 2781601, "goodwill_and_intangibles": 1007086000 }, "cash_flow": { "operating_cash_flow": 72249000, "capital_expenditure": 7310000, "free_cash_flow": 79559000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189104, "ticker_id": 8678, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22595000", "ebitda": "3291000", "netIncome": "-54649000", "grossProfit": "119714000", "depreciation": "None", "totalRevenue": "198377000", "costOfRevenue": "78663000", "interestIncome": "577000", "incomeBeforeTax": "-54416000", "interestExpense": "19267000", "operatingIncome": "-22595000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "233000", "reportedCurrency": "USD", "netInterestIncome": "-18690000", "nonInterestIncome": "None", "operatingExpenses": "142309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12895000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25886000", "sellingGeneralAndAdministrative": "39702000", "netIncomeFromContinuingOperations": "-54649000" }, "balance": { "goodwill": "650008000", "inventory": "1", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "1432937000", "longTermDebt": "894916000", "shortTermDebt": "14472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "357078000", "reportedCurrency": "USD", "retainedEarnings": "-1552228000", "totalLiabilities": "1264359000", "otherCurrentAssets": "30521000", "totalCurrentAssets": "259390000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1173547000", "currentAccountsPayable": "45450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "992612000", "totalShareholderEquity": "168578000", "capitalLeaseObligations": "94196000", "otherCurrentLiabilities": "122557000", "totalCurrentLiabilities": "284765000", "otherNonCurrentLiabilities": "1137000", "totalNonCurrentLiabilities": "979593999", "cashAndShortTermInvestments": "137438000", "commonStockSharesOutstanding": "2781601", "intangibleAssetsExcludingGoodwill": "357078000", "cashAndCashEquivalentsAtCarryingValue": "137438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54649000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72249000", "capitalExpenditures": "7310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-827000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198377000, "cost_of_revenue": 78663000, "gross_profit": 119714000, "research_and_development": 12895000, "selling_general_admin": 39702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22595000, "depreciation_amortisation": 25886000, "ebitda": 3291000, "interest_expense": 19267000, "interest_income": null, "other_non_operating": null, "pretax_income": -54416000, "tax_provision": 233000, "effective_tax_rate": null, "net_income": -54649000, "net_income_continuing_ops": -54649000, "net_income_to_common": -54649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137438000, "short_term_investments": null, "net_receivables": 91431000, "inventory": 1, "other_current_assets": null, "total_current_assets": 259390000, "net_ppe": null, "goodwill": 650008000, "intangible_assets": 357078000, "goodwill_and_intangibles": 1007086000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1173547000, "total_assets": 1432937000, "short_term_debt": 14472000, "accounts_payable": 45450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 284765000, "long_term_debt": 894916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 979593999, "total_liabilities": 1264359000, "total_debt": 909388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1552228000, "total_equity": 168578000, "shares_outstanding": 2781601, "operating_cash_flow": 72249000, "stock_based_compensation": 5324000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -827000, "free_cash_flow": 79559000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22595000", "ebitda": "3291000", "netIncome": "-54649000", "grossProfit": "119714000", "depreciation": "None", "totalRevenue": "198377000", "costOfRevenue": "78663000", "interestIncome": "577000", "incomeBeforeTax": "-54416000", "interestExpense": "19267000", "operatingIncome": "-22595000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "233000", "reportedCurrency": "USD", "netInterestIncome": "-18690000", "nonInterestIncome": "None", "operatingExpenses": "142309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12895000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25886000", "sellingGeneralAndAdministrative": "39702000", "netIncomeFromContinuingOperations": "-54649000" }, "balance": { "goodwill": "650008000", "inventory": "1", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "1432937000", "longTermDebt": "894916000", "shortTermDebt": "14472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "357078000", "reportedCurrency": "USD", "retainedEarnings": "-1552228000", "totalLiabilities": "1264359000", "otherCurrentAssets": "30521000", "totalCurrentAssets": "259390000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1173547000", "currentAccountsPayable": "45450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "992612000", "totalShareholderEquity": "168578000", "capitalLeaseObligations": "94196000", "otherCurrentLiabilities": "122557000", "totalCurrentLiabilities": "284765000", "otherNonCurrentLiabilities": "1137000", "totalNonCurrentLiabilities": "979593999", "cashAndShortTermInvestments": "137438000", "commonStockSharesOutstanding": "2781601", "intangibleAssetsExcludingGoodwill": "357078000", "cashAndCashEquivalentsAtCarryingValue": "137438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54649000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72249000", "capitalExpenditures": "7310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-827000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25886000", "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": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 255661000, "cost_of_revenue": 57339000, "gross_profit": 198322000, "ebit": 53927000, "ebitda": 82403000, "pretax_income": -41224000, "tax_provision": 1224000, "net_income": -42448000, "net_income_to_common": -42448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73399000, "total_current_assets": 251464000, "total_assets": 1471389000, "short_term_debt": 15158000, "long_term_debt": 896514000, "total_debt": 911672000, "total_liabilities": 1252344000, "total_equity": 219045000, "shares_outstanding": 2738004, "goodwill_and_intangibles": 1022696000 }, "cash_flow": { "operating_cash_flow": 14089000, "capital_expenditure": 13254000, "free_cash_flow": 27343000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189105, "ticker_id": 8678, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53927000", "ebitda": "82403000", "netIncome": "-42448000", "grossProfit": "198322000", "depreciation": "None", "totalRevenue": "255661000", "costOfRevenue": "57339000", "interestIncome": "862000", "incomeBeforeTax": "-41224000", "interestExpense": "19533000", "operatingIncome": "53927000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1224000", "reportedCurrency": "USD", "netInterestIncome": "-18671000", "nonInterestIncome": "None", "operatingExpenses": "144395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40607000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28476000", "sellingGeneralAndAdministrative": "23972000", "netIncomeFromContinuingOperations": "-42448000" }, "balance": { "goodwill": "651498000", "inventory": "None", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "1471389000", "longTermDebt": "896514000", "shortTermDebt": "15158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "371198000", "reportedCurrency": "USD", "retainedEarnings": "-1497579000", "totalLiabilities": "1252344000", "otherCurrentAssets": "33828000", "totalCurrentAssets": "251464000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1219925000", "currentAccountsPayable": "45517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "994969000", "totalShareholderEquity": "219045000", "capitalLeaseObligations": "98455000", "otherCurrentLiabilities": "116715000", "totalCurrentLiabilities": "259339000", "otherNonCurrentLiabilities": "1165000", "totalNonCurrentLiabilities": "993005000", "cashAndShortTermInvestments": "73399000", "commonStockSharesOutstanding": "2738004", "intangibleAssetsExcludingGoodwill": "371198000", "cashAndCashEquivalentsAtCarryingValue": "73399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8730000", "operatingCashflow": "14089000", "capitalExpenditures": "13254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18495000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255661000, "cost_of_revenue": 57339000, "gross_profit": 198322000, "research_and_development": 40607000, "selling_general_admin": 23972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53927000, "depreciation_amortisation": 28476000, "ebitda": 82403000, "interest_expense": 19533000, "interest_income": null, "other_non_operating": null, "pretax_income": -41224000, "tax_provision": 1224000, "effective_tax_rate": null, "net_income": -42448000, "net_income_continuing_ops": -42448000, "net_income_to_common": -42448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73399000, "short_term_investments": null, "net_receivables": 144237000, "inventory": null, "other_current_assets": null, "total_current_assets": 251464000, "net_ppe": null, "goodwill": 651498000, "intangible_assets": 371198000, "goodwill_and_intangibles": 1022696000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1219925000, "total_assets": 1471389000, "short_term_debt": 15158000, "accounts_payable": 45517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259339000, "long_term_debt": 896514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 993005000, "total_liabilities": 1252344000, "total_debt": 911672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1497579000, "total_equity": 219045000, "shares_outstanding": 2738004, "operating_cash_flow": 14089000, "stock_based_compensation": 3702000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18495000, "free_cash_flow": 27343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53927000", "ebitda": "82403000", "netIncome": "-42448000", "grossProfit": "198322000", "depreciation": "None", "totalRevenue": "255661000", "costOfRevenue": "57339000", "interestIncome": "862000", "incomeBeforeTax": "-41224000", "interestExpense": "19533000", "operatingIncome": "53927000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1224000", "reportedCurrency": "USD", "netInterestIncome": "-18671000", "nonInterestIncome": "None", "operatingExpenses": "144395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40607000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28476000", "sellingGeneralAndAdministrative": "23972000", "netIncomeFromContinuingOperations": "-42448000" }, "balance": { "goodwill": "651498000", "inventory": "None", "commonStock": "83000", "currentDebt": "None", "investments": "None", "totalAssets": "1471389000", "longTermDebt": "896514000", "shortTermDebt": "15158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "371198000", "reportedCurrency": "USD", "retainedEarnings": "-1497579000", "totalLiabilities": "1252344000", "otherCurrentAssets": "33828000", "totalCurrentAssets": "251464000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1219925000", "currentAccountsPayable": "45517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "994969000", "totalShareholderEquity": "219045000", "capitalLeaseObligations": "98455000", "otherCurrentLiabilities": "116715000", "totalCurrentLiabilities": "259339000", "otherNonCurrentLiabilities": "1165000", "totalNonCurrentLiabilities": "993005000", "cashAndShortTermInvestments": "73399000", "commonStockSharesOutstanding": "2738004", "intangibleAssetsExcludingGoodwill": "371198000", "cashAndCashEquivalentsAtCarryingValue": "73399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8730000", "operatingCashflow": "14089000", "capitalExpenditures": "13254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18495000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28476000", "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": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 229699000, "cost_of_revenue": 63627000, "gross_profit": 166072000, "ebit": -56445000, "ebitda": -26947000, "pretax_income": -47336000, "tax_provision": -107000, "net_income": -47443000, "net_income_to_common": -47443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41141000, "total_current_assets": 233971000, "total_assets": 1537935000, "short_term_debt": 15106000, "long_term_debt": 878124000, "total_debt": 893230000, "total_liabilities": 1281456000, "total_equity": 256479000, "shares_outstanding": 2717172, "goodwill_and_intangibles": 1098916000 }, "cash_flow": { "operating_cash_flow": -18702000, "capital_expenditure": 11645000, "free_cash_flow": -7057000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189107, "ticker_id": 8678, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-56445000", "ebitda": "-26947000", "netIncome": "-47443000", "grossProfit": "166072000", "depreciation": "None", "totalRevenue": "229699000", "costOfRevenue": "63627000", "interestIncome": "363000", "incomeBeforeTax": "-47336000", "interestExpense": "19167000", "operatingIncome": "-26947000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-107000", "reportedCurrency": "USD", "netInterestIncome": "-18804000", "nonInterestIncome": "None", "operatingExpenses": "178934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45877000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29498000", "sellingGeneralAndAdministrative": "36801000", "netIncomeFromContinuingOperations": "-47443000" }, "balance": { "goodwill": "712644000", "inventory": "12710000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "1537935000", "longTermDebt": "878124000", "shortTermDebt": "15106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "386272000", "reportedCurrency": "USD", "retainedEarnings": "-1455131000", "totalLiabilities": "1281456000", "otherCurrentAssets": "37722000", "totalCurrentAssets": "233971000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1303964000", "currentAccountsPayable": "128316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "979611000", "totalShareholderEquity": "256479000", "capitalLeaseObligations": "101487000", "otherCurrentLiabilities": "54936000", "totalCurrentLiabilities": "314634000", "otherNonCurrentLiabilities": "2007000", "totalNonCurrentLiabilities": "966822000", "cashAndShortTermInvestments": "41141000", "commonStockSharesOutstanding": "2717172", "intangibleAssetsExcludingGoodwill": "386272000", "cashAndCashEquivalentsAtCarryingValue": "41141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14874000", "operatingCashflow": "-18702000", "capitalExpenditures": "11645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18398000", "cashflowFromInvestment": "None", "stockBasedCompensation": "10440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229699000, "cost_of_revenue": 63627000, "gross_profit": 166072000, "research_and_development": 45877000, "selling_general_admin": 36801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56445000, "depreciation_amortisation": 29498000, "ebitda": -26947000, "interest_expense": 19167000, "interest_income": null, "other_non_operating": null, "pretax_income": -47336000, "tax_provision": -107000, "effective_tax_rate": null, "net_income": -47443000, "net_income_continuing_ops": -47443000, "net_income_to_common": -47443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41141000, "short_term_investments": null, "net_receivables": 142398000, "inventory": 12710000, "other_current_assets": null, "total_current_assets": 233971000, "net_ppe": null, "goodwill": 712644000, "intangible_assets": 386272000, "goodwill_and_intangibles": 1098916000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1303964000, "total_assets": 1537935000, "short_term_debt": 15106000, "accounts_payable": 128316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 314634000, "long_term_debt": 878124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 966822000, "total_liabilities": 1281456000, "total_debt": 893230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1455131000, "total_equity": 256479000, "shares_outstanding": 2717172, "operating_cash_flow": -18702000, "stock_based_compensation": 10440000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18398000, "free_cash_flow": -7057000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-56445000", "ebitda": "-26947000", "netIncome": "-47443000", "grossProfit": "166072000", "depreciation": "None", "totalRevenue": "229699000", "costOfRevenue": "63627000", "interestIncome": "363000", "incomeBeforeTax": "-47336000", "interestExpense": "19167000", "operatingIncome": "-26947000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-107000", "reportedCurrency": "USD", "netInterestIncome": "-18804000", "nonInterestIncome": "None", "operatingExpenses": "178934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45877000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29498000", "sellingGeneralAndAdministrative": "36801000", "netIncomeFromContinuingOperations": "-47443000" }, "balance": { "goodwill": "712644000", "inventory": "12710000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "1537935000", "longTermDebt": "878124000", "shortTermDebt": "15106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "386272000", "reportedCurrency": "USD", "retainedEarnings": "-1455131000", "totalLiabilities": "1281456000", "otherCurrentAssets": "37722000", "totalCurrentAssets": "233971000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1303964000", "currentAccountsPayable": "128316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "979611000", "totalShareholderEquity": "256479000", "capitalLeaseObligations": "101487000", "otherCurrentLiabilities": "54936000", "totalCurrentLiabilities": "314634000", "otherNonCurrentLiabilities": "2007000", "totalNonCurrentLiabilities": "966822000", "cashAndShortTermInvestments": "41141000", "commonStockSharesOutstanding": "2717172", "intangibleAssetsExcludingGoodwill": "386272000", "cashAndCashEquivalentsAtCarryingValue": "41141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14874000", "operatingCashflow": "-18702000", "capitalExpenditures": "11645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18398000", "cashflowFromInvestment": "None", "stockBasedCompensation": "10440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29498000", "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": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 222089000, "cost_of_revenue": 67687000, "gross_profit": 154402000, "ebit": -17789000, "ebitda": 9539000, "pretax_income": -173444000, "tax_provision": 210000, "net_income": -173654000, "net_income_to_common": -173654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53301000, "total_current_assets": 225862000, "total_assets": 1538417000, "short_term_debt": 14735000, "long_term_debt": 856399000, "total_debt": 871134000, "total_liabilities": 1244899000, "total_equity": 293518000, "shares_outstanding": 80560755, "goodwill_and_intangibles": 1116298000 }, "cash_flow": { "operating_cash_flow": -26296000, "capital_expenditure": 13324000, "free_cash_flow": -12972000, "dividends_paid": 375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189108, "ticker_id": 8678, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17789000", "ebitda": "9539000", "netIncome": "-173654000", "grossProfit": "154402000", "depreciation": "None", "totalRevenue": "222089000", "costOfRevenue": "67687000", "interestIncome": "371000", "incomeBeforeTax": "-173444000", "interestExpense": "17916000", "operatingIncome": "-156126000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-17545000", "nonInterestIncome": "None", "operatingExpenses": "172789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44250000", "otherNonOperatingIncome": "371000", "costofGoodsAndServicesSold": "67687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27328000", "sellingGeneralAndAdministrative": "32657000", "netIncomeFromContinuingOperations": "-173654000" }, "balance": { "goodwill": "712858000", "inventory": "13398000", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "1538417000", "longTermDebt": "856399000", "shortTermDebt": "14735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "403440000", "reportedCurrency": "USD", "retainedEarnings": "-1407688000", "totalLiabilities": "1244899000", "otherCurrentAssets": "42131000", "totalCurrentAssets": "225862000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1312555000", "currentAccountsPayable": "48449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42691000", "shortLongTermDebtTotal": "958038000", "totalShareholderEquity": "293518000", "capitalLeaseObligations": "105139000", "otherCurrentLiabilities": "125462000", "totalCurrentLiabilities": "295835000", "otherNonCurrentLiabilities": "92350000", "totalNonCurrentLiabilities": "949064000", "cashAndShortTermInvestments": "53301000", "commonStockSharesOutstanding": "80560755", "intangibleAssetsExcludingGoodwill": "403440000", "cashAndCashEquivalentsAtCarryingValue": "53301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173654000", "profitLoss": "None", "dividendPayout": "375000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6144000", "operatingCashflow": "-26296000", "capitalExpenditures": "13324000", "changeInReceivables": "-15737000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2448000", "cashflowFromInvestment": "-13224000", "stockBasedCompensation": "10983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41968000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222089000, "cost_of_revenue": 67687000, "gross_profit": 154402000, "research_and_development": 44250000, "selling_general_admin": 32657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17789000, "depreciation_amortisation": 27328000, "ebitda": 9539000, "interest_expense": 17916000, "interest_income": null, "other_non_operating": null, "pretax_income": -173444000, "tax_provision": 210000, "effective_tax_rate": null, "net_income": -173654000, "net_income_continuing_ops": -173654000, "net_income_to_common": -173654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53301000, "short_term_investments": null, "net_receivables": 117032000, "inventory": 13398000, "other_current_assets": null, "total_current_assets": 225862000, "net_ppe": null, "goodwill": 712858000, "intangible_assets": 403440000, "goodwill_and_intangibles": 1116298000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1312555000, "total_assets": 1538417000, "short_term_debt": 14735000, "accounts_payable": 48449000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295835000, "long_term_debt": 856399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 949064000, "total_liabilities": 1244899000, "total_debt": 871134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1407688000, "total_equity": 293518000, "shares_outstanding": 80560755, "operating_cash_flow": -26296000, "stock_based_compensation": 10983000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13324000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13224000, "dividends_paid": 375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2448000, "free_cash_flow": -12972000, "net_change_in_cash": -41968000 }, "raw_data": { "income": { "ebit": "-17789000", "ebitda": "9539000", "netIncome": "-173654000", "grossProfit": "154402000", "depreciation": "None", "totalRevenue": "222089000", "costOfRevenue": "67687000", "interestIncome": "371000", "incomeBeforeTax": "-173444000", "interestExpense": "17916000", "operatingIncome": "-156126000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-17545000", "nonInterestIncome": "None", "operatingExpenses": "172789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44250000", "otherNonOperatingIncome": "371000", "costofGoodsAndServicesSold": "67687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27328000", "sellingGeneralAndAdministrative": "32657000", "netIncomeFromContinuingOperations": "-173654000" }, "balance": { "goodwill": "712858000", "inventory": "13398000", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "1538417000", "longTermDebt": "856399000", "shortTermDebt": "14735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "403440000", "reportedCurrency": "USD", "retainedEarnings": "-1407688000", "totalLiabilities": "1244899000", "otherCurrentAssets": "42131000", "totalCurrentAssets": "225862000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1312555000", "currentAccountsPayable": "48449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42691000", "shortLongTermDebtTotal": "958038000", "totalShareholderEquity": "293518000", "capitalLeaseObligations": "105139000", "otherCurrentLiabilities": "125462000", "totalCurrentLiabilities": "295835000", "otherNonCurrentLiabilities": "92350000", "totalNonCurrentLiabilities": "949064000", "cashAndShortTermInvestments": "53301000", "commonStockSharesOutstanding": "80560755", "intangibleAssetsExcludingGoodwill": "403440000", "cashAndCashEquivalentsAtCarryingValue": "53301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173654000", "profitLoss": "None", "dividendPayout": "375000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6144000", "operatingCashflow": "-26296000", "capitalExpenditures": "13324000", "changeInReceivables": "-15737000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2448000", "cashflowFromInvestment": "-13224000", "stockBasedCompensation": "10983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41968000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 238504000, "cost_of_revenue": 68949000, "gross_profit": 169555000, "ebit": -14382000, "ebitda": 15638000, "pretax_income": -53949000, "tax_provision": 113000, "net_income": -54062000, "net_income_to_common": -54062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94175000, "total_current_assets": 257978000, "total_assets": 1725195000, "short_term_debt": 14324000, "long_term_debt": 854348000, "total_debt": 868672000, "total_liabilities": 1265555000, "total_equity": 459640000, "shares_outstanding": 79310434, "goodwill_and_intangibles": 1265044000 }, "cash_flow": { "operating_cash_flow": 27478000, "capital_expenditure": 11808000, "free_cash_flow": 39286000, "dividends_paid": 361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189109, "ticker_id": 8678, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14382000", "ebitda": "15638000", "netIncome": "-54062000", "grossProfit": "169555000", "depreciation": "None", "totalRevenue": "238504000", "costOfRevenue": "68949000", "interestIncome": "365000", "incomeBeforeTax": "-53949000", "interestExpense": "17957000", "operatingIncome": "-14382000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "113000", "reportedCurrency": "USD", "netInterestIncome": "-17592000", "nonInterestIncome": "None", "operatingExpenses": "184909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45484000", "otherNonOperatingIncome": "365000", "costofGoodsAndServicesSold": "68949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30020000", "sellingGeneralAndAdministrative": "39250000", "netIncomeFromContinuingOperations": "-54062000" }, "balance": { "goodwill": "732349000", "inventory": "15111000", "commonStock": "80000", "currentDebt": "None", "investments": "None", "totalAssets": "1725195000", "longTermDebt": "854348000", "shortTermDebt": "14324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "532695000", "reportedCurrency": "USD", "retainedEarnings": "-1234034000", "totalLiabilities": "1265555000", "otherCurrentAssets": "44114000", "totalCurrentAssets": "257978000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1467217000", "currentAccountsPayable": "126305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44165000", "shortLongTermDebtTotal": "963887000", "totalShareholderEquity": "459640000", "capitalLeaseObligations": "109539000", "otherCurrentLiabilities": "58305000", "totalCurrentLiabilities": "313891000", "otherNonCurrentLiabilities": "97023000", "totalNonCurrentLiabilities": "951664000", "cashAndShortTermInvestments": "94175000", "commonStockSharesOutstanding": "79310434", "intangibleAssetsExcludingGoodwill": "532695000", "cashAndCashEquivalentsAtCarryingValue": "94175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54062000", "profitLoss": "None", "dividendPayout": "361000", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27478000", "capitalExpenditures": "11808000", "changeInReceivables": "-10508000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89463000", "cashflowFromInvestment": "-11808000", "stockBasedCompensation": "14563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-73793000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-361000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 238504000, "cost_of_revenue": 68949000, "gross_profit": 169555000, "research_and_development": 45484000, "selling_general_admin": 39250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14382000, "depreciation_amortisation": 30020000, "ebitda": 15638000, "interest_expense": 17957000, "interest_income": null, "other_non_operating": null, "pretax_income": -53949000, "tax_provision": 113000, "effective_tax_rate": null, "net_income": -54062000, "net_income_continuing_ops": -54062000, "net_income_to_common": -54062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94175000, "short_term_investments": null, "net_receivables": 104578000, "inventory": 15111000, "other_current_assets": null, "total_current_assets": 257978000, "net_ppe": null, "goodwill": 732349000, "intangible_assets": 532695000, "goodwill_and_intangibles": 1265044000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1467217000, "total_assets": 1725195000, "short_term_debt": 14324000, "accounts_payable": 126305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313891000, "long_term_debt": 854348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 951664000, "total_liabilities": 1265555000, "total_debt": 868672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1234034000, "total_equity": 459640000, "shares_outstanding": 79310434, "operating_cash_flow": 27478000, "stock_based_compensation": 14563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11808000, "dividends_paid": 361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89463000, "free_cash_flow": 39286000, "net_change_in_cash": -73793000 }, "raw_data": { "income": { "ebit": "-14382000", "ebitda": "15638000", "netIncome": "-54062000", "grossProfit": "169555000", "depreciation": "None", "totalRevenue": "238504000", "costOfRevenue": "68949000", "interestIncome": "365000", "incomeBeforeTax": "-53949000", "interestExpense": "17957000", "operatingIncome": "-14382000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "113000", "reportedCurrency": "USD", "netInterestIncome": "-17592000", "nonInterestIncome": "None", "operatingExpenses": "184909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45484000", "otherNonOperatingIncome": "365000", "costofGoodsAndServicesSold": "68949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30020000", "sellingGeneralAndAdministrative": "39250000", "netIncomeFromContinuingOperations": "-54062000" }, "balance": { "goodwill": "732349000", "inventory": "15111000", "commonStock": "80000", "currentDebt": "None", "investments": "None", "totalAssets": "1725195000", "longTermDebt": "854348000", "shortTermDebt": "14324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "532695000", "reportedCurrency": "USD", "retainedEarnings": "-1234034000", "totalLiabilities": "1265555000", "otherCurrentAssets": "44114000", "totalCurrentAssets": "257978000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1467217000", "currentAccountsPayable": "126305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44165000", "shortLongTermDebtTotal": "963887000", "totalShareholderEquity": "459640000", "capitalLeaseObligations": "109539000", "otherCurrentLiabilities": "58305000", "totalCurrentLiabilities": "313891000", "otherNonCurrentLiabilities": "97023000", "totalNonCurrentLiabilities": "951664000", "cashAndShortTermInvestments": "94175000", "commonStockSharesOutstanding": "79310434", "intangibleAssetsExcludingGoodwill": "532695000", "cashAndCashEquivalentsAtCarryingValue": "94175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54062000", "profitLoss": "None", "dividendPayout": "361000", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27478000", "capitalExpenditures": "11808000", "changeInReceivables": "-10508000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89463000", "cashflowFromInvestment": "-11808000", "stockBasedCompensation": "14563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-73793000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-361000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 236049000, "cost_of_revenue": 67955000, "gross_profit": 168094000, "ebit": -22763000, "ebitda": 10320000, "pretax_income": -12272000, "tax_provision": -429000, "net_income": -11843000, "net_income_to_common": -11843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167518000, "total_current_assets": 322307000, "total_assets": 1810859000, "short_term_debt": 13909000, "long_term_debt": 928564000, "total_debt": 942473000, "total_liabilities": 1309343000, "total_equity": 501516000, "shares_outstanding": 78261601, "goodwill_and_intangibles": 1284375000 }, "cash_flow": { "operating_cash_flow": 12369000, "capital_expenditure": 15268000, "free_cash_flow": 27637000, "dividends_paid": 530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189110, "ticker_id": 8678, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22763000", "ebitda": "10320000", "netIncome": "-11843000", "grossProfit": "168094000", "depreciation": "None", "totalRevenue": "236049000", "costOfRevenue": "67955000", "interestIncome": "398000", "incomeBeforeTax": "-12272000", "interestExpense": "18525000", "operatingIncome": "-22763000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-429000", "reportedCurrency": "USD", "netInterestIncome": "-18127000", "nonInterestIncome": "None", "operatingExpenses": "158599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49823000", "otherNonOperatingIncome": "398000", "costofGoodsAndServicesSold": "67955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33083000", "sellingGeneralAndAdministrative": "28272000", "netIncomeFromContinuingOperations": "-11843000" }, "balance": { "goodwill": "734620000", "inventory": "15060000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1810859000", "longTermDebt": "928564000", "shortTermDebt": "13909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "549755000", "reportedCurrency": "USD", "retainedEarnings": "-1179972000", "totalLiabilities": "1309343000", "otherCurrentAssets": "43090000", "totalCurrentAssets": "322307000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1488552000", "currentAccountsPayable": "110020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45855000", "shortLongTermDebtTotal": "1042182000", "totalShareholderEquity": "501516000", "capitalLeaseObligations": "113618000", "otherCurrentLiabilities": "64902000", "totalCurrentLiabilities": "278992000", "otherNonCurrentLiabilities": "1796000", "totalNonCurrentLiabilities": "1030351000", "cashAndShortTermInvestments": "167518000", "commonStockSharesOutstanding": "78261601", "intangibleAssetsExcludingGoodwill": "549755000", "cashAndCashEquivalentsAtCarryingValue": "167518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11843000", "profitLoss": "None", "dividendPayout": "530000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12369000", "capitalExpenditures": "15268000", "changeInReceivables": "35562000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2187000", "cashflowFromInvestment": "-15301000", "stockBasedCompensation": "17480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5119000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33083000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236049000, "cost_of_revenue": 67955000, "gross_profit": 168094000, "research_and_development": 49823000, "selling_general_admin": 28272000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22763000, "depreciation_amortisation": 33083000, "ebitda": 10320000, "interest_expense": 18525000, "interest_income": null, "other_non_operating": null, "pretax_income": -12272000, "tax_provision": -429000, "effective_tax_rate": null, "net_income": -11843000, "net_income_continuing_ops": -11843000, "net_income_to_common": -11843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167518000, "short_term_investments": null, "net_receivables": 96639000, "inventory": 15060000, "other_current_assets": null, "total_current_assets": 322307000, "net_ppe": null, "goodwill": 734620000, "intangible_assets": 549755000, "goodwill_and_intangibles": 1284375000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1488552000, "total_assets": 1810859000, "short_term_debt": 13909000, "accounts_payable": 110020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278992000, "long_term_debt": 928564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1030351000, "total_liabilities": 1309343000, "total_debt": 942473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1179972000, "total_equity": 501516000, "shares_outstanding": 78261601, "operating_cash_flow": 12369000, "stock_based_compensation": 17480000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15301000, "dividends_paid": 530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2187000, "free_cash_flow": 27637000, "net_change_in_cash": -5119000 }, "raw_data": { "income": { "ebit": "-22763000", "ebitda": "10320000", "netIncome": "-11843000", "grossProfit": "168094000", "depreciation": "None", "totalRevenue": "236049000", "costOfRevenue": "67955000", "interestIncome": "398000", "incomeBeforeTax": "-12272000", "interestExpense": "18525000", "operatingIncome": "-22763000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-429000", "reportedCurrency": "USD", "netInterestIncome": "-18127000", "nonInterestIncome": "None", "operatingExpenses": "158599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49823000", "otherNonOperatingIncome": "398000", "costofGoodsAndServicesSold": "67955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33083000", "sellingGeneralAndAdministrative": "28272000", "netIncomeFromContinuingOperations": "-11843000" }, "balance": { "goodwill": "734620000", "inventory": "15060000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1810859000", "longTermDebt": "928564000", "shortTermDebt": "13909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "549755000", "reportedCurrency": "USD", "retainedEarnings": "-1179972000", "totalLiabilities": "1309343000", "otherCurrentAssets": "43090000", "totalCurrentAssets": "322307000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1488552000", "currentAccountsPayable": "110020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45855000", "shortLongTermDebtTotal": "1042182000", "totalShareholderEquity": "501516000", "capitalLeaseObligations": "113618000", "otherCurrentLiabilities": "64902000", "totalCurrentLiabilities": "278992000", "otherNonCurrentLiabilities": "1796000", "totalNonCurrentLiabilities": "1030351000", "cashAndShortTermInvestments": "167518000", "commonStockSharesOutstanding": "78261601", "intangibleAssetsExcludingGoodwill": "549755000", "cashAndCashEquivalentsAtCarryingValue": "167518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11843000", "profitLoss": "None", "dividendPayout": "530000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12369000", "capitalExpenditures": "15268000", "changeInReceivables": "35562000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2187000", "cashflowFromInvestment": "-15301000", "stockBasedCompensation": "17480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5119000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33083000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 232238000, "cost_of_revenue": 67668000, "gross_profit": 164570000, "ebit": -14681000, "ebitda": 14632000, "pretax_income": -121735000, "tax_provision": -59000, "net_income": -121676000, "net_income_to_common": -121676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170165000, "total_current_assets": 394861000, "total_assets": 1909556000, "short_term_debt": 13286000, "long_term_debt": 928197000, "total_debt": 941483000, "total_liabilities": 1415640000, "total_equity": 493916000, "shares_outstanding": 77692911, "goodwill_and_intangibles": 1301994000 }, "cash_flow": { "operating_cash_flow": -30086000, "capital_expenditure": 18860000, "free_cash_flow": -11226000, "dividends_paid": 579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189112, "ticker_id": 8678, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14681000", "ebitda": "14632000", "netIncome": "-121676000", "grossProfit": "164570000", "depreciation": "None", "totalRevenue": "232238000", "costOfRevenue": "67668000", "interestIncome": "269000", "incomeBeforeTax": "-121735000", "interestExpense": "15913000", "operatingIncome": "-14681000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-59000", "reportedCurrency": "USD", "netInterestIncome": "-15644000", "nonInterestIncome": "None", "operatingExpenses": "177675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43976000", "otherNonOperatingIncome": "269000", "costofGoodsAndServicesSold": "67668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29313000", "sellingGeneralAndAdministrative": "39388000", "netIncomeFromContinuingOperations": "-121676000" }, "balance": { "goodwill": "732586000", "inventory": "14985000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1909556000", "longTermDebt": "928197000", "shortTermDebt": "13286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "569408000", "reportedCurrency": "USD", "retainedEarnings": "-1168129000", "totalLiabilities": "1415640000", "otherCurrentAssets": "81538000", "totalCurrentAssets": "394861000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1514695000", "currentAccountsPayable": "57189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45513000", "shortLongTermDebtTotal": "1043704000", "totalShareholderEquity": "493916000", "capitalLeaseObligations": "115507000", "otherCurrentLiabilities": "184999000", "totalCurrentLiabilities": "383071000", "otherNonCurrentLiabilities": "104013000", "totalNonCurrentLiabilities": "1032569000", "cashAndShortTermInvestments": "170165000", "commonStockSharesOutstanding": "77692911", "intangibleAssetsExcludingGoodwill": "569408000", "cashAndCashEquivalentsAtCarryingValue": "170165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121676000", "profitLoss": "None", "dividendPayout": "579000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "16448000", "operatingCashflow": "-30086000", "capitalExpenditures": "18860000", "changeInReceivables": "-29698000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1763000", "cashflowFromInvestment": "-18870000", "stockBasedCompensation": "15967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-50719000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-579000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 232238000, "cost_of_revenue": 67668000, "gross_profit": 164570000, "research_and_development": 43976000, "selling_general_admin": 39388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14681000, "depreciation_amortisation": 29313000, "ebitda": 14632000, "interest_expense": 15913000, "interest_income": null, "other_non_operating": null, "pretax_income": -121735000, "tax_provision": -59000, "effective_tax_rate": null, "net_income": -121676000, "net_income_continuing_ops": -121676000, "net_income_to_common": -121676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170165000, "short_term_investments": null, "net_receivables": 128173000, "inventory": 14985000, "other_current_assets": null, "total_current_assets": 394861000, "net_ppe": null, "goodwill": 732586000, "intangible_assets": 569408000, "goodwill_and_intangibles": 1301994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1514695000, "total_assets": 1909556000, "short_term_debt": 13286000, "accounts_payable": 57189000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383071000, "long_term_debt": 928197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1032569000, "total_liabilities": 1415640000, "total_debt": 941483000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1168129000, "total_equity": 493916000, "shares_outstanding": 77692911, "operating_cash_flow": -30086000, "stock_based_compensation": 15967000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18870000, "dividends_paid": 579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1763000, "free_cash_flow": -11226000, "net_change_in_cash": -50719000 }, "raw_data": { "income": { "ebit": "-14681000", "ebitda": "14632000", "netIncome": "-121676000", "grossProfit": "164570000", "depreciation": "None", "totalRevenue": "232238000", "costOfRevenue": "67668000", "interestIncome": "269000", "incomeBeforeTax": "-121735000", "interestExpense": "15913000", "operatingIncome": "-14681000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-59000", "reportedCurrency": "USD", "netInterestIncome": "-15644000", "nonInterestIncome": "None", "operatingExpenses": "177675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43976000", "otherNonOperatingIncome": "269000", "costofGoodsAndServicesSold": "67668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29313000", "sellingGeneralAndAdministrative": "39388000", "netIncomeFromContinuingOperations": "-121676000" }, "balance": { "goodwill": "732586000", "inventory": "14985000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1909556000", "longTermDebt": "928197000", "shortTermDebt": "13286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "569408000", "reportedCurrency": "USD", "retainedEarnings": "-1168129000", "totalLiabilities": "1415640000", "otherCurrentAssets": "81538000", "totalCurrentAssets": "394861000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1514695000", "currentAccountsPayable": "57189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45513000", "shortLongTermDebtTotal": "1043704000", "totalShareholderEquity": "493916000", "capitalLeaseObligations": "115507000", "otherCurrentLiabilities": "184999000", "totalCurrentLiabilities": "383071000", "otherNonCurrentLiabilities": "104013000", "totalNonCurrentLiabilities": "1032569000", "cashAndShortTermInvestments": "170165000", "commonStockSharesOutstanding": "77692911", "intangibleAssetsExcludingGoodwill": "569408000", "cashAndCashEquivalentsAtCarryingValue": "170165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121676000", "profitLoss": "None", "dividendPayout": "579000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "16448000", "operatingCashflow": "-30086000", "capitalExpenditures": "18860000", "changeInReceivables": "-29698000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1763000", "cashflowFromInvestment": "-18870000", "stockBasedCompensation": "15967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-50719000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-579000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 241464000, "cost_of_revenue": 69206000, "gross_profit": 172258000, "ebit": -31231000, "ebitda": -1015000, "pretax_income": -63016000, "tax_provision": -164000, "net_income": -62852000, "net_income_to_common": -62852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220807000, "total_current_assets": 418967000, "total_assets": 2033234000, "short_term_debt": 11934000, "long_term_debt": 927746000, "total_debt": 939680000, "total_liabilities": 1427584000, "total_equity": 605650000, "shares_outstanding": 77059157, "goodwill_and_intangibles": 1399907000 }, "cash_flow": { "operating_cash_flow": 28710000, "capital_expenditure": 20816000, "free_cash_flow": 49526000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189113, "ticker_id": 8678, "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31231000", "ebitda": "-1015000", "netIncome": "-62852000", "grossProfit": "172258000", "depreciation": "None", "totalRevenue": "241464000", "costOfRevenue": "69206000", "interestIncome": "241000", "incomeBeforeTax": "-63016000", "interestExpense": "13906000", "operatingIncome": "-31231000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-164000", "reportedCurrency": "USD", "netInterestIncome": "-13665000", "nonInterestIncome": "None", "operatingExpenses": "203489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45616000", "otherNonOperatingIncome": "241000", "costofGoodsAndServicesSold": "69206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30216000", "sellingGeneralAndAdministrative": "41523000", "netIncomeFromContinuingOperations": "-62852000" }, "balance": { "goodwill": "788021000", "inventory": "16978000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "2033234000", "longTermDebt": "927746000", "shortTermDebt": "11934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "611886000", "reportedCurrency": "USD", "retainedEarnings": "-1046453000", "totalLiabilities": "1427584000", "otherCurrentAssets": "80400000", "totalCurrentAssets": "418967000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614267000", "currentAccountsPayable": "28673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50731000", "shortLongTermDebtTotal": "1033774000", "totalShareholderEquity": "605650000", "capitalLeaseObligations": "106028000", "otherCurrentLiabilities": "230882000", "totalCurrentLiabilities": "403961000", "otherNonCurrentLiabilities": "94735000", "totalNonCurrentLiabilities": "1023623000", "cashAndShortTermInvestments": "220807000", "commonStockSharesOutstanding": "77059157", "intangibleAssetsExcludingGoodwill": "611886000", "cashAndCashEquivalentsAtCarryingValue": "220807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62852000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-15428000", "operatingCashflow": "28710000", "capitalExpenditures": "20816000", "changeInReceivables": "3796000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1061000", "cashflowFromInvestment": "-20883000", "stockBasedCompensation": "22349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6766000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241464000, "cost_of_revenue": 69206000, "gross_profit": 172258000, "research_and_development": 45616000, "selling_general_admin": 41523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31231000, "depreciation_amortisation": 30216000, "ebitda": -1015000, "interest_expense": 13906000, "interest_income": null, "other_non_operating": null, "pretax_income": -63016000, "tax_provision": -164000, "effective_tax_rate": null, "net_income": -62852000, "net_income_continuing_ops": -62852000, "net_income_to_common": -62852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220807000, "short_term_investments": null, "net_receivables": 100782000, "inventory": 16978000, "other_current_assets": null, "total_current_assets": 418967000, "net_ppe": null, "goodwill": 788021000, "intangible_assets": 611886000, "goodwill_and_intangibles": 1399907000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1614267000, "total_assets": 2033234000, "short_term_debt": 11934000, "accounts_payable": 28673000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 403961000, "long_term_debt": 927746000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1023623000, "total_liabilities": 1427584000, "total_debt": 939680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1046453000, "total_equity": 605650000, "shares_outstanding": 77059157, "operating_cash_flow": 28710000, "stock_based_compensation": 22349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20883000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1061000, "free_cash_flow": 49526000, "net_change_in_cash": 6766000 }, "raw_data": { "income": { "ebit": "-31231000", "ebitda": "-1015000", "netIncome": "-62852000", "grossProfit": "172258000", "depreciation": "None", "totalRevenue": "241464000", "costOfRevenue": "69206000", "interestIncome": "241000", "incomeBeforeTax": "-63016000", "interestExpense": "13906000", "operatingIncome": "-31231000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-164000", "reportedCurrency": "USD", "netInterestIncome": "-13665000", "nonInterestIncome": "None", "operatingExpenses": "203489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45616000", "otherNonOperatingIncome": "241000", "costofGoodsAndServicesSold": "69206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30216000", "sellingGeneralAndAdministrative": "41523000", "netIncomeFromContinuingOperations": "-62852000" }, "balance": { "goodwill": "788021000", "inventory": "16978000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "2033234000", "longTermDebt": "927746000", "shortTermDebt": "11934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "611886000", "reportedCurrency": "USD", "retainedEarnings": "-1046453000", "totalLiabilities": "1427584000", "otherCurrentAssets": "80400000", "totalCurrentAssets": "418967000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614267000", "currentAccountsPayable": "28673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50731000", "shortLongTermDebtTotal": "1033774000", "totalShareholderEquity": "605650000", "capitalLeaseObligations": "106028000", "otherCurrentLiabilities": "230882000", "totalCurrentLiabilities": "403961000", "otherNonCurrentLiabilities": "94735000", "totalNonCurrentLiabilities": "1023623000", "cashAndShortTermInvestments": "220807000", "commonStockSharesOutstanding": "77059157", "intangibleAssetsExcludingGoodwill": "611886000", "cashAndCashEquivalentsAtCarryingValue": "220807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62852000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-15428000", "operatingCashflow": "28710000", "capitalExpenditures": "20816000", "changeInReceivables": "3796000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1061000", "cashflowFromInvestment": "-20883000", "stockBasedCompensation": "22349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6766000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 253329000, "cost_of_revenue": 72854000, "gross_profit": 180475000, "ebit": -52586000, "ebitda": -18944000, "pretax_income": -126031000, "tax_provision": -251000, "net_income": -125780000, "net_income_to_common": -125780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216620000, "total_current_assets": 428761000, "total_assets": 2072945000, "short_term_debt": 12847000, "long_term_debt": 927264000, "total_debt": 940111000, "total_liabilities": 1419595000, "total_equity": 653350000, "shares_outstanding": 76271855, "goodwill_and_intangibles": 1428993000 }, "cash_flow": { "operating_cash_flow": -66000, "capital_expenditure": 19256000, "free_cash_flow": 19190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189114, "ticker_id": 8678, "period_end_date": "2022-03-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52586000", "ebitda": "-18944000", "netIncome": "-125780000", "grossProfit": "180475000", "depreciation": "None", "totalRevenue": "253329000", "costOfRevenue": "72854000", "interestIncome": "257000", "incomeBeforeTax": "-126031000", "interestExpense": "13890000", "operatingIncome": "-52586000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-251000", "reportedCurrency": "USD", "netInterestIncome": "-13633000", "nonInterestIncome": "None", "operatingExpenses": "233061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51057000", "otherNonOperatingIncome": "257000", "costofGoodsAndServicesSold": "72854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33642000", "sellingGeneralAndAdministrative": "51022000", "netIncomeFromContinuingOperations": "-125780000" }, "balance": { "goodwill": "804580000", "inventory": "16977000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "2072945000", "longTermDebt": "927264000", "shortTermDebt": "12847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "624413000", "reportedCurrency": "USD", "retainedEarnings": "-983601000", "totalLiabilities": "1419595000", "otherCurrentAssets": "87452000", "totalCurrentAssets": "428761000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1644184000", "currentAccountsPayable": "157926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49610000", "shortLongTermDebtTotal": "1037913000", "totalShareholderEquity": "653350000", "capitalLeaseObligations": "110649000", "otherCurrentLiabilities": "100225000", "totalCurrentLiabilities": "392215000", "otherNonCurrentLiabilities": "639000", "totalNonCurrentLiabilities": "1027380000", "cashAndShortTermInvestments": "216620000", "commonStockSharesOutstanding": "76271855", "intangibleAssetsExcludingGoodwill": "624413000", "cashAndCashEquivalentsAtCarryingValue": "216620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125780000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "11944000", "operatingCashflow": "-66000", "capitalExpenditures": "19256000", "changeInReceivables": "-13218000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1914000", "cashflowFromInvestment": "-14296000", "stockBasedCompensation": "24424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16276000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253329000, "cost_of_revenue": 72854000, "gross_profit": 180475000, "research_and_development": 51057000, "selling_general_admin": 51022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52586000, "depreciation_amortisation": 33642000, "ebitda": -18944000, "interest_expense": 13890000, "interest_income": null, "other_non_operating": null, "pretax_income": -126031000, "tax_provision": -251000, "effective_tax_rate": null, "net_income": -125780000, "net_income_continuing_ops": -125780000, "net_income_to_common": -125780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216620000, "short_term_investments": null, "net_receivables": 107712000, "inventory": 16977000, "other_current_assets": null, "total_current_assets": 428761000, "net_ppe": null, "goodwill": 804580000, "intangible_assets": 624413000, "goodwill_and_intangibles": 1428993000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1644184000, "total_assets": 2072945000, "short_term_debt": 12847000, "accounts_payable": 157926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392215000, "long_term_debt": 927264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1027380000, "total_liabilities": 1419595000, "total_debt": 940111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -983601000, "total_equity": 653350000, "shares_outstanding": 76271855, "operating_cash_flow": -66000, "stock_based_compensation": 24424000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19256000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14296000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1914000, "free_cash_flow": 19190000, "net_change_in_cash": -16276000 }, "raw_data": { "income": { "ebit": "-52586000", "ebitda": "-18944000", "netIncome": "-125780000", "grossProfit": "180475000", "depreciation": "None", "totalRevenue": "253329000", "costOfRevenue": "72854000", "interestIncome": "257000", "incomeBeforeTax": "-126031000", "interestExpense": "13890000", "operatingIncome": "-52586000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-251000", "reportedCurrency": "USD", "netInterestIncome": "-13633000", "nonInterestIncome": "None", "operatingExpenses": "233061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51057000", "otherNonOperatingIncome": "257000", "costofGoodsAndServicesSold": "72854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33642000", "sellingGeneralAndAdministrative": "51022000", "netIncomeFromContinuingOperations": "-125780000" }, "balance": { "goodwill": "804580000", "inventory": "16977000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "2072945000", "longTermDebt": "927264000", "shortTermDebt": "12847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "624413000", "reportedCurrency": "USD", "retainedEarnings": "-983601000", "totalLiabilities": "1419595000", "otherCurrentAssets": "87452000", "totalCurrentAssets": "428761000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1644184000", "currentAccountsPayable": "157926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49610000", "shortLongTermDebtTotal": "1037913000", "totalShareholderEquity": "653350000", "capitalLeaseObligations": "110649000", "otherCurrentLiabilities": "100225000", "totalCurrentLiabilities": "392215000", "otherNonCurrentLiabilities": "639000", "totalNonCurrentLiabilities": "1027380000", "cashAndShortTermInvestments": "216620000", "commonStockSharesOutstanding": "76271855", "intangibleAssetsExcludingGoodwill": "624413000", "cashAndCashEquivalentsAtCarryingValue": "216620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125780000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "11944000", "operatingCashflow": "-66000", "capitalExpenditures": "19256000", "changeInReceivables": "-13218000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1914000", "cashflowFromInvestment": "-14296000", "stockBasedCompensation": "24424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16276000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 243624000, "cost_of_revenue": 68613000, "gross_profit": 175011000, "ebit": -80672000, "ebitda": -49801000, "pretax_income": -68009000, "tax_provision": -748000, "net_income": -67261000, "net_income_to_common": -67261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232932000, "total_current_assets": 393852000, "total_assets": 2109006000, "short_term_debt": 13985000, "long_term_debt": 845316000, "total_debt": 859301000, "total_liabilities": 1279851000, "total_equity": 829155000, "shares_outstanding": 75509253, "goodwill_and_intangibles": 1500062000 }, "cash_flow": { "operating_cash_flow": -14938000, "capital_expenditure": 19758000, "free_cash_flow": 4820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189115, "ticker_id": 8678, "period_end_date": "2021-12-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-80672000", "ebitda": "-49801000", "netIncome": "-67261000", "grossProfit": "175011000", "depreciation": "None", "totalRevenue": "243624000", "costOfRevenue": "68613000", "interestIncome": "287000", "incomeBeforeTax": "-68009000", "interestExpense": "18208000", "operatingIncome": "-49682000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-748000", "reportedCurrency": "USD", "netInterestIncome": "-17921000", "nonInterestIncome": "None", "operatingExpenses": "224693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50522000", "otherNonOperatingIncome": "287000", "costofGoodsAndServicesSold": "68613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30871000", "sellingGeneralAndAdministrative": "64256000", "netIncomeFromContinuingOperations": "-67261000" }, "balance": { "goodwill": "824539000", "inventory": "16977000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "2109006000", "longTermDebt": "845316000", "shortTermDebt": "13985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "675523000", "reportedCurrency": "USD", "retainedEarnings": "-890638000", "totalLiabilities": "1279851000", "otherCurrentAssets": "47217000", "totalCurrentAssets": "393852000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1715154000", "currentAccountsPayable": "166458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125491000", "shortLongTermDebtTotal": "957967000", "totalShareholderEquity": "829155000", "capitalLeaseObligations": "112651000", "otherCurrentLiabilities": "62575000", "totalCurrentLiabilities": "333507000", "otherNonCurrentLiabilities": "636000", "totalNonCurrentLiabilities": "946344000", "cashAndShortTermInvestments": "232932000", "commonStockSharesOutstanding": "75509253", "intangibleAssetsExcludingGoodwill": "675523000", "cashAndCashEquivalentsAtCarryingValue": "232932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-38883000", "operatingCashflow": "-14938000", "capitalExpenditures": "19758000", "changeInReceivables": "-4068000", "changeInExchangeRate": "None", "cashflowFromFinancing": "94396000", "cashflowFromInvestment": "-780876000", "stockBasedCompensation": "23021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-701418000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30871000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 243624000, "cost_of_revenue": 68613000, "gross_profit": 175011000, "research_and_development": 50522000, "selling_general_admin": 64256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -80672000, "depreciation_amortisation": 30871000, "ebitda": -49801000, "interest_expense": 18208000, "interest_income": null, "other_non_operating": null, "pretax_income": -68009000, "tax_provision": -748000, "effective_tax_rate": null, "net_income": -67261000, "net_income_continuing_ops": -67261000, "net_income_to_common": -67261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232932000, "short_term_investments": null, "net_receivables": 96726000, "inventory": 16977000, "other_current_assets": null, "total_current_assets": 393852000, "net_ppe": null, "goodwill": 824539000, "intangible_assets": 675523000, "goodwill_and_intangibles": 1500062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1715154000, "total_assets": 2109006000, "short_term_debt": 13985000, "accounts_payable": 166458000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333507000, "long_term_debt": 845316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 946344000, "total_liabilities": 1279851000, "total_debt": 859301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -890638000, "total_equity": 829155000, "shares_outstanding": 75509253, "operating_cash_flow": -14938000, "stock_based_compensation": 23021000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19758000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -780876000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 94396000, "free_cash_flow": 4820000, "net_change_in_cash": -701418000 }, "raw_data": { "income": { "ebit": "-80672000", "ebitda": "-49801000", "netIncome": "-67261000", "grossProfit": "175011000", "depreciation": "None", "totalRevenue": "243624000", "costOfRevenue": "68613000", "interestIncome": "287000", "incomeBeforeTax": "-68009000", "interestExpense": "18208000", "operatingIncome": "-49682000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-748000", "reportedCurrency": "USD", "netInterestIncome": "-17921000", "nonInterestIncome": "None", "operatingExpenses": "224693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50522000", "otherNonOperatingIncome": "287000", "costofGoodsAndServicesSold": "68613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30871000", "sellingGeneralAndAdministrative": "64256000", "netIncomeFromContinuingOperations": "-67261000" }, "balance": { "goodwill": "824539000", "inventory": "16977000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "2109006000", "longTermDebt": "845316000", "shortTermDebt": "13985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "675523000", "reportedCurrency": "USD", "retainedEarnings": "-890638000", "totalLiabilities": "1279851000", "otherCurrentAssets": "47217000", "totalCurrentAssets": "393852000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1715154000", "currentAccountsPayable": "166458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125491000", "shortLongTermDebtTotal": "957967000", "totalShareholderEquity": "829155000", "capitalLeaseObligations": "112651000", "otherCurrentLiabilities": "62575000", "totalCurrentLiabilities": "333507000", "otherNonCurrentLiabilities": "636000", "totalNonCurrentLiabilities": "946344000", "cashAndShortTermInvestments": "232932000", "commonStockSharesOutstanding": "75509253", "intangibleAssetsExcludingGoodwill": "675523000", "cashAndCashEquivalentsAtCarryingValue": "232932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-38883000", "operatingCashflow": "-14938000", "capitalExpenditures": "19758000", "changeInReceivables": "-4068000", "changeInExchangeRate": "None", "cashflowFromFinancing": "94396000", "cashflowFromInvestment": "-780876000", "stockBasedCompensation": "23021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-701418000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30871000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "income_statement": { "revenue": 232376000, "cost_of_revenue": 64767000, "gross_profit": 167609000, "ebit": -43484000, "ebitda": -17316000, "pretax_income": -60429000, "tax_provision": -319000, "net_income": -60110000, "net_income_to_common": -60110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 934348000, "total_current_assets": 1115102000, "total_assets": 2033482000, "short_term_debt": 11243000, "long_term_debt": 742769000, "total_debt": 754012000, "total_liabilities": 1154017000, "total_equity": 879465000, "shares_outstanding": 74691521, "goodwill_and_intangibles": 705431000 }, "cash_flow": { "operating_cash_flow": -942000, "capital_expenditure": 18257000, "free_cash_flow": 17315000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 189117, "ticker_id": 8678, "period_end_date": "2021-09-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:03:21.839635+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43484000", "ebitda": "-17316000", "netIncome": "-60110000", "grossProfit": "167609000", "depreciation": "None", "totalRevenue": "232376000", "costOfRevenue": "64767000", "interestIncome": "474000", "incomeBeforeTax": "-60429000", "interestExpense": "16945000", "operatingIncome": "-43533000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-319000", "reportedCurrency": "USD", "netInterestIncome": "-16471000", "nonInterestIncome": "None", "operatingExpenses": "211142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43106000", "otherNonOperatingIncome": "474000", "costofGoodsAndServicesSold": "64767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26168000", "sellingGeneralAndAdministrative": "49736000", "netIncomeFromContinuingOperations": "-60110000" }, "balance": { "goodwill": "414004000", "inventory": "16976000", "commonStock": "75000", "currentDebt": "None", "investments": "None", "totalAssets": "2033482000", "longTermDebt": "742769000", "shortTermDebt": "11243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "291427000", "reportedCurrency": "USD", "retainedEarnings": "-823377000", "totalLiabilities": "1154017000", "otherCurrentAssets": "68388000", "totalCurrentAssets": "1115102000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "918380000", "currentAccountsPayable": "40993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48006000", "shortLongTermDebtTotal": "857036000", "totalShareholderEquity": "879465000", "capitalLeaseObligations": "114267000", "otherCurrentLiabilities": "151156000", "totalCurrentLiabilities": "300376000", "otherNonCurrentLiabilities": "109577000", "totalNonCurrentLiabilities": "853641000", "cashAndShortTermInvestments": "934348000", "commonStockSharesOutstanding": "74691521", "intangibleAssetsExcludingGoodwill": "291427000", "cashAndCashEquivalentsAtCarryingValue": "934348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60110000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-942000", "capitalExpenditures": "18257000", "changeInReceivables": "4158000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99000", "cashflowFromInvestment": "-17370000", "stockBasedCompensation": "25022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18411000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 232376000, "cost_of_revenue": 64767000, "gross_profit": 167609000, "research_and_development": 43106000, "selling_general_admin": 49736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43484000, "depreciation_amortisation": 26168000, "ebitda": -17316000, "interest_expense": 16945000, "interest_income": null, "other_non_operating": null, "pretax_income": -60429000, "tax_provision": -319000, "effective_tax_rate": null, "net_income": -60110000, "net_income_continuing_ops": -60110000, "net_income_to_common": -60110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 934348000, "short_term_investments": null, "net_receivables": 95390000, "inventory": 16976000, "other_current_assets": null, "total_current_assets": 1115102000, "net_ppe": null, "goodwill": 414004000, "intangible_assets": 291427000, "goodwill_and_intangibles": 705431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 918380000, "total_assets": 2033482000, "short_term_debt": 11243000, "accounts_payable": 40993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300376000, "long_term_debt": 742769000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 853641000, "total_liabilities": 1154017000, "total_debt": 754012000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -823377000, "total_equity": 879465000, "shares_outstanding": 74691521, "operating_cash_flow": -942000, "stock_based_compensation": 25022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17370000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99000, "free_cash_flow": 17315000, "net_change_in_cash": -18411000 }, "raw_data": { "income": { "ebit": "-43484000", "ebitda": "-17316000", "netIncome": "-60110000", "grossProfit": "167609000", "depreciation": "None", "totalRevenue": "232376000", "costOfRevenue": "64767000", "interestIncome": "474000", "incomeBeforeTax": "-60429000", "interestExpense": "16945000", "operatingIncome": "-43533000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-319000", "reportedCurrency": "USD", "netInterestIncome": "-16471000", "nonInterestIncome": "None", "operatingExpenses": "211142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43106000", "otherNonOperatingIncome": "474000", "costofGoodsAndServicesSold": "64767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26168000", "sellingGeneralAndAdministrative": "49736000", "netIncomeFromContinuingOperations": "-60110000" }, "balance": { "goodwill": "414004000", "inventory": "16976000", "commonStock": "75000", "currentDebt": "None", "investments": "None", "totalAssets": "2033482000", "longTermDebt": "742769000", "shortTermDebt": "11243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "291427000", "reportedCurrency": "USD", "retainedEarnings": "-823377000", "totalLiabilities": "1154017000", "otherCurrentAssets": "68388000", "totalCurrentAssets": "1115102000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "918380000", "currentAccountsPayable": "40993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48006000", "shortLongTermDebtTotal": "857036000", "totalShareholderEquity": "879465000", "capitalLeaseObligations": "114267000", "otherCurrentLiabilities": "151156000", "totalCurrentLiabilities": "300376000", "otherNonCurrentLiabilities": "109577000", "totalNonCurrentLiabilities": "853641000", "cashAndShortTermInvestments": "934348000", "commonStockSharesOutstanding": "74691521", "intangibleAssetsExcludingGoodwill": "291427000", "cashAndCashEquivalentsAtCarryingValue": "934348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60110000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-942000", "capitalExpenditures": "18257000", "changeInReceivables": "4158000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99000", "cashflowFromInvestment": "-17370000", "stockBasedCompensation": "25022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18411000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26168000", "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2023-12-31" }, "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" ] } } }