{ "ticker": { "uuid": "89067428-1409-4650-9743-48e98b289cd6", "symbol": "PLBY", "name": "Plby Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/89067428-1409-4650-9743-48e98b289cd6/", "api_url": "https://sharemaestro.com/factors/api/tickers/89067428-1409-4650-9743-48e98b289cd6/" }, "ticker_metadata": { "id": 7697, "uuid": "89067428-1409-4650-9743-48e98b289cd6", "symbol": "PLBY", "name": "Plby Group Inc", "asset_type": "equity", "market_cap": 160035000, "stock_exchange_id": 2, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "PLBY Group, Inc. is a global leisure and leisure company. The company is headquartered in Los Angeles, California.", "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": "89067428-1409-4650-9743-48e98b289cd6", "symbol": "PLBY", "name": "Plby Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/89067428-1409-4650-9743-48e98b289cd6/", "api_url": "https://sharemaestro.com/factors/api/tickers/89067428-1409-4650-9743-48e98b289cd6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.29, "quality": 0.18, "momentum": 0.19, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.3, "market_cap": 148439248.1, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0258, "shareholder_yield": 0, "roe": -0.2268, "piotroski_f_score": 6, "momentum_12_1": 0.1321, "volatility_252d": 0.6778 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:55.086230+00:00", "batch_id": "" }, "size": { "price_close": 1.3, "market_cap": 148439248.1, "market_cap_usd": 148439248.1, "enterprise_value": 282933248.1, "shares_outstanding": 114184037, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 4.4327, "ptbv_ratio": null, "ps_ratio": 1.2138, "pcf_ratio": null, "pfcf_ratio": 148.8859, "ev_ebitda": 38.7156, "ev_ebit": -237.959, "ev_sales": 2.3136, "ev_fcf": 283.7846, "earnings_yield": null, "fcf_yield": 0.0035, "price_to_sales": 1.2138, "price_to_book": 4.4327, "price_to_cashflow": null, "ebitda_to_ev": 0.0258, "sales_yield": 0.4322 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7091, "operating_margin": -0.0097, "net_margin": -0.0621, "ebitda_margin": 0.0598, "fcf_margin": 0.0082, "roe": -0.2268, "roa": -0.0266, "roic": -0.0053, "roc_greenblatt": null, "asset_turnover": 0.4279, "cash_conversion": -0.1313, "accruals_ratio": -0.0244, "sbc_to_revenue": 0.0425, "piotroski_f_score": 6, "altman_z_score": -2.7154, "earnings_stability_5y": 1.1721, "revenue_stability_5y": 0.3672, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3035, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 7.5164, "net_debt_to_ebitda": 18.4037, "debt_to_assets": 0.5765, "interest_coverage": -0.1346, "current_ratio": 0.9961, "quick_ratio": 0.8047, "net_debt": 134494000, "local_beta": 0.0016, "volatility_252d": 0.6778, "volatility_60d": 1.6214, "max_drawdown_12m": -0.3981, "risk_adjusted_momentum": 0.1949 }, "growth": { "revenue_growth_1y": -0.1844, "revenue_growth_3y_cagr": -0.133, "revenue_growth_5y_cagr": -0.0392, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": -0.1844, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2778, "price_return_3m": -0.2308, "price_return_6m": -0.3981, "price_return_9m": -0.2529, "price_return_12m": -0.1824, "price_return_12m_ex1m": 0.1321, "momentum_6m": -0.3981, "momentum_12m": -0.1824, "momentum_12_1": 0.1321, "distance_from_52w_high": -0.3981, "distance_from_52w_low": 0, "relative_strength": -0.3403 }, "raw_ttm": { "revenue_ttm": 122289000, "gross_profit_ttm": 86721000, "ebit_ttm": -1189000, "ebitda_ttm": 7308000, "net_income_ttm": -7594000, "eps_diluted_ttm": -0.0665, "operating_cash_flow_ttm": -625000, "capital_expenditure_ttm": 1622000, "fcf_ttm": 997000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8836000, "cash_and_equivalents": 30267000, "total_current_assets": 59458000, "total_current_liabilities": 59692000, "net_ppe": null, "total_assets": 285782000, "total_debt": 164761000, "total_equity": 33487000, "net_working_capital": -23237000, "book_value_per_share": 0.2933, "retained_earnings": -710879000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -160520000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 75, "rank_ptbv": 50, "rank_ps": 32, "rank_pcf": 50, "rank_ev_ebitda": 90, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 86, "rank_dividend_yield": 76, "rank_shareholder_yield": 76, "rank_total_yield": 76, "rank_roe": 85, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 20, "rank_fcf_margin": 86, "rank_piotroski": 31, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 81 }, "composites": { "value_composite": 71, "quality_composite": 82, "momentum_composite": 81, "growth_composite": 87, "yield_composite": 84, "svqf_composite": 63, "vc1_composite": 77, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.2285, "os_score": 0.06, "value_percentile": 0.29, "quality_percentile": 0.18, "momentum_percentile": 0.19, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 81, "small_cap_core_rank": 80, "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": 2372, "ticker_id": 7697, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:55.086230+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.3, "market_cap": 148439248.1, "market_cap_usd": 148439248.1, "enterprise_value": 282933248.1, "shares_outstanding": 114184037, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.4327425, "ptbv_ratio": null, "ps_ratio": 1.21383974, "pcf_ratio": null, "pfcf_ratio": 148.88590582, "ev_ebitda": 38.71555119, "ev_ebit": -237.95899756, "ev_sales": 2.3136443, "ev_fcf": 283.78460191, "earnings_yield": null, "fcf_yield": 0.0035238, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.709148, "operating_margin": -0.00972287, "net_margin": -0.0620988, "ebitda_margin": 0.05976008, "fcf_margin": 0.00815282, "roe": -0.22677457, "roa": -0.0265727, "roic": -0.00530864, "roc_greenblatt": null, "asset_turnover": 0.42791009, "cash_conversion": -0.13128786, "accruals_ratio": -0.02438572, "sbc_to_revenue": 0.04249769, "debt_to_equity": 7.51640935, "net_debt_to_ebitda": 18.40366721, "debt_to_assets": 0.57652686, "interest_coverage": -0.13456315, "current_ratio": 0.99607988, "quick_ratio": 0.8047477, "net_debt": 134494000, "revenue_growth_1y": -0.18438657, "revenue_growth_3y_cagr": -0.13297246, "revenue_growth_5y_cagr": -0.03915878, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": -2.71543871, "earnings_stability_5y": 1.172143, "revenue_stability_5y": 0.367202, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.27777778, "price_return_3m": -0.23076923, "price_return_6m": -0.39814815, "price_return_9m": -0.25287356, "price_return_12m": -0.18238994, "price_return_12m_ex1m": 0.13207547, "distance_from_52w_high": -0.39814815, "distance_from_52w_low": 0, "relative_strength": -0.34033099, "local_beta": 0.0016, "volatility_252d": 0.677801, "volatility_60d": 1.621435, "max_drawdown_12m": -0.39814815, "revenue_ttm": 122289000, "gross_profit_ttm": 86721000, "ebit_ttm": -1189000, "ebitda_ttm": 7308000, "net_income_ttm": -7594000, "eps_diluted_ttm": -0.06650667, "operating_cash_flow_ttm": -625000, "capital_expenditure_ttm": 1622000, "fcf_ttm": 997000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8836000, "cash_and_equivalents": 30267000, "total_current_assets": 59458000, "total_current_liabilities": 59692000, "net_ppe": null, "total_assets": 285782000, "total_debt": 164761000, "total_equity": 33487000, "net_working_capital": -23237000, "book_value_per_share": 0.29327217, "retained_earnings": -710879000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -160520000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 75, "rank_ptbv": 50, "rank_ps": 32, "rank_pcf": 50, "rank_ev_ebitda": 90, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 86, "rank_dividend_yield": 76, "rank_shareholder_yield": 76, "rank_total_yield": 76, "rank_roe": 85, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 20, "rank_fcf_margin": 86, "rank_piotroski": 31, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 81, "value_composite": 71, "quality_composite": 82, "momentum_composite": 81, "growth_composite": 87, "yield_composite": 84, "svqf_composite": 63, "vc1_composite": 77, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 81, "small_cap_core_rank": 80, "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": 1.3, "os": 0.06, "value": 0.29, "quality": 0.18, "momentum": 0.19, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.2268, "momentum_12_1": 0.1321, "complete_fields": { "id": 2372, "ticker_id": 7697, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:55.086230+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.3, "market_cap": 148439248.1, "market_cap_usd": 148439248.1, "enterprise_value": 282933248.1, "shares_outstanding": 114184037, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.4327425, "ptbv_ratio": null, "ps_ratio": 1.21383974, "pcf_ratio": null, "pfcf_ratio": 148.88590582, "ev_ebitda": 38.71555119, "ev_ebit": -237.95899756, "ev_sales": 2.3136443, "ev_fcf": 283.78460191, "earnings_yield": null, "fcf_yield": 0.0035238, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.709148, "operating_margin": -0.00972287, "net_margin": -0.0620988, "ebitda_margin": 0.05976008, "fcf_margin": 0.00815282, "roe": -0.22677457, "roa": -0.0265727, "roic": -0.00530864, "roc_greenblatt": null, "asset_turnover": 0.42791009, "cash_conversion": -0.13128786, "accruals_ratio": -0.02438572, "sbc_to_revenue": 0.04249769, "debt_to_equity": 7.51640935, "net_debt_to_ebitda": 18.40366721, "debt_to_assets": 0.57652686, "interest_coverage": -0.13456315, "current_ratio": 0.99607988, "quick_ratio": 0.8047477, "net_debt": 134494000, "revenue_growth_1y": -0.18438657, "revenue_growth_3y_cagr": -0.13297246, "revenue_growth_5y_cagr": -0.03915878, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": -2.71543871, "earnings_stability_5y": 1.172143, "revenue_stability_5y": 0.367202, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.27777778, "price_return_3m": -0.23076923, "price_return_6m": -0.39814815, "price_return_9m": -0.25287356, "price_return_12m": -0.18238994, "price_return_12m_ex1m": 0.13207547, "distance_from_52w_high": -0.39814815, "distance_from_52w_low": 0, "relative_strength": -0.34033099, "local_beta": 0.0016, "volatility_252d": 0.677801, "volatility_60d": 1.621435, "max_drawdown_12m": -0.39814815, "revenue_ttm": 122289000, "gross_profit_ttm": 86721000, "ebit_ttm": -1189000, "ebitda_ttm": 7308000, "net_income_ttm": -7594000, "eps_diluted_ttm": -0.06650667, "operating_cash_flow_ttm": -625000, "capital_expenditure_ttm": 1622000, "fcf_ttm": 997000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8836000, "cash_and_equivalents": 30267000, "total_current_assets": 59458000, "total_current_liabilities": 59692000, "net_ppe": null, "total_assets": 285782000, "total_debt": 164761000, "total_equity": 33487000, "net_working_capital": -23237000, "book_value_per_share": 0.29327217, "retained_earnings": -710879000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -160520000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 75, "rank_ptbv": 50, "rank_ps": 32, "rank_pcf": 50, "rank_ev_ebitda": 90, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 86, "rank_dividend_yield": 76, "rank_shareholder_yield": 76, "rank_total_yield": 76, "rank_roe": 85, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 20, "rank_fcf_margin": 86, "rank_piotroski": 31, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 81, "value_composite": 71, "quality_composite": 82, "momentum_composite": 81, "growth_composite": 87, "yield_composite": 84, "svqf_composite": 63, "vc1_composite": 77, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 81, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 120928000, "cost_of_revenue": 35077000, "gross_profit": 85851000, "ebit": -5673000, "ebitda": 2678000, "pretax_income": -13898000, "tax_provision": -1226000, "net_income": -12672000, "net_income_to_common": -12672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37801000, "total_current_assets": 65468000, "total_assets": 292372000, "short_term_debt": 8930000, "long_term_debt": 172645000, "total_debt": 181575000, "total_liabilities": 274205000, "total_equity": 18375000, "shares_outstanding": 100264706, "goodwill_and_intangibles": 193349000 }, "cash_flow": { "operating_cash_flow": 18000, "capital_expenditure": 1024000, "free_cash_flow": 1042000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147447, "ticker_id": 7697, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5673000", "ebitda": "2678000", "netIncome": "-12672000", "grossProfit": "85851000", "depreciation": "None", "totalRevenue": "120928000", "costOfRevenue": "35077000", "interestIncome": "None", "incomeBeforeTax": "-13898000", "interestExpense": "8225000", "operatingIncome": "-5941000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1226000", "reportedCurrency": "USD", "netInterestIncome": "-8225000", "nonInterestIncome": "None", "operatingExpenses": "91792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8351000", "sellingGeneralAndAdministrative": "91029000", "netIncomeFromContinuingOperations": "-12672000" }, "balance": { "goodwill": "37467000", "inventory": "12934000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "292372000", "longTermDebt": "172645000", "shortTermDebt": "8930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155882000", "reportedCurrency": "USD", "retainedEarnings": "-706916000", "totalLiabilities": "274205000", "otherCurrentAssets": "3146000", "totalCurrentAssets": "65468000", "currentLongTermDebt": "1524000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226904000", "currentAccountsPayable": "11930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196345000", "totalShareholderEquity": "18375000", "capitalLeaseObligations": "22176000", "otherCurrentLiabilities": "31919000", "totalCurrentLiabilities": "63794000", "otherNonCurrentLiabilities": "2326000", "totalNonCurrentLiabilities": "210411000", "cashAndShortTermInvestments": "37801000", "commonStockSharesOutstanding": "100264706", "intangibleAssetsExcludingGoodwill": "155882000", "cashAndCashEquivalentsAtCarryingValue": "37801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12672000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2975000", "operatingCashflow": "18000", "capitalExpenditures": "1024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8589000", "cashflowFromInvestment": "550000", "stockBasedCompensation": "4715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120928000, "cost_of_revenue": 35077000, "gross_profit": 85851000, "research_and_development": null, "selling_general_admin": 91029000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5673000, "depreciation_amortisation": 8351000, "ebitda": 2678000, "interest_expense": 8225000, "interest_income": null, "other_non_operating": null, "pretax_income": -13898000, "tax_provision": -1226000, "effective_tax_rate": null, "net_income": -12672000, "net_income_continuing_ops": -12672000, "net_income_to_common": -12672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37801000, "short_term_investments": null, "net_receivables": 11587000, "inventory": 12934000, "other_current_assets": null, "total_current_assets": 65468000, "net_ppe": null, "goodwill": 37467000, "intangible_assets": 155882000, "goodwill_and_intangibles": 193349000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 226904000, "total_assets": 292372000, "short_term_debt": 8930000, "accounts_payable": 11930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63794000, "long_term_debt": 172645000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 210411000, "total_liabilities": 274205000, "total_debt": 181575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -706916000, "total_equity": 18375000, "shares_outstanding": 100264706, "operating_cash_flow": 18000, "stock_based_compensation": 4715000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 550000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8589000, "free_cash_flow": 1042000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5673000", "ebitda": "2678000", "netIncome": "-12672000", "grossProfit": "85851000", "depreciation": "None", "totalRevenue": "120928000", "costOfRevenue": "35077000", "interestIncome": "None", "incomeBeforeTax": "-13898000", "interestExpense": "8225000", "operatingIncome": "-5941000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1226000", "reportedCurrency": "USD", "netInterestIncome": "-8225000", "nonInterestIncome": "None", "operatingExpenses": "91792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8351000", "sellingGeneralAndAdministrative": "91029000", "netIncomeFromContinuingOperations": "-12672000" }, "balance": { "goodwill": "37467000", "inventory": "12934000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "292372000", "longTermDebt": "172645000", "shortTermDebt": "8930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155882000", "reportedCurrency": "USD", "retainedEarnings": "-706916000", "totalLiabilities": "274205000", "otherCurrentAssets": "3146000", "totalCurrentAssets": "65468000", "currentLongTermDebt": "1524000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226904000", "currentAccountsPayable": "11930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196345000", "totalShareholderEquity": "18375000", "capitalLeaseObligations": "22176000", "otherCurrentLiabilities": "31919000", "totalCurrentLiabilities": "63794000", "otherNonCurrentLiabilities": "2326000", "totalNonCurrentLiabilities": "210411000", "cashAndShortTermInvestments": "37801000", "commonStockSharesOutstanding": "100264706", "intangibleAssetsExcludingGoodwill": "155882000", "cashAndCashEquivalentsAtCarryingValue": "37801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12672000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2975000", "operatingCashflow": "18000", "capitalExpenditures": "1024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8589000", "cashflowFromInvestment": "550000", "stockBasedCompensation": "4715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 116135000, "cost_of_revenue": 41780000, "gross_profit": 74355000, "ebit": -52560000, "ebitda": -38516000, "pretax_income": -76249000, "tax_provision": 3148000, "net_income": -79397000, "net_income_to_common": -79397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30904000, "total_current_assets": 57504000, "total_assets": 284704000, "short_term_debt": 7005000, "long_term_debt": 176194000, "total_debt": 183199000, "total_liabilities": 292643000, "total_equity": -7731000, "shares_outstanding": 76048609, "goodwill_and_intangibles": 191980000 }, "cash_flow": { "operating_cash_flow": -19139000, "capital_expenditure": 2262000, "free_cash_flow": -16877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147452, "ticker_id": 7697, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52560000", "ebitda": "-38516000", "netIncome": "-79397000", "grossProfit": "74355000", "depreciation": "None", "totalRevenue": "116135000", "costOfRevenue": "41780000", "interestIncome": "None", "incomeBeforeTax": "-76249000", "interestExpense": "23689000", "operatingIncome": "-50838000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3148000", "reportedCurrency": "USD", "netInterestIncome": "-23689000", "nonInterestIncome": "None", "operatingExpenses": "125193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14044000", "sellingGeneralAndAdministrative": "98716000", "netIncomeFromContinuingOperations": "-79397000" }, "balance": { "goodwill": "36007000", "inventory": "8922000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "284704000", "longTermDebt": "176194000", "shortTermDebt": "7005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "155973000", "reportedCurrency": "USD", "retainedEarnings": "-693637000", "totalLiabilities": "292643000", "otherCurrentAssets": "8836000", "totalCurrentAssets": "57504000", "currentLongTermDebt": "381000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257974000", "currentAccountsPayable": "10672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202042000", "totalShareholderEquity": "-7731000", "capitalLeaseObligations": "25467000", "otherCurrentLiabilities": "21128000", "totalCurrentLiabilities": "55844000", "otherNonCurrentLiabilities": "1837000", "totalNonCurrentLiabilities": "236799000", "cashAndShortTermInvestments": "30904000", "commonStockSharesOutstanding": "76048609", "intangibleAssetsExcludingGoodwill": "155973000", "cashAndCashEquivalentsAtCarryingValue": "30904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4587000", "operatingCashflow": "-19139000", "capitalExpenditures": "2262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21595000", "cashflowFromInvestment": "-318000", "stockBasedCompensation": "7311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14044000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116135000, "cost_of_revenue": 41780000, "gross_profit": 74355000, "research_and_development": null, "selling_general_admin": 98716000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52560000, "depreciation_amortisation": 14044000, "ebitda": -38516000, "interest_expense": 23689000, "interest_income": null, "other_non_operating": null, "pretax_income": -76249000, "tax_provision": 3148000, "effective_tax_rate": null, "net_income": -79397000, "net_income_continuing_ops": -79397000, "net_income_to_common": -79397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30904000, "short_term_investments": null, "net_receivables": 8842000, "inventory": 8922000, "other_current_assets": null, "total_current_assets": 57504000, "net_ppe": null, "goodwill": 36007000, "intangible_assets": 155973000, "goodwill_and_intangibles": 191980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 257974000, "total_assets": 284704000, "short_term_debt": 7005000, "accounts_payable": 10672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55844000, "long_term_debt": 176194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236799000, "total_liabilities": 292643000, "total_debt": 183199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -693637000, "total_equity": -7731000, "shares_outstanding": 76048609, "operating_cash_flow": -19139000, "stock_based_compensation": 7311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21595000, "free_cash_flow": -16877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52560000", "ebitda": "-38516000", "netIncome": "-79397000", "grossProfit": "74355000", "depreciation": "None", "totalRevenue": "116135000", "costOfRevenue": "41780000", "interestIncome": "None", "incomeBeforeTax": "-76249000", "interestExpense": "23689000", "operatingIncome": "-50838000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3148000", "reportedCurrency": "USD", "netInterestIncome": "-23689000", "nonInterestIncome": "None", "operatingExpenses": "125193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14044000", "sellingGeneralAndAdministrative": "98716000", "netIncomeFromContinuingOperations": "-79397000" }, "balance": { "goodwill": "36007000", "inventory": "8922000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "284704000", "longTermDebt": "176194000", "shortTermDebt": "7005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "155973000", "reportedCurrency": "USD", "retainedEarnings": "-693637000", "totalLiabilities": "292643000", "otherCurrentAssets": "8836000", "totalCurrentAssets": "57504000", "currentLongTermDebt": "381000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257974000", "currentAccountsPayable": "10672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202042000", "totalShareholderEquity": "-7731000", "capitalLeaseObligations": "25467000", "otherCurrentLiabilities": "21128000", "totalCurrentLiabilities": "55844000", "otherNonCurrentLiabilities": "1837000", "totalNonCurrentLiabilities": "236799000", "cashAndShortTermInvestments": "30904000", "commonStockSharesOutstanding": "76048609", "intangibleAssetsExcludingGoodwill": "155973000", "cashAndCashEquivalentsAtCarryingValue": "30904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4587000", "operatingCashflow": "-19139000", "capitalExpenditures": "2262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21595000", "cashflowFromInvestment": "-318000", "stockBasedCompensation": "7311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14044000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 142950000, "cost_of_revenue": 54777000, "gross_profit": 88173000, "ebit": -176925000, "ebitda": -164084000, "pretax_income": -200218000, "tax_provision": -13770000, "net_income": -180418000, "net_income_to_common": -180418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28120000, "total_current_assets": 69697000, "total_assets": 334254000, "short_term_debt": 7259000, "long_term_debt": 190115000, "total_debt": 197374000, "total_liabilities": 288569000, "total_equity": 45893000, "shares_outstanding": 71319437, "goodwill_and_intangibles": 212800000 }, "cash_flow": { "operating_cash_flow": -43291000, "capital_expenditure": 3547000, "free_cash_flow": -39744000, "dividends_paid": 21418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147457, "ticker_id": 7697, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-176925000", "ebitda": "-164084000", "netIncome": "-180418000", "grossProfit": "88173000", "depreciation": "None", "totalRevenue": "142950000", "costOfRevenue": "54777000", "interestIncome": "None", "incomeBeforeTax": "-200218000", "interestExpense": "23293000", "operatingIncome": "-190369000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-13770000", "reportedCurrency": "USD", "netInterestIncome": "-22866000", "nonInterestIncome": "None", "operatingExpenses": "278542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12841000", "sellingGeneralAndAdministrative": "123554000", "netIncomeFromContinuingOperations": "-223661000" }, "balance": { "goodwill": "54899000", "inventory": "13000000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "334254000", "longTermDebt": "190115000", "shortTermDebt": "7259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157901000", "reportedCurrency": "USD", "retainedEarnings": "-613814000", "totalLiabilities": "288569000", "otherCurrentAssets": "17902000", "totalCurrentAssets": "69697000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264557000", "currentAccountsPayable": "14500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221995000", "totalShareholderEquity": "45893000", "capitalLeaseObligations": "31576000", "otherCurrentLiabilities": "19488000", "totalCurrentLiabilities": "58931000", "otherNonCurrentLiabilities": "957000", "totalNonCurrentLiabilities": "229638000", "cashAndShortTermInvestments": "28120000", "commonStockSharesOutstanding": "71319437", "intangibleAssetsExcludingGoodwill": "157901000", "cashAndCashEquivalentsAtCarryingValue": "28120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186448000", "profitLoss": "None", "dividendPayout": "21418000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-469000", "operatingCashflow": "-43291000", "capitalExpenditures": "3547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26184000", "cashflowFromInvestment": "12951000", "stockBasedCompensation": "9597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142950000, "cost_of_revenue": 54777000, "gross_profit": 88173000, "research_and_development": null, "selling_general_admin": 123554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -176925000, "depreciation_amortisation": 12841000, "ebitda": -164084000, "interest_expense": 23293000, "interest_income": null, "other_non_operating": null, "pretax_income": -200218000, "tax_provision": -13770000, "effective_tax_rate": null, "net_income": -180418000, "net_income_continuing_ops": -223661000, "net_income_to_common": -180418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28120000, "short_term_investments": null, "net_receivables": 10675000, "inventory": 13000000, "other_current_assets": null, "total_current_assets": 69697000, "net_ppe": null, "goodwill": 54899000, "intangible_assets": 157901000, "goodwill_and_intangibles": 212800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 264557000, "total_assets": 334254000, "short_term_debt": 7259000, "accounts_payable": 14500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58931000, "long_term_debt": 190115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229638000, "total_liabilities": 288569000, "total_debt": 197374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -613814000, "total_equity": 45893000, "shares_outstanding": 71319437, "operating_cash_flow": -43291000, "stock_based_compensation": 9597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3547000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12951000, "dividends_paid": 21418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26184000, "free_cash_flow": -39744000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-176925000", "ebitda": "-164084000", "netIncome": "-180418000", "grossProfit": "88173000", "depreciation": "None", "totalRevenue": "142950000", "costOfRevenue": "54777000", "interestIncome": "None", "incomeBeforeTax": "-200218000", "interestExpense": "23293000", "operatingIncome": "-190369000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-13770000", "reportedCurrency": "USD", "netInterestIncome": "-22866000", "nonInterestIncome": "None", "operatingExpenses": "278542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12841000", "sellingGeneralAndAdministrative": "123554000", "netIncomeFromContinuingOperations": "-223661000" }, "balance": { "goodwill": "54899000", "inventory": "13000000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "334254000", "longTermDebt": "190115000", "shortTermDebt": "7259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157901000", "reportedCurrency": "USD", "retainedEarnings": "-613814000", "totalLiabilities": "288569000", "otherCurrentAssets": "17902000", "totalCurrentAssets": "69697000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264557000", "currentAccountsPayable": "14500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221995000", "totalShareholderEquity": "45893000", "capitalLeaseObligations": "31576000", "otherCurrentLiabilities": "19488000", "totalCurrentLiabilities": "58931000", "otherNonCurrentLiabilities": "957000", "totalNonCurrentLiabilities": "229638000", "cashAndShortTermInvestments": "28120000", "commonStockSharesOutstanding": "71319437", "intangibleAssetsExcludingGoodwill": "157901000", "cashAndCashEquivalentsAtCarryingValue": "28120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186448000", "profitLoss": "None", "dividendPayout": "21418000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-469000", "operatingCashflow": "-43291000", "capitalExpenditures": "3547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26184000", "cashflowFromInvestment": "12951000", "stockBasedCompensation": "9597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 185536000, "cost_of_revenue": 82945000, "gross_profit": 102591000, "ebit": -47462000, "ebitda": -34741000, "pretax_income": -306395000, "tax_provision": -55704000, "net_income": -277704000, "net_income_to_common": -277704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31815000, "total_current_assets": 120718000, "total_assets": 587660000, "short_term_debt": 8327999, "long_term_debt": 191125000, "total_debt": 199452999, "total_liabilities": 432616000, "total_equity": 155252000, "shares_outstanding": 47420376, "goodwill_and_intangibles": 359354000 }, "cash_flow": { "operating_cash_flow": -59434000, "capital_expenditure": 7425000, "free_cash_flow": -52009000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147462, "ticker_id": 7697, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47462000", "ebitda": "-34741000", "netIncome": "-277704000", "grossProfit": "102591000", "depreciation": "None", "totalRevenue": "185536000", "costOfRevenue": "82945000", "interestIncome": "None", "incomeBeforeTax": "-306395000", "interestExpense": "17719000", "operatingIncome": "-296100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-55704000", "reportedCurrency": "USD", "netInterestIncome": "-17719000", "nonInterestIncome": "None", "operatingExpenses": "398691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7641000", "costofGoodsAndServicesSold": "82945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12721000", "sellingGeneralAndAdministrative": "150535000", "netIncomeFromContinuingOperations": "-277704000" }, "balance": { "goodwill": "123217000", "inventory": "20612000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "587660000", "longTermDebt": "191125000", "shortTermDebt": "8327999", "treasuryStock": "-4445000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "236137000", "reportedCurrency": "USD", "retainedEarnings": "-433396000", "totalLiabilities": "432616000", "otherCurrentAssets": "51518000", "totalCurrentAssets": "120718000", "currentLongTermDebt": "2050000", "longTermInvestments": "None", "shortTermInvestments": "205000", "currentNetReceivables": "16773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "466941999", "currentAccountsPayable": "13630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17375000", "shortLongTermDebtTotal": "265247000", "totalShareholderEquity": "155252000", "capitalLeaseObligations": "46655000", "otherCurrentLiabilities": "54925000", "totalCurrentLiabilities": "92915000", "otherNonCurrentLiabilities": "39099000", "totalNonCurrentLiabilities": "339700999", "cashAndShortTermInvestments": "31815000", "commonStockSharesOutstanding": "47420376", "intangibleAssetsExcludingGoodwill": "236137000", "cashAndCashEquivalentsAtCarryingValue": "31815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-250691000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1069000", "operatingCashflow": "-59434000", "capitalExpenditures": "7425000", "changeInReceivables": "-4299000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11559000", "cashflowFromInvestment": "8753000", "stockBasedCompensation": "20540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39297000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185536000, "cost_of_revenue": 82945000, "gross_profit": 102591000, "research_and_development": null, "selling_general_admin": 150535000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47462000, "depreciation_amortisation": 12721000, "ebitda": -34741000, "interest_expense": 17719000, "interest_income": null, "other_non_operating": null, "pretax_income": -306395000, "tax_provision": -55704000, "effective_tax_rate": null, "net_income": -277704000, "net_income_continuing_ops": -277704000, "net_income_to_common": -277704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31815000, "short_term_investments": 205000, "net_receivables": 16773000, "inventory": 20612000, "other_current_assets": null, "total_current_assets": 120718000, "net_ppe": null, "goodwill": 123217000, "intangible_assets": 236137000, "goodwill_and_intangibles": 359354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 466941999, "total_assets": 587660000, "short_term_debt": 8327999, "accounts_payable": 13630000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92915000, "long_term_debt": 191125000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 339700999, "total_liabilities": 432616000, "total_debt": 199452999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433396000, "total_equity": 155252000, "shares_outstanding": 47420376, "operating_cash_flow": -59434000, "stock_based_compensation": 20540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8753000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11559000, "free_cash_flow": -52009000, "net_change_in_cash": -39297000 }, "raw_data": { "income": { "ebit": "-47462000", "ebitda": "-34741000", "netIncome": "-277704000", "grossProfit": "102591000", "depreciation": "None", "totalRevenue": "185536000", "costOfRevenue": "82945000", "interestIncome": "None", "incomeBeforeTax": "-306395000", "interestExpense": "17719000", "operatingIncome": "-296100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-55704000", "reportedCurrency": "USD", "netInterestIncome": "-17719000", "nonInterestIncome": "None", "operatingExpenses": "398691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7641000", "costofGoodsAndServicesSold": "82945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12721000", "sellingGeneralAndAdministrative": "150535000", "netIncomeFromContinuingOperations": "-277704000" }, "balance": { "goodwill": "123217000", "inventory": "20612000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "587660000", "longTermDebt": "191125000", "shortTermDebt": "8327999", "treasuryStock": "-4445000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "236137000", "reportedCurrency": "USD", "retainedEarnings": "-433396000", "totalLiabilities": "432616000", "otherCurrentAssets": "51518000", "totalCurrentAssets": "120718000", "currentLongTermDebt": "2050000", "longTermInvestments": "None", "shortTermInvestments": "205000", "currentNetReceivables": "16773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "466941999", "currentAccountsPayable": "13630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17375000", "shortLongTermDebtTotal": "265247000", "totalShareholderEquity": "155252000", "capitalLeaseObligations": "46655000", "otherCurrentLiabilities": "54925000", "totalCurrentLiabilities": "92915000", "otherNonCurrentLiabilities": "39099000", "totalNonCurrentLiabilities": "339700999", "cashAndShortTermInvestments": "31815000", "commonStockSharesOutstanding": "47420376", "intangibleAssetsExcludingGoodwill": "236137000", "cashAndCashEquivalentsAtCarryingValue": "31815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-250691000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1069000", "operatingCashflow": "-59434000", "capitalExpenditures": "7425000", "changeInReceivables": "-4299000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11559000", "cashflowFromInvestment": "8753000", "stockBasedCompensation": "20540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39297000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 246586000, "cost_of_revenue": 108663000, "gross_profit": 137923000, "ebit": -48250000, "ebitda": -40959000, "pretax_income": -80455000, "tax_provision": -2779000, "net_income": -77676000, "net_income_to_common": -77676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69245000, "total_current_assets": 138882000, "total_assets": 935407000, "short_term_debt": 12505000, "long_term_debt": 226042000, "total_debt": 238547000, "total_liabilities": 513124000, "total_equity": 422491000, "shares_outstanding": 38105736, "goodwill_and_intangibles": 278248000 }, "cash_flow": { "operating_cash_flow": -36742000, "capital_expenditure": 17505000, "free_cash_flow": -19237000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147467, "ticker_id": 7697, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48250000", "ebitda": "-40959000", "netIncome": "-77676000", "grossProfit": "137923000", "depreciation": "None", "totalRevenue": "246586000", "costOfRevenue": "108663000", "interestIncome": "None", "incomeBeforeTax": "-80455000", "interestExpense": "13312000", "operatingIncome": "-68852000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2779000", "reportedCurrency": "USD", "netInterestIncome": "-13312000", "nonInterestIncome": "None", "operatingExpenses": "206775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1709000", "costofGoodsAndServicesSold": "108663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7291000", "sellingGeneralAndAdministrative": "250000", "netIncomeFromContinuingOperations": "-79718000" }, "balance": { "goodwill": "270577000", "inventory": "39881000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "935407000", "longTermDebt": "226042000", "shortTermDebt": "12505000", "treasuryStock": "-4445000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7671000", "reportedCurrency": "USD", "retainedEarnings": "-155692000", "totalLiabilities": "513124000", "otherCurrentAssets": "15550000", "totalCurrentAssets": "138882000", "currentLongTermDebt": "2808000", "longTermInvestments": "None", "shortTermInvestments": "1302000", "currentNetReceivables": "14206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "796525000", "currentAccountsPayable": "20577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26445000", "shortLongTermDebtTotal": "274081000", "totalShareholderEquity": "422491000", "capitalLeaseObligations": "45231000", "otherCurrentLiabilities": "68016000", "totalCurrentLiabilities": "117788000", "otherNonCurrentLiabilities": "20000", "totalNonCurrentLiabilities": "395336000", "cashAndShortTermInvestments": "69245000", "commonStockSharesOutstanding": "38105736", "intangibleAssetsExcludingGoodwill": "7671000", "cashAndCashEquivalentsAtCarryingValue": "69245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77676000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5098000", "operatingCashflow": "-36742000", "capitalExpenditures": "17505000", "changeInReceivables": "-6744000", "changeInExchangeRate": "None", "cashflowFromFinancing": "370474000", "cashflowFromInvestment": "-273176000", "stockBasedCompensation": "58446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60556000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "198314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 246586000, "cost_of_revenue": 108663000, "gross_profit": 137923000, "research_and_development": null, "selling_general_admin": 250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48250000, "depreciation_amortisation": 7291000, "ebitda": -40959000, "interest_expense": 13312000, "interest_income": null, "other_non_operating": null, "pretax_income": -80455000, "tax_provision": -2779000, "effective_tax_rate": null, "net_income": -77676000, "net_income_continuing_ops": -79718000, "net_income_to_common": -77676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69245000, "short_term_investments": 1302000, "net_receivables": 14206000, "inventory": 39881000, "other_current_assets": null, "total_current_assets": 138882000, "net_ppe": null, "goodwill": 270577000, "intangible_assets": 7671000, "goodwill_and_intangibles": 278248000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 796525000, "total_assets": 935407000, "short_term_debt": 12505000, "accounts_payable": 20577000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117788000, "long_term_debt": 226042000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 395336000, "total_liabilities": 513124000, "total_debt": 238547000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -155692000, "total_equity": 422491000, "shares_outstanding": 38105736, "operating_cash_flow": -36742000, "stock_based_compensation": 58446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 370474000, "free_cash_flow": -19237000, "net_change_in_cash": 60556000 }, "raw_data": { "income": { "ebit": "-48250000", "ebitda": "-40959000", "netIncome": "-77676000", "grossProfit": "137923000", "depreciation": "None", "totalRevenue": "246586000", "costOfRevenue": "108663000", "interestIncome": "None", "incomeBeforeTax": "-80455000", "interestExpense": "13312000", "operatingIncome": "-68852000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2779000", "reportedCurrency": "USD", "netInterestIncome": "-13312000", "nonInterestIncome": "None", "operatingExpenses": "206775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1709000", "costofGoodsAndServicesSold": "108663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7291000", "sellingGeneralAndAdministrative": "250000", "netIncomeFromContinuingOperations": "-79718000" }, "balance": { "goodwill": "270577000", "inventory": "39881000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "935407000", "longTermDebt": "226042000", "shortTermDebt": "12505000", "treasuryStock": "-4445000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7671000", "reportedCurrency": "USD", "retainedEarnings": "-155692000", "totalLiabilities": "513124000", "otherCurrentAssets": "15550000", "totalCurrentAssets": "138882000", "currentLongTermDebt": "2808000", "longTermInvestments": "None", "shortTermInvestments": "1302000", "currentNetReceivables": "14206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "796525000", "currentAccountsPayable": "20577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26445000", "shortLongTermDebtTotal": "274081000", "totalShareholderEquity": "422491000", "capitalLeaseObligations": "45231000", "otherCurrentLiabilities": "68016000", "totalCurrentLiabilities": "117788000", "otherNonCurrentLiabilities": "20000", "totalNonCurrentLiabilities": "395336000", "cashAndShortTermInvestments": "69245000", "commonStockSharesOutstanding": "38105736", "intangibleAssetsExcludingGoodwill": "7671000", "cashAndCashEquivalentsAtCarryingValue": "69245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77676000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5098000", "operatingCashflow": "-36742000", "capitalExpenditures": "17505000", "changeInReceivables": "-6744000", "changeInExchangeRate": "None", "cashflowFromFinancing": "370474000", "cashflowFromInvestment": "-273176000", "stockBasedCompensation": "58446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60556000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "198314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 147662000, "cost_of_revenue": 73180000, "gross_profit": 74482000, "ebit": 13612000, "ebitda": 15871000, "pretax_income": 1801000, "tax_provision": 7072000, "net_income": -5271000, "net_income_to_common": -5271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13430000, "total_current_assets": 47216000, "total_assets": 412127000, "short_term_debt": 10700000, "long_term_debt": 154230000, "total_debt": 164930000, "total_liabilities": 329316000, "total_equity": 83019000, "shares_outstanding": 22199591, "goodwill_and_intangibles": 2881000 }, "cash_flow": { "operating_cash_flow": 813000, "capital_expenditure": 884000, "free_cash_flow": 1697000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147472, "ticker_id": 7697, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13612000", "ebitda": "15871000", "netIncome": "-5271000", "grossProfit": "74482000", "depreciation": "None", "totalRevenue": "147662000", "costOfRevenue": "73180000", "interestIncome": "31669", "incomeBeforeTax": "1801000", "interestExpense": "13463000", "operatingIncome": "13612000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7072000", "reportedCurrency": "USD", "netInterestIncome": "-13463000", "nonInterestIncome": "None", "operatingExpenses": "60870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "32031", "costofGoodsAndServicesSold": "73180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2259000", "sellingGeneralAndAdministrative": "1007000", "netIncomeFromContinuingOperations": "-5271000" }, "balance": { "goodwill": "504000", "inventory": "11788000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "412127000", "longTermDebt": "154230000", "shortTermDebt": "10700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2377000", "reportedCurrency": "USD", "retainedEarnings": "-78016000", "totalLiabilities": "329316000", "otherCurrentAssets": "9779000", "totalCurrentAssets": "47216000", "currentLongTermDebt": "10700000", "longTermInvestments": "None", "shortTermInvestments": "58679991", "currentNetReceivables": "12219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364911000", "currentAccountsPayable": "8678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5203000", "shortLongTermDebtTotal": "164930000", "totalShareholderEquity": "83019000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "22580000", "totalCurrentLiabilities": "53963000", "otherNonCurrentLiabilities": "2214000", "totalNonCurrentLiabilities": "275353000", "cashAndShortTermInvestments": "13430000", "commonStockSharesOutstanding": "22199591", "intangibleAssetsExcludingGoodwill": "2377000", "cashAndCashEquivalentsAtCarryingValue": "13430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5271000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-209000", "operatingCashflow": "813000", "capitalExpenditures": "884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8490000", "cashflowFromInvestment": "-5470000", "stockBasedCompensation": "2988000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57732", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59152812", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147662000, "cost_of_revenue": 73180000, "gross_profit": 74482000, "research_and_development": null, "selling_general_admin": 1007000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13612000, "depreciation_amortisation": 2259000, "ebitda": 15871000, "interest_expense": 13463000, "interest_income": null, "other_non_operating": null, "pretax_income": 1801000, "tax_provision": 7072000, "effective_tax_rate": null, "net_income": -5271000, "net_income_continuing_ops": -5271000, "net_income_to_common": -5271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13430000, "short_term_investments": 58679991, "net_receivables": 12219000, "inventory": 11788000, "other_current_assets": null, "total_current_assets": 47216000, "net_ppe": null, "goodwill": 504000, "intangible_assets": 2377000, "goodwill_and_intangibles": 2881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 364911000, "total_assets": 412127000, "short_term_debt": 10700000, "accounts_payable": 8678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53963000, "long_term_debt": 154230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 275353000, "total_liabilities": 329316000, "total_debt": 164930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78016000, "total_equity": 83019000, "shares_outstanding": 22199591, "operating_cash_flow": 813000, "stock_based_compensation": 2988000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8490000, "free_cash_flow": 1697000, "net_change_in_cash": 57732 }, "raw_data": { "income": { "ebit": "13612000", "ebitda": "15871000", "netIncome": "-5271000", "grossProfit": "74482000", "depreciation": "None", "totalRevenue": "147662000", "costOfRevenue": "73180000", "interestIncome": "31669", "incomeBeforeTax": "1801000", "interestExpense": "13463000", "operatingIncome": "13612000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7072000", "reportedCurrency": "USD", "netInterestIncome": "-13463000", "nonInterestIncome": "None", "operatingExpenses": "60870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "32031", "costofGoodsAndServicesSold": "73180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2259000", "sellingGeneralAndAdministrative": "1007000", "netIncomeFromContinuingOperations": "-5271000" }, "balance": { "goodwill": "504000", "inventory": "11788000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "412127000", "longTermDebt": "154230000", "shortTermDebt": "10700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2377000", "reportedCurrency": "USD", "retainedEarnings": "-78016000", "totalLiabilities": "329316000", "otherCurrentAssets": "9779000", "totalCurrentAssets": "47216000", "currentLongTermDebt": "10700000", "longTermInvestments": "None", "shortTermInvestments": "58679991", "currentNetReceivables": "12219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364911000", "currentAccountsPayable": "8678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5203000", "shortLongTermDebtTotal": "164930000", "totalShareholderEquity": "83019000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "22580000", "totalCurrentLiabilities": "53963000", "otherNonCurrentLiabilities": "2214000", "totalNonCurrentLiabilities": "275353000", "cashAndShortTermInvestments": "13430000", "commonStockSharesOutstanding": "22199591", "intangibleAssetsExcludingGoodwill": "2377000", "cashAndCashEquivalentsAtCarryingValue": "13430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5271000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-209000", "operatingCashflow": "813000", "capitalExpenditures": "884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8490000", "cashflowFromInvestment": "-5470000", "stockBasedCompensation": "2988000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57732", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59152812", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 78110000, "cost_of_revenue": 33638000, "gross_profit": 44472000, "ebit": -952000, "ebitda": 2141000, "pretax_income": -18726000, "tax_provision": 4850000, "net_income": -23576000, "net_income_to_common": -23576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27744000, "total_current_assets": 53834000, "total_assets": 418651000, "short_term_debt": 16681999, "long_term_debt": null, "total_debt": 16681999, "total_liabilities": 333557001, "total_equity": 85301999, "shares_outstanding": 7542491, "goodwill_and_intangibles": 339490000 }, "cash_flow": { "operating_cash_flow": 5088000, "capital_expenditure": 4225000, "free_cash_flow": 9313000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147477, "ticker_id": 7697, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-952000", "ebitda": "2141000", "netIncome": "-23576000", "grossProfit": "44472000", "depreciation": "None", "totalRevenue": "78110000", "costOfRevenue": "33638000", "interestIncome": "None", "incomeBeforeTax": "-18726000", "interestExpense": "0", "operatingIncome": "-6036000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4850000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "50508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3093000", "sellingGeneralAndAdministrative": "1004999", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "504000", "inventory": "11750000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "418651000", "longTermDebt": "None", "shortTermDebt": "16681999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "338986000", "reportedCurrency": "USD", "retainedEarnings": "-72745000", "totalLiabilities": "333557001", "otherCurrentAssets": "7576000", "totalCurrentAssets": "53834000", "currentLongTermDebt": "100498", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364817000", "currentAccountsPayable": "7859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5932000", "shortLongTermDebtTotal": "174491999", "totalShareholderEquity": "85301999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36608001", "totalCurrentLiabilities": "61149000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "272408001", "cashAndShortTermInvestments": "27744000", "commonStockSharesOutstanding": "7542491", "intangibleAssetsExcludingGoodwill": "338986000", "cashAndCashEquivalentsAtCarryingValue": "27744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23576000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-71000", "operatingCashflow": "5088000", "capitalExpenditures": "4225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6061000", "cashflowFromInvestment": "-16987000", "stockBasedCompensation": "7368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3093000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78110000, "cost_of_revenue": 33638000, "gross_profit": 44472000, "research_and_development": null, "selling_general_admin": 1004999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -952000, "depreciation_amortisation": 3093000, "ebitda": 2141000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -18726000, "tax_provision": 4850000, "effective_tax_rate": null, "net_income": -23576000, "net_income_continuing_ops": null, "net_income_to_common": -23576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27744000, "short_term_investments": null, "net_receivables": 6764000, "inventory": 11750000, "other_current_assets": null, "total_current_assets": 53834000, "net_ppe": null, "goodwill": 504000, "intangible_assets": 338986000, "goodwill_and_intangibles": 339490000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 364817000, "total_assets": 418651000, "short_term_debt": 16681999, "accounts_payable": 7859000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61149000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 272408001, "total_liabilities": 333557001, "total_debt": 16681999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72745000, "total_equity": 85301999, "shares_outstanding": 7542491, "operating_cash_flow": 5088000, "stock_based_compensation": 7368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16987000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6061000, "free_cash_flow": 9313000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-952000", "ebitda": "2141000", "netIncome": "-23576000", "grossProfit": "44472000", "depreciation": "None", "totalRevenue": "78110000", "costOfRevenue": "33638000", "interestIncome": "None", "incomeBeforeTax": "-18726000", "interestExpense": "0", "operatingIncome": "-6036000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4850000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "50508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3093000", "sellingGeneralAndAdministrative": "1004999", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "504000", "inventory": "11750000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "418651000", "longTermDebt": "None", "shortTermDebt": "16681999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "338986000", "reportedCurrency": "USD", "retainedEarnings": "-72745000", "totalLiabilities": "333557001", "otherCurrentAssets": "7576000", "totalCurrentAssets": "53834000", "currentLongTermDebt": "100498", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364817000", "currentAccountsPayable": "7859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5932000", "shortLongTermDebtTotal": "174491999", "totalShareholderEquity": "85301999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36608001", "totalCurrentLiabilities": "61149000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "272408001", "cashAndShortTermInvestments": "27744000", "commonStockSharesOutstanding": "7542491", "intangibleAssetsExcludingGoodwill": "338986000", "cashAndCashEquivalentsAtCarryingValue": "27744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23576000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-71000", "operatingCashflow": "5088000", "capitalExpenditures": "4225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6061000", "cashflowFromInvestment": "-16987000", "stockBasedCompensation": "7368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3093000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 100873000, "cost_of_revenue": 50607000, "gross_profit": 50266000, "ebit": 18379000, "ebitda": 22422000, "pretax_income": 3944000, "tax_provision": 2262000, "net_income": 1682000, "net_income_to_common": 1682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26841000, "total_current_assets": 48438000, "total_assets": 397592000, "short_term_debt": 5805000, "long_term_debt": null, "total_debt": 5805000, "total_liabilities": 305980000, "total_equity": 91820000, "shares_outstanding": 3819036, "goodwill_and_intangibles": 333529000 }, "cash_flow": { "operating_cash_flow": 3116000, "capital_expenditure": 2970000, "free_cash_flow": 6086000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147481, "ticker_id": 7697, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18379000", "ebitda": "22422000", "netIncome": "1682000", "grossProfit": "50266000", "depreciation": "None", "totalRevenue": "100873000", "costOfRevenue": "50607000", "interestIncome": "None", "incomeBeforeTax": "3944000", "interestExpense": "0", "operatingIncome": "18379000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2262000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "37132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4043000", "sellingGeneralAndAdministrative": "1311000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "504000", "inventory": "353000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "397592000", "longTermDebt": "None", "shortTermDebt": "5805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "333025000", "reportedCurrency": "USD", "retainedEarnings": "-58859000", "totalLiabilities": "305980000", "otherCurrentAssets": "13219000", "totalCurrentAssets": "48438000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349154000", "currentAccountsPayable": "6802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3642000", "shortLongTermDebtTotal": "168400000", "totalShareholderEquity": "91820000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43119000", "totalCurrentLiabilities": "55726000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "250254000", "cashAndShortTermInvestments": "26841000", "commonStockSharesOutstanding": "3819036", "intangibleAssetsExcludingGoodwill": "333025000", "cashAndCashEquivalentsAtCarryingValue": "26841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000", "operatingCashflow": "3116000", "capitalExpenditures": "2970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15007000", "cashflowFromInvestment": "-2970000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35177000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100873000, "cost_of_revenue": 50607000, "gross_profit": 50266000, "research_and_development": null, "selling_general_admin": 1311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18379000, "depreciation_amortisation": 4043000, "ebitda": 22422000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 3944000, "tax_provision": 2262000, "effective_tax_rate": null, "net_income": 1682000, "net_income_continuing_ops": null, "net_income_to_common": 1682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26841000, "short_term_investments": null, "net_receivables": 8025000, "inventory": 353000, "other_current_assets": null, "total_current_assets": 48438000, "net_ppe": null, "goodwill": 504000, "intangible_assets": 333025000, "goodwill_and_intangibles": 333529000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 349154000, "total_assets": 397592000, "short_term_debt": 5805000, "accounts_payable": 6802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55726000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 250254000, "total_liabilities": 305980000, "total_debt": 5805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58859000, "total_equity": 91820000, "shares_outstanding": 3819036, "operating_cash_flow": 3116000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2970000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15007000, "free_cash_flow": 6086000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18379000", "ebitda": "22422000", "netIncome": "1682000", "grossProfit": "50266000", "depreciation": "None", "totalRevenue": "100873000", "costOfRevenue": "50607000", "interestIncome": "None", "incomeBeforeTax": "3944000", "interestExpense": "0", "operatingIncome": "18379000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2262000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "37132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4043000", "sellingGeneralAndAdministrative": "1311000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "504000", "inventory": "353000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "397592000", "longTermDebt": "None", "shortTermDebt": "5805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "333025000", "reportedCurrency": "USD", "retainedEarnings": "-58859000", "totalLiabilities": "305980000", "otherCurrentAssets": "13219000", "totalCurrentAssets": "48438000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349154000", "currentAccountsPayable": "6802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3642000", "shortLongTermDebtTotal": "168400000", "totalShareholderEquity": "91820000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43119000", "totalCurrentLiabilities": "55726000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "250254000", "cashAndShortTermInvestments": "26841000", "commonStockSharesOutstanding": "3819036", "intangibleAssetsExcludingGoodwill": "333025000", "cashAndCashEquivalentsAtCarryingValue": "26841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000", "operatingCashflow": "3116000", "capitalExpenditures": "2970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15007000", "cashflowFromInvestment": "-2970000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35177000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 30236000, "cost_of_revenue": 9544000, "gross_profit": 20692000, "ebit": -1574000, "ebitda": 735000, "pretax_income": -3113000, "tax_provision": 850000, "net_income": -3963000, "net_income_to_common": -3963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30267000, "total_current_assets": 59458000, "total_assets": 285782000, "short_term_debt": 7264000, "long_term_debt": 157497000, "total_debt": 164761000, "total_liabilities": 251702000, "total_equity": 33487000, "shares_outstanding": 114184037, "goodwill_and_intangibles": 194007000 }, "cash_flow": { "operating_cash_flow": -8263000, "capital_expenditure": 632000, "free_cash_flow": -7631000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147445, "ticker_id": 7697, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1574000", "ebitda": "735000", "netIncome": "-3963000", "grossProfit": "20692000", "depreciation": "None", "totalRevenue": "30236000", "costOfRevenue": "9544000", "interestIncome": "None", "incomeBeforeTax": "-3113000", "interestExpense": "2499000", "operatingIncome": "-1574000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "850000", "reportedCurrency": "USD", "netInterestIncome": "-2499000", "nonInterestIncome": "None", "operatingExpenses": "22266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2309000", "sellingGeneralAndAdministrative": "23234000", "netIncomeFromContinuingOperations": "-3963000" }, "balance": { "goodwill": "38016000", "inventory": "11421000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "285782000", "longTermDebt": "157497000", "shortTermDebt": "7264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "155991000", "reportedCurrency": "USD", "retainedEarnings": "-710879000", "totalLiabilities": "251702000", "otherCurrentAssets": "11305000", "totalCurrentAssets": "59458000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226323999", "currentAccountsPayable": "12001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "177972000", "totalShareholderEquity": "33487000", "capitalLeaseObligations": "20475000", "otherCurrentLiabilities": "32400000", "totalCurrentLiabilities": "59692000", "otherNonCurrentLiabilities": "2359000", "totalNonCurrentLiabilities": "192010000", "cashAndShortTermInvestments": "30267000", "commonStockSharesOutstanding": "114184037", "intangibleAssetsExcludingGoodwill": "155991000", "cashAndCashEquivalentsAtCarryingValue": "30267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1135000", "operatingCashflow": "-8263000", "capitalExpenditures": "632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14297000", "cashflowFromInvestment": "14371000", "stockBasedCompensation": "1169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2309000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30236000, "cost_of_revenue": 9544000, "gross_profit": 20692000, "research_and_development": null, "selling_general_admin": 23234000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1574000, "depreciation_amortisation": 2309000, "ebitda": 735000, "interest_expense": 2499000, "interest_income": null, "other_non_operating": null, "pretax_income": -3113000, "tax_provision": 850000, "effective_tax_rate": null, "net_income": -3963000, "net_income_continuing_ops": -3963000, "net_income_to_common": -3963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30267000, "short_term_investments": null, "net_receivables": 6465000, "inventory": 11421000, "other_current_assets": null, "total_current_assets": 59458000, "net_ppe": null, "goodwill": 38016000, "intangible_assets": 155991000, "goodwill_and_intangibles": 194007000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 226323999, "total_assets": 285782000, "short_term_debt": 7264000, "accounts_payable": 12001000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59692000, "long_term_debt": 157497000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 192010000, "total_liabilities": 251702000, "total_debt": 164761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -710879000, "total_equity": 33487000, "shares_outstanding": 114184037, "operating_cash_flow": -8263000, "stock_based_compensation": 1169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14297000, "free_cash_flow": -7631000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1574000", "ebitda": "735000", "netIncome": "-3963000", "grossProfit": "20692000", "depreciation": "None", "totalRevenue": "30236000", "costOfRevenue": "9544000", "interestIncome": "None", "incomeBeforeTax": "-3113000", "interestExpense": "2499000", "operatingIncome": "-1574000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "850000", "reportedCurrency": "USD", "netInterestIncome": "-2499000", "nonInterestIncome": "None", "operatingExpenses": "22266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2309000", "sellingGeneralAndAdministrative": "23234000", "netIncomeFromContinuingOperations": "-3963000" }, "balance": { "goodwill": "38016000", "inventory": "11421000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "285782000", "longTermDebt": "157497000", "shortTermDebt": "7264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "155991000", "reportedCurrency": "USD", "retainedEarnings": "-710879000", "totalLiabilities": "251702000", "otherCurrentAssets": "11305000", "totalCurrentAssets": "59458000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226323999", "currentAccountsPayable": "12001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "177972000", "totalShareholderEquity": "33487000", "capitalLeaseObligations": "20475000", "otherCurrentLiabilities": "32400000", "totalCurrentLiabilities": "59692000", "otherNonCurrentLiabilities": "2359000", "totalNonCurrentLiabilities": "192010000", "cashAndShortTermInvestments": "30267000", "commonStockSharesOutstanding": "114184037", "intangibleAssetsExcludingGoodwill": "155991000", "cashAndCashEquivalentsAtCarryingValue": "30267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1135000", "operatingCashflow": "-8263000", "capitalExpenditures": "632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14297000", "cashflowFromInvestment": "14371000", "stockBasedCompensation": "1169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2309000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 34911000, "cost_of_revenue": 9331000, "gross_profit": 25580000, "ebit": 3442000, "ebitda": 5431000, "pretax_income": 938000, "tax_provision": -2650000, "net_income": 3588000, "net_income_to_common": 3588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37801000, "total_current_assets": 65468000, "total_assets": 292372000, "short_term_debt": 8930000, "long_term_debt": 172645000, "total_debt": 181575000, "total_liabilities": 274205000, "total_equity": 18375000, "shares_outstanding": 114803733, "goodwill_and_intangibles": 193349000 }, "cash_flow": { "operating_cash_flow": 1396000, "capital_expenditure": 278000, "free_cash_flow": 1674000, "dividends_paid": 460000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147446, "ticker_id": 7697, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3442000", "ebitda": "5431000", "netIncome": "3588000", "grossProfit": "25580000", "depreciation": "None", "totalRevenue": "34911000", "costOfRevenue": "9331000", "interestIncome": "None", "incomeBeforeTax": "938000", "interestExpense": "2504000", "operatingIncome": "2749000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2650000", "reportedCurrency": "USD", "netInterestIncome": "-2504000", "nonInterestIncome": "None", "operatingExpenses": "22831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1989000", "sellingGeneralAndAdministrative": "22832000", "netIncomeFromContinuingOperations": "3588000" }, "balance": { "goodwill": "37467000", "inventory": "12934000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "292372000", "longTermDebt": "172645000", "shortTermDebt": "8930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155882000", "reportedCurrency": "USD", "retainedEarnings": "-706916000", "totalLiabilities": "274205000", "otherCurrentAssets": "3146000", "totalCurrentAssets": "65468000", "currentLongTermDebt": "1524000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226904000", "currentAccountsPayable": "11930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196345000", "totalShareholderEquity": "18375000", "capitalLeaseObligations": "22176000", "otherCurrentLiabilities": "31919000", "totalCurrentLiabilities": "63794000", "otherNonCurrentLiabilities": "2326000", "totalNonCurrentLiabilities": "210411000", "cashAndShortTermInvestments": "37801000", "commonStockSharesOutstanding": "114803733", "intangibleAssetsExcludingGoodwill": "155882000", "cashAndCashEquivalentsAtCarryingValue": "37801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3588000", "profitLoss": "None", "dividendPayout": "460000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5072000", "operatingCashflow": "1396000", "capitalExpenditures": "278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8686000", "cashflowFromInvestment": "289000", "stockBasedCompensation": "1213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "460000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34911000, "cost_of_revenue": 9331000, "gross_profit": 25580000, "research_and_development": null, "selling_general_admin": 22832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3442000, "depreciation_amortisation": 1989000, "ebitda": 5431000, "interest_expense": 2504000, "interest_income": null, "other_non_operating": null, "pretax_income": 938000, "tax_provision": -2650000, "effective_tax_rate": null, "net_income": 3588000, "net_income_continuing_ops": 3588000, "net_income_to_common": 3588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37801000, "short_term_investments": null, "net_receivables": 11587000, "inventory": 12934000, "other_current_assets": null, "total_current_assets": 65468000, "net_ppe": null, "goodwill": 37467000, "intangible_assets": 155882000, "goodwill_and_intangibles": 193349000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 226904000, "total_assets": 292372000, "short_term_debt": 8930000, "accounts_payable": 11930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63794000, "long_term_debt": 172645000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 210411000, "total_liabilities": 274205000, "total_debt": 181575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -706916000, "total_equity": 18375000, "shares_outstanding": 114803733, "operating_cash_flow": 1396000, "stock_based_compensation": 1213000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 289000, "dividends_paid": 460000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8686000, "free_cash_flow": 1674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3442000", "ebitda": "5431000", "netIncome": "3588000", "grossProfit": "25580000", "depreciation": "None", "totalRevenue": "34911000", "costOfRevenue": "9331000", "interestIncome": "None", "incomeBeforeTax": "938000", "interestExpense": "2504000", "operatingIncome": "2749000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2650000", "reportedCurrency": "USD", "netInterestIncome": "-2504000", "nonInterestIncome": "None", "operatingExpenses": "22831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1989000", "sellingGeneralAndAdministrative": "22832000", "netIncomeFromContinuingOperations": "3588000" }, "balance": { "goodwill": "37467000", "inventory": "12934000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "292372000", "longTermDebt": "172645000", "shortTermDebt": "8930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "155882000", "reportedCurrency": "USD", "retainedEarnings": "-706916000", "totalLiabilities": "274205000", "otherCurrentAssets": "3146000", "totalCurrentAssets": "65468000", "currentLongTermDebt": "1524000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226904000", "currentAccountsPayable": "11930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196345000", "totalShareholderEquity": "18375000", "capitalLeaseObligations": "22176000", "otherCurrentLiabilities": "31919000", "totalCurrentLiabilities": "63794000", "otherNonCurrentLiabilities": "2326000", "totalNonCurrentLiabilities": "210411000", "cashAndShortTermInvestments": "37801000", "commonStockSharesOutstanding": "114803733", "intangibleAssetsExcludingGoodwill": "155882000", "cashAndCashEquivalentsAtCarryingValue": "37801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3588000", "profitLoss": "None", "dividendPayout": "460000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5072000", "operatingCashflow": "1396000", "capitalExpenditures": "278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8686000", "cashflowFromInvestment": "289000", "stockBasedCompensation": "1213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "460000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 28994000, "cost_of_revenue": 6954000, "gross_profit": 22040000, "ebit": 1826000, "ebitda": 3857000, "pretax_income": -100000, "tax_provision": -560000, "net_income": 460000, "net_income_to_common": 460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27563000, "total_current_assets": 51275000, "total_assets": 278311000, "short_term_debt": 8801000, "long_term_debt": 175271000, "total_debt": 184072000, "total_liabilities": 274746000, "total_equity": 3773000, "shares_outstanding": 112540226, "goodwill_and_intangibles": 193163000 }, "cash_flow": { "operating_cash_flow": 10129000, "capital_expenditure": 317000, "free_cash_flow": 10446000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147448, "ticker_id": 7697, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1826000", "ebitda": "3857000", "netIncome": "460000", "grossProfit": "22040000", "depreciation": "None", "totalRevenue": "28994000", "costOfRevenue": "6954000", "interestIncome": "None", "incomeBeforeTax": "-100000", "interestExpense": "1926000", "operatingIncome": "1611000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-560000", "reportedCurrency": "USD", "netInterestIncome": "-1926000", "nonInterestIncome": "None", "operatingExpenses": "20429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2031000", "sellingGeneralAndAdministrative": "20434000", "netIncomeFromContinuingOperations": "460000" }, "balance": { "goodwill": "37257000", "inventory": "7980000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "278311000", "longTermDebt": "175271000", "shortTermDebt": "8801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "155906000", "reportedCurrency": "USD", "retainedEarnings": "-710273000", "totalLiabilities": "274746000", "otherCurrentAssets": "10198000", "totalCurrentAssets": "51275000", "currentLongTermDebt": "1524000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227035999", "currentAccountsPayable": "8300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "199638000", "totalShareholderEquity": "3773000", "capitalLeaseObligations": "22843000", "otherCurrentLiabilities": "28933000", "totalCurrentLiabilities": "55479000", "otherNonCurrentLiabilities": "1678000", "totalNonCurrentLiabilities": "219267000", "cashAndShortTermInvestments": "27563000", "commonStockSharesOutstanding": "112540226", "intangibleAssetsExcludingGoodwill": "155906000", "cashAndCashEquivalentsAtCarryingValue": "27563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-477000", "operatingCashflow": "10129000", "capitalExpenditures": "317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17000", "cashflowFromInvestment": "438000", "stockBasedCompensation": "1149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28994000, "cost_of_revenue": 6954000, "gross_profit": 22040000, "research_and_development": null, "selling_general_admin": 20434000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1826000, "depreciation_amortisation": 2031000, "ebitda": 3857000, "interest_expense": 1926000, "interest_income": null, "other_non_operating": null, "pretax_income": -100000, "tax_provision": -560000, "effective_tax_rate": null, "net_income": 460000, "net_income_continuing_ops": 460000, "net_income_to_common": 460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27563000, "short_term_investments": null, "net_receivables": 5534000, "inventory": 7980000, "other_current_assets": null, "total_current_assets": 51275000, "net_ppe": null, "goodwill": 37257000, "intangible_assets": 155906000, "goodwill_and_intangibles": 193163000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 227035999, "total_assets": 278311000, "short_term_debt": 8801000, "accounts_payable": 8300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55479000, "long_term_debt": 175271000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 219267000, "total_liabilities": 274746000, "total_debt": 184072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -710273000, "total_equity": 3773000, "shares_outstanding": 112540226, "operating_cash_flow": 10129000, "stock_based_compensation": 1149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 438000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17000, "free_cash_flow": 10446000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1826000", "ebitda": "3857000", "netIncome": "460000", "grossProfit": "22040000", "depreciation": "None", "totalRevenue": "28994000", "costOfRevenue": "6954000", "interestIncome": "None", "incomeBeforeTax": "-100000", "interestExpense": "1926000", "operatingIncome": "1611000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-560000", "reportedCurrency": "USD", "netInterestIncome": "-1926000", "nonInterestIncome": "None", "operatingExpenses": "20429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2031000", "sellingGeneralAndAdministrative": "20434000", "netIncomeFromContinuingOperations": "460000" }, "balance": { "goodwill": "37257000", "inventory": "7980000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "278311000", "longTermDebt": "175271000", "shortTermDebt": "8801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "155906000", "reportedCurrency": "USD", "retainedEarnings": "-710273000", "totalLiabilities": "274746000", "otherCurrentAssets": "10198000", "totalCurrentAssets": "51275000", "currentLongTermDebt": "1524000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227035999", "currentAccountsPayable": "8300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "199638000", "totalShareholderEquity": "3773000", "capitalLeaseObligations": "22843000", "otherCurrentLiabilities": "28933000", "totalCurrentLiabilities": "55479000", "otherNonCurrentLiabilities": "1678000", "totalNonCurrentLiabilities": "219267000", "cashAndShortTermInvestments": "27563000", "commonStockSharesOutstanding": "112540226", "intangibleAssetsExcludingGoodwill": "155906000", "cashAndCashEquivalentsAtCarryingValue": "27563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-477000", "operatingCashflow": "10129000", "capitalExpenditures": "317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17000", "cashflowFromInvestment": "438000", "stockBasedCompensation": "1149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 28148000, "cost_of_revenue": 9739000, "gross_profit": 18409000, "ebit": -4883000, "ebitda": -2715000, "pretax_income": -6790000, "tax_provision": 889000, "net_income": -7679000, "net_income_to_common": -7679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19624000, "total_current_assets": 39472000, "total_assets": 264062000, "short_term_debt": 8139000, "long_term_debt": 176313000, "total_debt": 184452000, "total_liabilities": 281760000, "total_equity": -17490000, "shares_outstanding": 94397910, "goodwill_and_intangibles": 192993000 }, "cash_flow": { "operating_cash_flow": -3887000, "capital_expenditure": 395000, "free_cash_flow": -3492000, "dividends_paid": 230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147449, "ticker_id": 7697, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4883000", "ebitda": "-2715000", "netIncome": "-7679000", "grossProfit": "18409000", "depreciation": "None", "totalRevenue": "28148000", "costOfRevenue": "9739000", "interestIncome": "None", "incomeBeforeTax": "-6790000", "interestExpense": "1907000", "operatingIncome": "-5883000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "889000", "reportedCurrency": "USD", "netInterestIncome": "-1907000", "nonInterestIncome": "None", "operatingExpenses": "24292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2168000", "sellingGeneralAndAdministrative": "22366000", "netIncomeFromContinuingOperations": "-7679000" }, "balance": { "goodwill": "36985000", "inventory": "7222000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "264062000", "longTermDebt": "176313000", "shortTermDebt": "8139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "156008000", "reportedCurrency": "USD", "retainedEarnings": "-710733000", "totalLiabilities": "281760000", "otherCurrentAssets": "7983000", "totalCurrentAssets": "39472000", "currentLongTermDebt": "1143000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "224590000", "currentAccountsPayable": "7378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "200720000", "totalShareholderEquity": "-17490000", "capitalLeaseObligations": "23264000", "otherCurrentLiabilities": "24095000", "totalCurrentLiabilities": "52373000", "otherNonCurrentLiabilities": "1506000", "totalNonCurrentLiabilities": "229387000", "cashAndShortTermInvestments": "19624000", "commonStockSharesOutstanding": "94397910", "intangibleAssetsExcludingGoodwill": "156008000", "cashAndCashEquivalentsAtCarryingValue": "19624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7679000", "profitLoss": "None", "dividendPayout": "230000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1579000", "operatingCashflow": "-3887000", "capitalExpenditures": "395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74000", "cashflowFromInvestment": "-143000", "stockBasedCompensation": "1666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28148000, "cost_of_revenue": 9739000, "gross_profit": 18409000, "research_and_development": null, "selling_general_admin": 22366000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4883000, "depreciation_amortisation": 2168000, "ebitda": -2715000, "interest_expense": 1907000, "interest_income": null, "other_non_operating": null, "pretax_income": -6790000, "tax_provision": 889000, "effective_tax_rate": null, "net_income": -7679000, "net_income_continuing_ops": -7679000, "net_income_to_common": -7679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19624000, "short_term_investments": null, "net_receivables": 4643000, "inventory": 7222000, "other_current_assets": null, "total_current_assets": 39472000, "net_ppe": null, "goodwill": 36985000, "intangible_assets": 156008000, "goodwill_and_intangibles": 192993000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 224590000, "total_assets": 264062000, "short_term_debt": 8139000, "accounts_payable": 7378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52373000, "long_term_debt": 176313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229387000, "total_liabilities": 281760000, "total_debt": 184452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -710733000, "total_equity": -17490000, "shares_outstanding": 94397910, "operating_cash_flow": -3887000, "stock_based_compensation": 1666000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143000, "dividends_paid": 230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74000, "free_cash_flow": -3492000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4883000", "ebitda": "-2715000", "netIncome": "-7679000", "grossProfit": "18409000", "depreciation": "None", "totalRevenue": "28148000", "costOfRevenue": "9739000", "interestIncome": "None", "incomeBeforeTax": "-6790000", "interestExpense": "1907000", "operatingIncome": "-5883000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "889000", "reportedCurrency": "USD", "netInterestIncome": "-1907000", "nonInterestIncome": "None", "operatingExpenses": "24292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2168000", "sellingGeneralAndAdministrative": "22366000", "netIncomeFromContinuingOperations": "-7679000" }, "balance": { "goodwill": "36985000", "inventory": "7222000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "264062000", "longTermDebt": "176313000", "shortTermDebt": "8139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "156008000", "reportedCurrency": "USD", "retainedEarnings": "-710733000", "totalLiabilities": "281760000", "otherCurrentAssets": "7983000", "totalCurrentAssets": "39472000", "currentLongTermDebt": "1143000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "224590000", "currentAccountsPayable": "7378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "200720000", "totalShareholderEquity": "-17490000", "capitalLeaseObligations": "23264000", "otherCurrentLiabilities": "24095000", "totalCurrentLiabilities": "52373000", "otherNonCurrentLiabilities": "1506000", "totalNonCurrentLiabilities": "229387000", "cashAndShortTermInvestments": "19624000", "commonStockSharesOutstanding": "94397910", "intangibleAssetsExcludingGoodwill": "156008000", "cashAndCashEquivalentsAtCarryingValue": "19624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7679000", "profitLoss": "None", "dividendPayout": "230000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1579000", "operatingCashflow": "-3887000", "capitalExpenditures": "395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74000", "cashflowFromInvestment": "-143000", "stockBasedCompensation": "1666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 28875000, "cost_of_revenue": 9053000, "gross_profit": 19822000, "ebit": -6058000, "ebitda": -3895000, "pretax_income": -7946000, "tax_provision": 1095000, "net_income": -9041000, "net_income_to_common": -9041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23719000, "total_current_assets": 45468000, "total_assets": 270575000, "short_term_debt": 7506000, "long_term_debt": 175572000, "total_debt": 183078000, "total_liabilities": 282162000, "total_equity": -11379000, "shares_outstanding": 92653367, "goodwill_and_intangibles": 191915000 }, "cash_flow": { "operating_cash_flow": -7620000, "capital_expenditure": 34000, "free_cash_flow": -7586000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147450, "ticker_id": 7697, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6058000", "ebitda": "-3895000", "netIncome": "-9041000", "grossProfit": "19822000", "depreciation": "None", "totalRevenue": "28875000", "costOfRevenue": "9053000", "interestIncome": "None", "incomeBeforeTax": "-7946000", "interestExpense": "1888000", "operatingIncome": "-6260000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1095000", "reportedCurrency": "USD", "netInterestIncome": "-1888000", "nonInterestIncome": "None", "operatingExpenses": "26082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2163000", "sellingGeneralAndAdministrative": "25397000", "netIncomeFromContinuingOperations": "-9041000" }, "balance": { "goodwill": "36124000", "inventory": "8114000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "270575000", "longTermDebt": "175572000", "shortTermDebt": "7506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "155791000", "reportedCurrency": "USD", "retainedEarnings": "-702718000", "totalLiabilities": "282162000", "otherCurrentAssets": "7695000", "totalCurrentAssets": "45468000", "currentLongTermDebt": "762000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "225107000", "currentAccountsPayable": "9805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "200311000", "totalShareholderEquity": "-11379000", "capitalLeaseObligations": "23977000", "otherCurrentLiabilities": "22858000", "totalCurrentLiabilities": "53983000", "otherNonCurrentLiabilities": "1411000", "totalNonCurrentLiabilities": "228179000", "cashAndShortTermInvestments": "23719000", "commonStockSharesOutstanding": "92653367", "intangibleAssetsExcludingGoodwill": "155791000", "cashAndCashEquivalentsAtCarryingValue": "23719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9041000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "995000", "operatingCashflow": "-7620000", "capitalExpenditures": "34000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40000", "cashflowFromInvestment": "-34000", "stockBasedCompensation": "687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28875000, "cost_of_revenue": 9053000, "gross_profit": 19822000, "research_and_development": null, "selling_general_admin": 25397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6058000, "depreciation_amortisation": 2163000, "ebitda": -3895000, "interest_expense": 1888000, "interest_income": null, "other_non_operating": null, "pretax_income": -7946000, "tax_provision": 1095000, "effective_tax_rate": null, "net_income": -9041000, "net_income_continuing_ops": -9041000, "net_income_to_common": -9041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23719000, "short_term_investments": null, "net_receivables": 5940000, "inventory": 8114000, "other_current_assets": null, "total_current_assets": 45468000, "net_ppe": null, "goodwill": 36124000, "intangible_assets": 155791000, "goodwill_and_intangibles": 191915000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 225107000, "total_assets": 270575000, "short_term_debt": 7506000, "accounts_payable": 9805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53983000, "long_term_debt": 175572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 228179000, "total_liabilities": 282162000, "total_debt": 183078000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -702718000, "total_equity": -11379000, "shares_outstanding": 92653367, "operating_cash_flow": -7620000, "stock_based_compensation": 687000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40000, "free_cash_flow": -7586000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6058000", "ebitda": "-3895000", "netIncome": "-9041000", "grossProfit": "19822000", "depreciation": "None", "totalRevenue": "28875000", "costOfRevenue": "9053000", "interestIncome": "None", "incomeBeforeTax": "-7946000", "interestExpense": "1888000", "operatingIncome": "-6260000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1095000", "reportedCurrency": "USD", "netInterestIncome": "-1888000", "nonInterestIncome": "None", "operatingExpenses": "26082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2163000", "sellingGeneralAndAdministrative": "25397000", "netIncomeFromContinuingOperations": "-9041000" }, "balance": { "goodwill": "36124000", "inventory": "8114000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "270575000", "longTermDebt": "175572000", "shortTermDebt": "7506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "155791000", "reportedCurrency": "USD", "retainedEarnings": "-702718000", "totalLiabilities": "282162000", "otherCurrentAssets": "7695000", "totalCurrentAssets": "45468000", "currentLongTermDebt": "762000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "225107000", "currentAccountsPayable": "9805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "200311000", "totalShareholderEquity": "-11379000", "capitalLeaseObligations": "23977000", "otherCurrentLiabilities": "22858000", "totalCurrentLiabilities": "53983000", "otherNonCurrentLiabilities": "1411000", "totalNonCurrentLiabilities": "228179000", "cashAndShortTermInvestments": "23719000", "commonStockSharesOutstanding": "92653367", "intangibleAssetsExcludingGoodwill": "155791000", "cashAndCashEquivalentsAtCarryingValue": "23719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9041000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "995000", "operatingCashflow": "-7620000", "capitalExpenditures": "34000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40000", "cashflowFromInvestment": "-34000", "stockBasedCompensation": "687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 83311000, "cost_of_revenue": 32609000, "gross_profit": 50702000, "ebit": -5188000, "ebitda": -1363000, "pretax_income": -13499000, "tax_provision": 898000, "net_income": -12543000, "net_income_to_common": -12543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30904000, "total_current_assets": 57504000, "total_assets": 284704000, "short_term_debt": 7005000, "long_term_debt": 176194000, "total_debt": 183199000, "total_liabilities": 292643000, "total_equity": -7731000, "shares_outstanding": 83893637, "goodwill_and_intangibles": 191980000 }, "cash_flow": { "operating_cash_flow": 319000, "capital_expenditure": 1062000, "free_cash_flow": 1381000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147451, "ticker_id": 7697, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5188000", "ebitda": "-1363000", "netIncome": "-12543000", "grossProfit": "50702000", "depreciation": "None", "totalRevenue": "83311000", "costOfRevenue": "32609000", "interestIncome": "None", "incomeBeforeTax": "-13499000", "interestExpense": "4008000", "operatingIncome": "-6544000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "898000", "reportedCurrency": "USD", "netInterestIncome": "-4008000", "nonInterestIncome": "None", "operatingExpenses": "57246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3825000", "sellingGeneralAndAdministrative": "47801000", "netIncomeFromContinuingOperations": "-14397000" }, "balance": { "goodwill": "36007000", "inventory": "8922000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "284704000", "longTermDebt": "176194000", "shortTermDebt": "7005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "155973000", "reportedCurrency": "USD", "retainedEarnings": "-693637000", "totalLiabilities": "292643000", "otherCurrentAssets": "8836000", "totalCurrentAssets": "57504000", "currentLongTermDebt": "381000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257974000", "currentAccountsPayable": "10672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202042000", "totalShareholderEquity": "-7731000", "capitalLeaseObligations": "25467000", "otherCurrentLiabilities": "21128000", "totalCurrentLiabilities": "55844000", "otherNonCurrentLiabilities": "1837000", "totalNonCurrentLiabilities": "236799000", "cashAndShortTermInvestments": "30904000", "commonStockSharesOutstanding": "83893637", "intangibleAssetsExcludingGoodwill": "155973000", "cashAndCashEquivalentsAtCarryingValue": "30904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3559000", "operatingCashflow": "319000", "capitalExpenditures": "1062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22152000", "cashflowFromInvestment": "-190000", "stockBasedCompensation": "1970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83311000, "cost_of_revenue": 32609000, "gross_profit": 50702000, "research_and_development": null, "selling_general_admin": 47801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5188000, "depreciation_amortisation": 3825000, "ebitda": -1363000, "interest_expense": 4008000, "interest_income": null, "other_non_operating": null, "pretax_income": -13499000, "tax_provision": 898000, "effective_tax_rate": null, "net_income": -12543000, "net_income_continuing_ops": -14397000, "net_income_to_common": -12543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30904000, "short_term_investments": null, "net_receivables": 8842000, "inventory": 8922000, "other_current_assets": null, "total_current_assets": 57504000, "net_ppe": null, "goodwill": 36007000, "intangible_assets": 155973000, "goodwill_and_intangibles": 191980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 257974000, "total_assets": 284704000, "short_term_debt": 7005000, "accounts_payable": 10672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55844000, "long_term_debt": 176194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236799000, "total_liabilities": 292643000, "total_debt": 183199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -693637000, "total_equity": -7731000, "shares_outstanding": 83893637, "operating_cash_flow": 319000, "stock_based_compensation": 1970000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22152000, "free_cash_flow": 1381000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5188000", "ebitda": "-1363000", "netIncome": "-12543000", "grossProfit": "50702000", "depreciation": "None", "totalRevenue": "83311000", "costOfRevenue": "32609000", "interestIncome": "None", "incomeBeforeTax": "-13499000", "interestExpense": "4008000", "operatingIncome": "-6544000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "898000", "reportedCurrency": "USD", "netInterestIncome": "-4008000", "nonInterestIncome": "None", "operatingExpenses": "57246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3825000", "sellingGeneralAndAdministrative": "47801000", "netIncomeFromContinuingOperations": "-14397000" }, "balance": { "goodwill": "36007000", "inventory": "8922000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "284704000", "longTermDebt": "176194000", "shortTermDebt": "7005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "155973000", "reportedCurrency": "USD", "retainedEarnings": "-693637000", "totalLiabilities": "292643000", "otherCurrentAssets": "8836000", "totalCurrentAssets": "57504000", "currentLongTermDebt": "381000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257974000", "currentAccountsPayable": "10672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202042000", "totalShareholderEquity": "-7731000", "capitalLeaseObligations": "25467000", "otherCurrentLiabilities": "21128000", "totalCurrentLiabilities": "55844000", "otherNonCurrentLiabilities": "1837000", "totalNonCurrentLiabilities": "236799000", "cashAndShortTermInvestments": "30904000", "commonStockSharesOutstanding": "83893637", "intangibleAssetsExcludingGoodwill": "155973000", "cashAndCashEquivalentsAtCarryingValue": "30904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3559000", "operatingCashflow": "319000", "capitalExpenditures": "1062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22152000", "cashflowFromInvestment": "-190000", "stockBasedCompensation": "1970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 12864000, "cost_of_revenue": 3820000, "gross_profit": 9044000, "ebit": -6435000, "ebitda": -5374334, "pretax_income": -33212000, "tax_provision": 586000, "net_income": -33755000, "net_income_to_common": -33755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9540000, "total_current_assets": 90253000, "total_assets": 271544000, "short_term_debt": 3481000, "long_term_debt": 199705000, "total_debt": 203186000, "total_liabilities": 287499000, "total_equity": -15747000, "shares_outstanding": 74589372, "goodwill_and_intangibles": 161900000 }, "cash_flow": { "operating_cash_flow": -6678000, "capital_expenditure": 44000, "free_cash_flow": -6634000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147453, "ticker_id": 7697, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6435000", "ebitda": "-5374334", "netIncome": "-33755000", "grossProfit": "9044000", "depreciation": "None", "totalRevenue": "12864000", "costOfRevenue": "3820000", "interestIncome": "None", "incomeBeforeTax": "-33212000", "interestExpense": "6686000", "operatingIncome": "-28142000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "586000", "reportedCurrency": "USD", "netInterestIncome": "-6686000", "nonInterestIncome": "None", "operatingExpenses": "37186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1060666", "sellingGeneralAndAdministrative": "15479000", "netIncomeFromContinuingOperations": "-33798000" }, "balance": { "goodwill": "16084000", "inventory": "69000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "271544000", "longTermDebt": "199705000", "shortTermDebt": "3481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "145816000", "reportedCurrency": "USD", "retainedEarnings": "-680997000", "totalLiabilities": "287499000", "otherCurrentAssets": "74307000", "totalCurrentAssets": "90253000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181291000", "currentAccountsPayable": "11438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210835000", "totalShareholderEquity": "-15747000", "capitalLeaseObligations": "10826000", "otherCurrentLiabilities": "42219000", "totalCurrentLiabilities": "62689000", "otherNonCurrentLiabilities": "825000", "totalNonCurrentLiabilities": "224810000", "cashAndShortTermInvestments": "9540000", "commonStockSharesOutstanding": "74589372", "intangibleAssetsExcludingGoodwill": "145816000", "cashAndCashEquivalentsAtCarryingValue": "9540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33798000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3254000", "operatingCashflow": "-6678000", "capitalExpenditures": "44000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342000", "cashflowFromInvestment": "-456000", "stockBasedCompensation": "1502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12864000, "cost_of_revenue": 3820000, "gross_profit": 9044000, "research_and_development": null, "selling_general_admin": 15479000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6435000, "depreciation_amortisation": 1060666, "ebitda": -5374334, "interest_expense": 6686000, "interest_income": null, "other_non_operating": null, "pretax_income": -33212000, "tax_provision": 586000, "effective_tax_rate": null, "net_income": -33755000, "net_income_continuing_ops": -33798000, "net_income_to_common": -33755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9540000, "short_term_investments": null, "net_receivables": 6337000, "inventory": 69000, "other_current_assets": null, "total_current_assets": 90253000, "net_ppe": null, "goodwill": 16084000, "intangible_assets": 145816000, "goodwill_and_intangibles": 161900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181291000, "total_assets": 271544000, "short_term_debt": 3481000, "accounts_payable": 11438000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62689000, "long_term_debt": 199705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 224810000, "total_liabilities": 287499000, "total_debt": 203186000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -680997000, "total_equity": -15747000, "shares_outstanding": 74589372, "operating_cash_flow": -6678000, "stock_based_compensation": 1502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -342000, "free_cash_flow": -6634000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6435000", "ebitda": "-5374334", "netIncome": "-33755000", "grossProfit": "9044000", "depreciation": "None", "totalRevenue": "12864000", "costOfRevenue": "3820000", "interestIncome": "None", "incomeBeforeTax": "-33212000", "interestExpense": "6686000", "operatingIncome": "-28142000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "586000", "reportedCurrency": "USD", "netInterestIncome": "-6686000", "nonInterestIncome": "None", "operatingExpenses": "37186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1060666", "sellingGeneralAndAdministrative": "15479000", "netIncomeFromContinuingOperations": "-33798000" }, "balance": { "goodwill": "16084000", "inventory": "69000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "271544000", "longTermDebt": "199705000", "shortTermDebt": "3481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "145816000", "reportedCurrency": "USD", "retainedEarnings": "-680997000", "totalLiabilities": "287499000", "otherCurrentAssets": "74307000", "totalCurrentAssets": "90253000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181291000", "currentAccountsPayable": "11438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210835000", "totalShareholderEquity": "-15747000", "capitalLeaseObligations": "10826000", "otherCurrentLiabilities": "42219000", "totalCurrentLiabilities": "62689000", "otherNonCurrentLiabilities": "825000", "totalNonCurrentLiabilities": "224810000", "cashAndShortTermInvestments": "9540000", "commonStockSharesOutstanding": "74589372", "intangibleAssetsExcludingGoodwill": "145816000", "cashAndCashEquivalentsAtCarryingValue": "9540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33798000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3254000", "operatingCashflow": "-6678000", "capitalExpenditures": "44000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342000", "cashflowFromInvestment": "-456000", "stockBasedCompensation": "1502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 24885000, "cost_of_revenue": 8018000, "gross_profit": 16867000, "ebit": -9448000, "ebitda": -5195000, "pretax_income": -16036000, "tax_provision": 616000, "net_income": -16652000, "net_income_to_common": -16652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16850000, "total_current_assets": 47458000, "total_assets": 301789000, "short_term_debt": 6742000, "long_term_debt": 195948000, "total_debt": 202690000, "total_liabilities": 286312000, "total_equity": 15685000, "shares_outstanding": 73040566, "goodwill_and_intangibles": 211622000 }, "cash_flow": { "operating_cash_flow": -3029000, "capital_expenditure": 650000, "free_cash_flow": -2379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147454, "ticker_id": 7697, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9448000", "ebitda": "-5195000", "netIncome": "-16652000", "grossProfit": "16867000", "depreciation": "None", "totalRevenue": "24885000", "costOfRevenue": "8018000", "interestIncome": "None", "incomeBeforeTax": "-16036000", "interestExpense": "6588000", "operatingIncome": "-9203000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "616000", "reportedCurrency": "USD", "netInterestIncome": "-6588000", "nonInterestIncome": "None", "operatingExpenses": "26070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4253000", "sellingGeneralAndAdministrative": "25489000", "netIncomeFromContinuingOperations": "-16652000" }, "balance": { "goodwill": "54456000", "inventory": "10355000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "301789000", "longTermDebt": "195948000", "shortTermDebt": "6742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "157166000", "reportedCurrency": "USD", "retainedEarnings": "-646976000", "totalLiabilities": "286312000", "otherCurrentAssets": "12267000", "totalCurrentAssets": "47458000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254331000", "currentAccountsPayable": "14023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223318000", "totalShareholderEquity": "15685000", "capitalLeaseObligations": "27066000", "otherCurrentLiabilities": "15591000", "totalCurrentLiabilities": "52862000", "otherNonCurrentLiabilities": "970000", "totalNonCurrentLiabilities": "233450000", "cashAndShortTermInvestments": "16850000", "commonStockSharesOutstanding": "73040566", "intangibleAssetsExcludingGoodwill": "157166000", "cashAndCashEquivalentsAtCarryingValue": "16850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16652000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "183000", "operatingCashflow": "-3029000", "capitalExpenditures": "650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139000", "cashflowFromInvestment": "922000", "stockBasedCompensation": "2005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24885000, "cost_of_revenue": 8018000, "gross_profit": 16867000, "research_and_development": null, "selling_general_admin": 25489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9448000, "depreciation_amortisation": 4253000, "ebitda": -5195000, "interest_expense": 6588000, "interest_income": null, "other_non_operating": null, "pretax_income": -16036000, "tax_provision": 616000, "effective_tax_rate": null, "net_income": -16652000, "net_income_continuing_ops": -16652000, "net_income_to_common": -16652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16850000, "short_term_investments": null, "net_receivables": 7986000, "inventory": 10355000, "other_current_assets": null, "total_current_assets": 47458000, "net_ppe": null, "goodwill": 54456000, "intangible_assets": 157166000, "goodwill_and_intangibles": 211622000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 254331000, "total_assets": 301789000, "short_term_debt": 6742000, "accounts_payable": 14023000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52862000, "long_term_debt": 195948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 233450000, "total_liabilities": 286312000, "total_debt": 202690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -646976000, "total_equity": 15685000, "shares_outstanding": 73040566, "operating_cash_flow": -3029000, "stock_based_compensation": 2005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 650000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139000, "free_cash_flow": -2379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9448000", "ebitda": "-5195000", "netIncome": "-16652000", "grossProfit": "16867000", "depreciation": "None", "totalRevenue": "24885000", "costOfRevenue": "8018000", "interestIncome": "None", "incomeBeforeTax": "-16036000", "interestExpense": "6588000", "operatingIncome": "-9203000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "616000", "reportedCurrency": "USD", "netInterestIncome": "-6588000", "nonInterestIncome": "None", "operatingExpenses": "26070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4253000", "sellingGeneralAndAdministrative": "25489000", "netIncomeFromContinuingOperations": "-16652000" }, "balance": { "goodwill": "54456000", "inventory": "10355000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "301789000", "longTermDebt": "195948000", "shortTermDebt": "6742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "157166000", "reportedCurrency": "USD", "retainedEarnings": "-646976000", "totalLiabilities": "286312000", "otherCurrentAssets": "12267000", "totalCurrentAssets": "47458000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254331000", "currentAccountsPayable": "14023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223318000", "totalShareholderEquity": "15685000", "capitalLeaseObligations": "27066000", "otherCurrentLiabilities": "15591000", "totalCurrentLiabilities": "52862000", "otherNonCurrentLiabilities": "970000", "totalNonCurrentLiabilities": "233450000", "cashAndShortTermInvestments": "16850000", "commonStockSharesOutstanding": "73040566", "intangibleAssetsExcludingGoodwill": "157166000", "cashAndCashEquivalentsAtCarryingValue": "16850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16652000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "183000", "operatingCashflow": "-3029000", "capitalExpenditures": "650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139000", "cashflowFromInvestment": "922000", "stockBasedCompensation": "2005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 28319000, "cost_of_revenue": 12507000, "gross_profit": 15812000, "ebit": -8966999, "ebitda": -4637999, "pretax_income": -15394000, "tax_provision": 1053000, "net_income": -16447000, "net_income_to_common": -16447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19341000, "total_current_assets": 56745000, "total_assets": 309140000, "short_term_debt": 7285000, "long_term_debt": 193053000, "total_debt": 200338000, "total_liabilities": 279801000, "total_equity": 29547000, "shares_outstanding": 72677664, "goodwill_and_intangibles": 211076000 }, "cash_flow": { "operating_cash_flow": -9751000, "capital_expenditure": 594000, "free_cash_flow": -9157000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147455, "ticker_id": 7697, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8966999", "ebitda": "-4637999", "netIncome": "-16447000", "grossProfit": "15812000", "depreciation": "None", "totalRevenue": "28319000", "costOfRevenue": "12507000", "interestIncome": "None", "incomeBeforeTax": "-15394000", "interestExpense": "6427000", "operatingIncome": "-8917000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1053000", "reportedCurrency": "USD", "netInterestIncome": "-6427000", "nonInterestIncome": "None", "operatingExpenses": "24729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4329000", "sellingGeneralAndAdministrative": "22312000", "netIncomeFromContinuingOperations": "-16447000" }, "balance": { "goodwill": "53971000", "inventory": "8870000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "309140000", "longTermDebt": "193053000", "shortTermDebt": "7285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "157105000", "reportedCurrency": "USD", "retainedEarnings": "-630261000", "totalLiabilities": "279801000", "otherCurrentAssets": "12819000", "totalCurrentAssets": "56745000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "252395000", "currentAccountsPayable": "10013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "222464000", "totalShareholderEquity": "29547000", "capitalLeaseObligations": "29107000", "otherCurrentLiabilities": "16088000", "totalCurrentLiabilities": "47693000", "otherNonCurrentLiabilities": "957000", "totalNonCurrentLiabilities": "232108000", "cashAndShortTermInvestments": "19341000", "commonStockSharesOutstanding": "72677664", "intangibleAssetsExcludingGoodwill": "157105000", "cashAndCashEquivalentsAtCarryingValue": "19341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4099000", "operatingCashflow": "-9751000", "capitalExpenditures": "594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000", "cashflowFromInvestment": "-594000", "stockBasedCompensation": "1834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28319000, "cost_of_revenue": 12507000, "gross_profit": 15812000, "research_and_development": null, "selling_general_admin": 22312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8966999, "depreciation_amortisation": 4329000, "ebitda": -4637999, "interest_expense": 6427000, "interest_income": null, "other_non_operating": null, "pretax_income": -15394000, "tax_provision": 1053000, "effective_tax_rate": null, "net_income": -16447000, "net_income_continuing_ops": -16447000, "net_income_to_common": -16447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19341000, "short_term_investments": null, "net_receivables": 15715000, "inventory": 8870000, "other_current_assets": null, "total_current_assets": 56745000, "net_ppe": null, "goodwill": 53971000, "intangible_assets": 157105000, "goodwill_and_intangibles": 211076000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 252395000, "total_assets": 309140000, "short_term_debt": 7285000, "accounts_payable": 10013000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47693000, "long_term_debt": 193053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 232108000, "total_liabilities": 279801000, "total_debt": 200338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -630261000, "total_equity": 29547000, "shares_outstanding": 72677664, "operating_cash_flow": -9751000, "stock_based_compensation": 1834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -594000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76000, "free_cash_flow": -9157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8966999", "ebitda": "-4637999", "netIncome": "-16447000", "grossProfit": "15812000", "depreciation": "None", "totalRevenue": "28319000", "costOfRevenue": "12507000", "interestIncome": "None", "incomeBeforeTax": "-15394000", "interestExpense": "6427000", "operatingIncome": "-8917000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1053000", "reportedCurrency": "USD", "netInterestIncome": "-6427000", "nonInterestIncome": "None", "operatingExpenses": "24729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4329000", "sellingGeneralAndAdministrative": "22312000", "netIncomeFromContinuingOperations": "-16447000" }, "balance": { "goodwill": "53971000", "inventory": "8870000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "309140000", "longTermDebt": "193053000", "shortTermDebt": "7285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "157105000", "reportedCurrency": "USD", "retainedEarnings": "-630261000", "totalLiabilities": "279801000", "otherCurrentAssets": "12819000", "totalCurrentAssets": "56745000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "252395000", "currentAccountsPayable": "10013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "222464000", "totalShareholderEquity": "29547000", "capitalLeaseObligations": "29107000", "otherCurrentLiabilities": "16088000", "totalCurrentLiabilities": "47693000", "otherNonCurrentLiabilities": "957000", "totalNonCurrentLiabilities": "232108000", "cashAndShortTermInvestments": "19341000", "commonStockSharesOutstanding": "72677664", "intangibleAssetsExcludingGoodwill": "157105000", "cashAndCashEquivalentsAtCarryingValue": "19341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4099000", "operatingCashflow": "-9751000", "capitalExpenditures": "594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000", "cashflowFromInvestment": "-594000", "stockBasedCompensation": "1834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 91937000, "cost_of_revenue": 44240000, "gross_profit": 47697000, "ebit": -5938000, "ebitda": -1324000, "pretax_income": -94028000, "tax_provision": -5978000, "net_income": -3758000, "net_income_to_common": -3758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28120000, "total_current_assets": 69697000, "total_assets": 334254000, "short_term_debt": 7259000, "long_term_debt": 190115000, "total_debt": 197374000, "total_liabilities": 288569000, "total_equity": 45893000, "shares_outstanding": 73676424, "goodwill_and_intangibles": 212800000 }, "cash_flow": { "operating_cash_flow": -1922000, "capital_expenditure": 2110000, "free_cash_flow": 188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147456, "ticker_id": 7697, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5938000", "ebitda": "-1324000", "netIncome": "-3758000", "grossProfit": "47697000", "depreciation": "None", "totalRevenue": "91937000", "costOfRevenue": "44240000", "interestIncome": "None", "incomeBeforeTax": "-94028000", "interestExpense": "5707000", "operatingIncome": "-88650000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5978000", "reportedCurrency": "USD", "netInterestIncome": "-5707000", "nonInterestIncome": "None", "operatingExpenses": "136347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4614000", "sellingGeneralAndAdministrative": "32592000", "netIncomeFromContinuingOperations": "338000" }, "balance": { "goodwill": "54899000", "inventory": "13000000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "334254000", "longTermDebt": "190115000", "shortTermDebt": "7259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157901000", "reportedCurrency": "USD", "retainedEarnings": "-613814000", "totalLiabilities": "288569000", "otherCurrentAssets": "17902000", "totalCurrentAssets": "69697000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "142000", "currentNetReceivables": "10675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264557000", "currentAccountsPayable": "14500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221995000", "totalShareholderEquity": "45893000", "capitalLeaseObligations": "31576000", "otherCurrentLiabilities": "19488000", "totalCurrentLiabilities": "58931000", "otherNonCurrentLiabilities": "957000", "totalNonCurrentLiabilities": "229638000", "cashAndShortTermInvestments": "28120000", "commonStockSharesOutstanding": "73676424", "intangibleAssetsExcludingGoodwill": "157901000", "cashAndCashEquivalentsAtCarryingValue": "28120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9639000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3663000", "operatingCashflow": "-1922000", "capitalExpenditures": "2110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1074000", "cashflowFromInvestment": "12185000", "stockBasedCompensation": "3151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91937000, "cost_of_revenue": 44240000, "gross_profit": 47697000, "research_and_development": null, "selling_general_admin": 32592000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5938000, "depreciation_amortisation": 4614000, "ebitda": -1324000, "interest_expense": 5707000, "interest_income": null, "other_non_operating": null, "pretax_income": -94028000, "tax_provision": -5978000, "effective_tax_rate": null, "net_income": -3758000, "net_income_continuing_ops": 338000, "net_income_to_common": -3758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28120000, "short_term_investments": 142000, "net_receivables": 10675000, "inventory": 13000000, "other_current_assets": null, "total_current_assets": 69697000, "net_ppe": null, "goodwill": 54899000, "intangible_assets": 157901000, "goodwill_and_intangibles": 212800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 264557000, "total_assets": 334254000, "short_term_debt": 7259000, "accounts_payable": 14500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58931000, "long_term_debt": 190115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229638000, "total_liabilities": 288569000, "total_debt": 197374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -613814000, "total_equity": 45893000, "shares_outstanding": 73676424, "operating_cash_flow": -1922000, "stock_based_compensation": 3151000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2110000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1074000, "free_cash_flow": 188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5938000", "ebitda": "-1324000", "netIncome": "-3758000", "grossProfit": "47697000", "depreciation": "None", "totalRevenue": "91937000", "costOfRevenue": "44240000", "interestIncome": "None", "incomeBeforeTax": "-94028000", "interestExpense": "5707000", "operatingIncome": "-88650000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5978000", "reportedCurrency": "USD", "netInterestIncome": "-5707000", "nonInterestIncome": "None", "operatingExpenses": "136347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4614000", "sellingGeneralAndAdministrative": "32592000", "netIncomeFromContinuingOperations": "338000" }, "balance": { "goodwill": "54899000", "inventory": "13000000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "334254000", "longTermDebt": "190115000", "shortTermDebt": "7259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157901000", "reportedCurrency": "USD", "retainedEarnings": "-613814000", "totalLiabilities": "288569000", "otherCurrentAssets": "17902000", "totalCurrentAssets": "69697000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "142000", "currentNetReceivables": "10675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264557000", "currentAccountsPayable": "14500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221995000", "totalShareholderEquity": "45893000", "capitalLeaseObligations": "31576000", "otherCurrentLiabilities": "19488000", "totalCurrentLiabilities": "58931000", "otherNonCurrentLiabilities": "957000", "totalNonCurrentLiabilities": "229638000", "cashAndShortTermInvestments": "28120000", "commonStockSharesOutstanding": "73676424", "intangibleAssetsExcludingGoodwill": "157901000", "cashAndCashEquivalentsAtCarryingValue": "28120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9639000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3663000", "operatingCashflow": "-1922000", "capitalExpenditures": "2110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1074000", "cashflowFromInvestment": "12185000", "stockBasedCompensation": "3151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 16276000, "cost_of_revenue": 1282000, "gross_profit": 14994000, "ebit": -1359000, "ebitda": -259000, "pretax_income": -7979000, "tax_provision": -929000, "net_income": -7165000, "net_income_to_common": -7165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20028000, "total_current_assets": 74095000, "total_assets": 359771000, "short_term_debt": 7210000, "long_term_debt": 187905000, "total_debt": 195115000, "total_liabilities": 322165000, "total_equity": 37814000, "shares_outstanding": 73891105, "goodwill_and_intangibles": 217049000 }, "cash_flow": { "operating_cash_flow": -14746000, "capital_expenditure": 685000, "free_cash_flow": -14061000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147458, "ticker_id": 7697, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1359000", "ebitda": "-259000", "netIncome": "-7165000", "grossProfit": "14994000", "depreciation": "None", "totalRevenue": "16276000", "costOfRevenue": "1282000", "interestIncome": "None", "incomeBeforeTax": "-7979000", "interestExpense": "6620000", "operatingIncome": "-1587000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-929000", "reportedCurrency": "USD", "netInterestIncome": "-6620000", "nonInterestIncome": "None", "operatingExpenses": "16581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1100000", "sellingGeneralAndAdministrative": "43484000", "netIncomeFromContinuingOperations": "-16393000" }, "balance": { "goodwill": "53720000", "inventory": "13997000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "359771000", "longTermDebt": "187905000", "shortTermDebt": "7210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "163329000", "reportedCurrency": "USD", "retainedEarnings": "-620033000", "totalLiabilities": "322165000", "otherCurrentAssets": "33326000", "totalCurrentAssets": "74095000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "170000", "currentNetReceivables": "6744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285676000", "currentAccountsPayable": "17055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220905000", "totalShareholderEquity": "37814000", "capitalLeaseObligations": "32696000", "otherCurrentLiabilities": "38317000", "totalCurrentLiabilities": "72807000", "otherNonCurrentLiabilities": "1036000", "totalNonCurrentLiabilities": "249358000", "cashAndShortTermInvestments": "20028000", "commonStockSharesOutstanding": "73891105", "intangibleAssetsExcludingGoodwill": "163329000", "cashAndCashEquivalentsAtCarryingValue": "20028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70177000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3941000", "operatingCashflow": "-14746000", "capitalExpenditures": "685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000", "cashflowFromInvestment": "586000", "stockBasedCompensation": "540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16276000, "cost_of_revenue": 1282000, "gross_profit": 14994000, "research_and_development": null, "selling_general_admin": 43484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1359000, "depreciation_amortisation": 1100000, "ebitda": -259000, "interest_expense": 6620000, "interest_income": null, "other_non_operating": null, "pretax_income": -7979000, "tax_provision": -929000, "effective_tax_rate": null, "net_income": -7165000, "net_income_continuing_ops": -16393000, "net_income_to_common": -7165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20028000, "short_term_investments": 170000, "net_receivables": 6744000, "inventory": 13997000, "other_current_assets": null, "total_current_assets": 74095000, "net_ppe": null, "goodwill": 53720000, "intangible_assets": 163329000, "goodwill_and_intangibles": 217049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285676000, "total_assets": 359771000, "short_term_debt": 7210000, "accounts_payable": 17055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72807000, "long_term_debt": 187905000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249358000, "total_liabilities": 322165000, "total_debt": 195115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -620033000, "total_equity": 37814000, "shares_outstanding": 73891105, "operating_cash_flow": -14746000, "stock_based_compensation": 540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 586000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76000, "free_cash_flow": -14061000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1359000", "ebitda": "-259000", "netIncome": "-7165000", "grossProfit": "14994000", "depreciation": "None", "totalRevenue": "16276000", "costOfRevenue": "1282000", "interestIncome": "None", "incomeBeforeTax": "-7979000", "interestExpense": "6620000", "operatingIncome": "-1587000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-929000", "reportedCurrency": "USD", "netInterestIncome": "-6620000", "nonInterestIncome": "None", "operatingExpenses": "16581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1100000", "sellingGeneralAndAdministrative": "43484000", "netIncomeFromContinuingOperations": "-16393000" }, "balance": { "goodwill": "53720000", "inventory": "13997000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "359771000", "longTermDebt": "187905000", "shortTermDebt": "7210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "163329000", "reportedCurrency": "USD", "retainedEarnings": "-620033000", "totalLiabilities": "322165000", "otherCurrentAssets": "33326000", "totalCurrentAssets": "74095000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "170000", "currentNetReceivables": "6744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285676000", "currentAccountsPayable": "17055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220905000", "totalShareholderEquity": "37814000", "capitalLeaseObligations": "32696000", "otherCurrentLiabilities": "38317000", "totalCurrentLiabilities": "72807000", "otherNonCurrentLiabilities": "1036000", "totalNonCurrentLiabilities": "249358000", "cashAndShortTermInvestments": "20028000", "commonStockSharesOutstanding": "73891105", "intangibleAssetsExcludingGoodwill": "163329000", "cashAndCashEquivalentsAtCarryingValue": "20028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70177000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3941000", "operatingCashflow": "-14746000", "capitalExpenditures": "685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000", "cashflowFromInvestment": "586000", "stockBasedCompensation": "540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "income_statement": { "revenue": 35101000, "cost_of_revenue": 10859000, "gross_profit": 24242000, "ebit": -8038085, "ebitda": -7916000, "pretax_income": -144285000, "tax_provision": -9950000, "net_income": -133883000, "net_income_to_common": -133883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34404000, "total_current_assets": 95466000, "total_assets": 382538000, "short_term_debt": 6707000, "long_term_debt": 186487000, "total_debt": 193194000, "total_liabilities": 329976000, "total_equity": 52770000, "shares_outstanding": 74916379, "goodwill_and_intangibles": 218154000 }, "cash_flow": { "operating_cash_flow": -5173000, "capital_expenditure": 1099000, "free_cash_flow": -4074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147459, "ticker_id": 7697, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:29.477194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8038085", "ebitda": "-7916000", "netIncome": "-133883000", "grossProfit": "24242000", "depreciation": "None", "totalRevenue": "35101000", "costOfRevenue": "10859000", "interestIncome": "None", "incomeBeforeTax": "-144285000", "interestExpense": "5757000", "operatingIncome": "-156206000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9950000", "reportedCurrency": "USD", "netInterestIncome": "-5757000", "nonInterestIncome": "None", "operatingExpenses": "32333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17678000", "costofGoodsAndServicesSold": "10859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122085", "sellingGeneralAndAdministrative": "32592000", "netIncomeFromContinuingOperations": "-134335000" }, "balance": { "goodwill": "54283000", "inventory": "14061000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "382538000", "longTermDebt": "186487000", "shortTermDebt": "6707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "163871000", "reportedCurrency": "USD", "retainedEarnings": "-604959000", "totalLiabilities": "329976000", "otherCurrentAssets": "1801000", "totalCurrentAssets": "95466000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "142000", "currentNetReceivables": "17087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287072000", "currentAccountsPayable": "12752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14981000", "shortLongTermDebtTotal": "219496000", "totalShareholderEquity": "52770000", "capitalLeaseObligations": "32705000", "otherCurrentLiabilities": "47750000", "totalCurrentLiabilities": "73654000", "otherNonCurrentLiabilities": "28316000", "totalNonCurrentLiabilities": "256322000", "cashAndShortTermInvestments": "34404000", "commonStockSharesOutstanding": "74916379", "intangibleAssetsExcludingGoodwill": "163871000", "cashAndCashEquivalentsAtCarryingValue": "34404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133883000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "415000", "operatingCashflow": "-5173000", "capitalExpenditures": "1099000", "changeInReceivables": "-11826000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11244000", "cashflowFromInvestment": "2031000", "stockBasedCompensation": "3151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8102000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35101000, "cost_of_revenue": 10859000, "gross_profit": 24242000, "research_and_development": null, "selling_general_admin": 32592000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8038085, "depreciation_amortisation": 122085, "ebitda": -7916000, "interest_expense": 5757000, "interest_income": null, "other_non_operating": null, "pretax_income": -144285000, "tax_provision": -9950000, "effective_tax_rate": null, "net_income": -133883000, "net_income_continuing_ops": -134335000, "net_income_to_common": -133883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34404000, "short_term_investments": 142000, "net_receivables": 17087000, "inventory": 14061000, "other_current_assets": null, "total_current_assets": 95466000, "net_ppe": null, "goodwill": 54283000, "intangible_assets": 163871000, "goodwill_and_intangibles": 218154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 287072000, "total_assets": 382538000, "short_term_debt": 6707000, "accounts_payable": 12752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73654000, "long_term_debt": 186487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 256322000, "total_liabilities": 329976000, "total_debt": 193194000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -604959000, "total_equity": 52770000, "shares_outstanding": 74916379, "operating_cash_flow": -5173000, "stock_based_compensation": 3151000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2031000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11244000, "free_cash_flow": -4074000, "net_change_in_cash": 8102000 }, "raw_data": { "income": { "ebit": "-8038085", "ebitda": "-7916000", "netIncome": "-133883000", "grossProfit": "24242000", "depreciation": "None", "totalRevenue": "35101000", "costOfRevenue": "10859000", "interestIncome": "None", "incomeBeforeTax": "-144285000", "interestExpense": "5757000", "operatingIncome": "-156206000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9950000", "reportedCurrency": "USD", "netInterestIncome": "-5757000", "nonInterestIncome": "None", "operatingExpenses": "32333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17678000", "costofGoodsAndServicesSold": "10859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122085", "sellingGeneralAndAdministrative": "32592000", "netIncomeFromContinuingOperations": "-134335000" }, "balance": { "goodwill": "54283000", "inventory": "14061000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "382538000", "longTermDebt": "186487000", "shortTermDebt": "6707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "163871000", "reportedCurrency": "USD", "retainedEarnings": "-604959000", "totalLiabilities": "329976000", "otherCurrentAssets": "1801000", "totalCurrentAssets": "95466000", "currentLongTermDebt": "304000", "longTermInvestments": "None", "shortTermInvestments": "142000", "currentNetReceivables": "17087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287072000", "currentAccountsPayable": "12752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14981000", "shortLongTermDebtTotal": "219496000", "totalShareholderEquity": "52770000", "capitalLeaseObligations": "32705000", "otherCurrentLiabilities": "47750000", "totalCurrentLiabilities": "73654000", "otherNonCurrentLiabilities": "28316000", "totalNonCurrentLiabilities": "256322000", "cashAndShortTermInvestments": "34404000", "commonStockSharesOutstanding": "74916379", "intangibleAssetsExcludingGoodwill": "163871000", "cashAndCashEquivalentsAtCarryingValue": "34404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133883000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "415000", "operatingCashflow": "-5173000", "capitalExpenditures": "1099000", "changeInReceivables": "-11826000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11244000", "cashflowFromInvestment": "2031000", "stockBasedCompensation": "3151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8102000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }