{ "ticker": { "uuid": "89f9075e-65d8-4deb-b1c8-cea74fd757f4", "symbol": "KWY", "name": "Kingsway Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/89f9075e-65d8-4deb-b1c8-cea74fd757f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/89f9075e-65d8-4deb-b1c8-cea74fd757f4/" }, "ticker_metadata": { "id": 2442, "uuid": "89f9075e-65d8-4deb-b1c8-cea74fd757f4", "symbol": "KWY", "name": "Kingsway Corporation", "asset_type": "equity", "market_cap": 284826000, "stock_exchange_id": 3, "industry": "Asset Management", "sector": "Financial Services", "description": "None", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "89f9075e-65d8-4deb-b1c8-cea74fd757f4", "symbol": "KWY", "name": "Kingsway Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/89f9075e-65d8-4deb-b1c8-cea74fd757f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/89f9075e-65d8-4deb-b1c8-cea74fd757f4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.64, "quality": 0.64, "momentum": 0.65, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 10.12, "market_cap": 289692529.28, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0077, "shareholder_yield": -0.0567, "roe": -0.3396, "piotroski_f_score": 3, "momentum_12_1": -0.1148, "volatility_252d": 0.4253 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.927416+00:00", "batch_id": "" }, "size": { "price_close": 10.12, "market_cap": 289692529.28, "market_cap_usd": 289692529.28, "enterprise_value": 354668529.28, "shares_outstanding": 28625744, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 9.8532, "ptbv_ratio": 9.8532, "ps_ratio": 1.9704, "pcf_ratio": 162.1111, "pfcf_ratio": -1833.497, "ev_ebitda": 129.4883, "ev_ebit": -41.4575, "ev_sales": 2.4124, "ev_fcf": -2244.7375, "earnings_yield": null, "fcf_yield": -0.0004, "price_to_sales": 1.9704, "price_to_book": 9.8532, "price_to_cashflow": 162.1111, "ebitda_to_ev": 0.0077, "sales_yield": 0.4145 }, "yield": { "dividend_yield": 0.0041, "buyback_yield": -0.0608, "shareholder_yield": -0.0567, "debt_paydown_yield": 0, "total_yield": -0.0567 }, "quality": { "gross_margin": null, "operating_margin": -0.0582, "net_margin": -0.0679, "ebitda_margin": 0.0186, "fcf_margin": -0.0011, "roe": -0.3396, "roa": -0.043, "roic": -0.068, "roc_greenblatt": null, "asset_turnover": 0.6331, "cash_conversion": 0.0158, "accruals_ratio": -0.0507, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.2441, "revenue_stability_5y": 0.1093, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": 0.0758 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 23.7225, "debt_to_assets": 0.3111, "interest_coverage": -1.5195, "current_ratio": 0.9193, "quick_ratio": 0.9193, "net_debt": 64976000, "local_beta": -0.0002, "volatility_252d": 0.4253, "volatility_60d": 0.8792, "max_drawdown_12m": -0.4019, "risk_adjusted_momentum": -0.2699 }, "growth": { "revenue_growth_1y": 0.215, "revenue_growth_3y_cagr": 0.0603, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -5.5279, "book_value_growth_1y": 0.7875, "revenue_growth": 0.215, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1424, "price_return_3m": -0.1208, "price_return_6m": -0.2025, "price_return_9m": -0.2787, "price_return_12m": -0.2408, "price_return_12m_ex1m": -0.1148, "momentum_6m": -0.2025, "momentum_12m": -0.2408, "momentum_12_1": -0.1148, "distance_from_52w_high": -0.3893, "distance_from_52w_low": 0.0212, "relative_strength": -0.3408 }, "raw_ttm": { "revenue_ttm": 147022000, "gross_profit_ttm": null, "ebit_ttm": -8555000, "ebitda_ttm": 2739000, "net_income_ttm": -9986000, "eps_diluted_ttm": -0.3488, "operating_cash_flow_ttm": 1787000, "capital_expenditure_ttm": -1945000, "fcf_ttm": -158000, "dividends_paid_ttm": -1186000, "share_repurchases_ttm": 0, "shares_issued_ttm": 17602000, "interest_expense_ttm": 5630000, "cash_and_equivalents": 7268000, "total_current_assets": 78109000, "total_current_liabilities": 84966000, "net_ppe": null, "total_assets": 232212000, "total_debt": 72244000, "total_equity": 29401000, "net_working_capital": 1722000, "book_value_per_share": 1.0271, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.0271 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.64, "os_score": 0.79, "value_percentile": 0.64, "quality_percentile": 0.64, "momentum_percentile": 0.65, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 100, "small_cap_core_rank": 45, "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": true } } }, "latest_snapshot_fields": { "id": 4403, "ticker_id": 2442, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.927416+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.12, "market_cap": 289692529.28, "market_cap_usd": 289692529.28, "enterprise_value": 354668529.28, "shares_outstanding": 28625744, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 9.85315225, "ptbv_ratio": 9.85315225, "ps_ratio": 1.97040259, "pcf_ratio": 162.11109641, "pfcf_ratio": -1833.49702076, "ev_ebitda": 129.48832759, "ev_ebit": -41.45745521, "ev_sales": 2.41235005, "ev_fcf": -2244.73752709, "earnings_yield": null, "fcf_yield": -0.00044549, "dividend_yield": 0.004094, "buyback_yield": -0.06076097, "shareholder_yield": -0.05666698, "debt_paydown_yield": 0, "total_yield": -0.05666698, "gross_margin": null, "operating_margin": -0.05818857, "net_margin": -0.06792181, "ebitda_margin": 0.01862986, "fcf_margin": -0.00107467, "roe": -0.33964831, "roa": -0.04300381, "roic": -0.06798531, "roc_greenblatt": null, "asset_turnover": 0.63313696, "cash_conversion": 0.01582215, "accruals_ratio": -0.05069936, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 23.72252647, "debt_to_assets": 0.31111226, "interest_coverage": -1.51953819, "current_ratio": 0.91929713, "quick_ratio": 0.91929713, "net_debt": 64976000, "revenue_growth_1y": 0.21497378, "revenue_growth_3y_cagr": 0.06032212, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -5.52793296, "book_value_growth_1y": 0.78747591, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.244075, "revenue_stability_5y": 0.109318, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14237288, "price_return_3m": -0.12076455, "price_return_6m": -0.20252167, "price_return_9m": -0.27868852, "price_return_12m": -0.2408102, "price_return_12m_ex1m": -0.11477869, "distance_from_52w_high": -0.38925769, "distance_from_52w_low": 0.02119072, "relative_strength": -0.34077378, "local_beta": -0.0002, "volatility_252d": 0.425342, "volatility_60d": 0.879219, "max_drawdown_12m": -0.4019312, "revenue_ttm": 147022000, "gross_profit_ttm": null, "ebit_ttm": -8555000, "ebitda_ttm": 2739000, "net_income_ttm": -9986000, "eps_diluted_ttm": -0.34884683, "operating_cash_flow_ttm": 1787000, "capital_expenditure_ttm": -1945000, "fcf_ttm": -158000, "dividends_paid_ttm": -1186000, "share_repurchases_ttm": 0, "shares_issued_ttm": 17602000, "interest_expense_ttm": 5630000, "cash_and_equivalents": 7268000, "total_current_assets": 78109000, "total_current_liabilities": 84966000, "net_ppe": null, "total_assets": 232212000, "total_debt": 72244000, "total_equity": 29401000, "net_working_capital": 1722000, "book_value_per_share": 1.02708248, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.02708248, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 100, "small_cap_core_rank": 45, "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": 10.12, "os": 0.79, "value": 0.64, "quality": 0.64, "momentum": 0.65, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0567, "roe": -0.3396, "momentum_12_1": -0.1148, "complete_fields": { "id": 4403, "ticker_id": 2442, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.927416+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.12, "market_cap": 289692529.28, "market_cap_usd": 289692529.28, "enterprise_value": 354668529.28, "shares_outstanding": 28625744, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 9.85315225, "ptbv_ratio": 9.85315225, "ps_ratio": 1.97040259, "pcf_ratio": 162.11109641, "pfcf_ratio": -1833.49702076, "ev_ebitda": 129.48832759, "ev_ebit": -41.45745521, "ev_sales": 2.41235005, "ev_fcf": -2244.73752709, "earnings_yield": null, "fcf_yield": -0.00044549, "dividend_yield": 0.004094, "buyback_yield": -0.06076097, "shareholder_yield": -0.05666698, "debt_paydown_yield": 0, "total_yield": -0.05666698, "gross_margin": null, "operating_margin": -0.05818857, "net_margin": -0.06792181, "ebitda_margin": 0.01862986, "fcf_margin": -0.00107467, "roe": -0.33964831, "roa": -0.04300381, "roic": -0.06798531, "roc_greenblatt": null, "asset_turnover": 0.63313696, "cash_conversion": 0.01582215, "accruals_ratio": -0.05069936, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 23.72252647, "debt_to_assets": 0.31111226, "interest_coverage": -1.51953819, "current_ratio": 0.91929713, "quick_ratio": 0.91929713, "net_debt": 64976000, "revenue_growth_1y": 0.21497378, "revenue_growth_3y_cagr": 0.06032212, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -5.52793296, "book_value_growth_1y": 0.78747591, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.244075, "revenue_stability_5y": 0.109318, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14237288, "price_return_3m": -0.12076455, "price_return_6m": -0.20252167, "price_return_9m": -0.27868852, "price_return_12m": -0.2408102, "price_return_12m_ex1m": -0.11477869, "distance_from_52w_high": -0.38925769, "distance_from_52w_low": 0.02119072, "relative_strength": -0.34077378, "local_beta": -0.0002, "volatility_252d": 0.425342, "volatility_60d": 0.879219, "max_drawdown_12m": -0.4019312, "revenue_ttm": 147022000, "gross_profit_ttm": null, "ebit_ttm": -8555000, "ebitda_ttm": 2739000, "net_income_ttm": -9986000, "eps_diluted_ttm": -0.34884683, "operating_cash_flow_ttm": 1787000, "capital_expenditure_ttm": -1945000, "fcf_ttm": -158000, "dividends_paid_ttm": -1186000, "share_repurchases_ttm": 0, "shares_issued_ttm": 17602000, "interest_expense_ttm": 5630000, "cash_and_equivalents": 7268000, "total_current_assets": 78109000, "total_current_liabilities": 84966000, "net_ppe": null, "total_assets": 232212000, "total_debt": 72244000, "total_equity": 29401000, "net_working_capital": 1722000, "book_value_per_share": 1.02708248, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.02708248, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 100, "small_cap_core_rank": 45, "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": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": 136721000, "cost_of_revenue": null, "gross_profit": null, "ebit": -8555000, "ebitda": 670000, "pretax_income": null, "tax_provision": null, "net_income": -10731000, "net_income_to_common": -10731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8306000, "total_current_assets": null, "total_assets": 231499000, "short_term_debt": null, "long_term_debt": 70712000, "total_debt": 78016000, "total_liabilities": null, "total_equity": 31419000, "shares_outstanding": 28625744, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3000, "capital_expenditure": -1618000, "free_cash_flow": -1621000, "dividends_paid": -1024000, "share_repurchases": -345000, "shares_issued": 23602000, "net_debt_issued": 11058000 }, "complete_fields": { "id": 287720, "ticker_id": 2442, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "670000", "netIncome": "-10731000", "grossProfit": null, "totalRevenue": "136721000", "costOfRevenue": null, "interestExpense": "5449000", "operatingIncome": "-8555000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9225000" }, "balance": { "totalDebt": "78016000", "totalAssets": "231499000", "longTermDebt": "70712000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "28625744", "totalCurrentAssets": null, "totalShareholderEquity": "31419000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "8306000" }, "cashflow": { "freeCashFlow": "-1621000", "dividendsPaid": "-1024000", "issuanceOfDebt": "26297000", "issuanceOfStock": "23602000", "repaymentOfDebt": "-15239000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-3000", "repurchaseOfStock": "-345000", "capitalExpenditures": "-1618000" } }, "revenue": 136721000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8555000, "depreciation_amortisation": 9225000, "ebitda": 670000, "interest_expense": 5449000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10731000, "net_income_continuing_ops": null, "net_income_to_common": -10731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8306000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 231499000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 70712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 78016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31419000, "shares_outstanding": 28625744, "operating_cash_flow": -3000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1024000, "share_repurchases": -345000, "shares_issued": 23602000, "net_debt_issued": 11058000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "670000", "netIncome": "-10731000", "grossProfit": null, "totalRevenue": "136721000", "costOfRevenue": null, "interestExpense": "5449000", "operatingIncome": "-8555000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9225000" }, "balance": { "totalDebt": "78016000", "totalAssets": "231499000", "longTermDebt": "70712000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "28625744", "totalCurrentAssets": null, "totalShareholderEquity": "31419000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "8306000" }, "cashflow": { "freeCashFlow": "-1621000", "dividendsPaid": "-1024000", "issuanceOfDebt": "26297000", "issuanceOfStock": "23602000", "repaymentOfDebt": "-15239000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-3000", "repurchaseOfStock": "-345000", "capitalExpenditures": "-1618000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": 112530000, "cost_of_revenue": null, "gross_profit": null, "ebit": -3470000, "ebitda": 3527000, "pretax_income": null, "tax_provision": null, "net_income": -9272000, "net_income_to_common": -9272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5493000, "total_current_assets": null, "total_assets": 186616000, "short_term_debt": null, "long_term_debt": 57537000, "total_debt": 60219000, "total_liabilities": null, "total_equity": 16663000, "shares_outstanding": 27136749, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1067000, "capital_expenditure": -709000, "free_cash_flow": 358000, "dividends_paid": -13000, "share_repurchases": -2504000, "shares_issued": 8250000, "net_debt_issued": 13023000 }, "complete_fields": { "id": 287725, "ticker_id": 2442, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3527000", "netIncome": "-9272000", "grossProfit": null, "totalRevenue": "112530000", "costOfRevenue": null, "interestExpense": "4790000", "operatingIncome": "-3470000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6997000" }, "balance": { "totalDebt": "60219000", "totalAssets": "186616000", "longTermDebt": "57537000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "27136749", "totalCurrentAssets": null, "totalShareholderEquity": "16663000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "5493000" }, "cashflow": { "freeCashFlow": "358000", "dividendsPaid": "-13000", "issuanceOfDebt": "34613000", "issuanceOfStock": "8250000", "repaymentOfDebt": "-21590000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1067000", "repurchaseOfStock": "-2504000", "capitalExpenditures": "-709000" } }, "revenue": 112530000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3470000, "depreciation_amortisation": 6997000, "ebitda": 3527000, "interest_expense": 4790000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9272000, "net_income_continuing_ops": null, "net_income_to_common": -9272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5493000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 186616000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 57537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 60219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16663000, "shares_outstanding": 27136749, "operating_cash_flow": 1067000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -13000, "share_repurchases": -2504000, "shares_issued": 8250000, "net_debt_issued": 13023000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 358000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3527000", "netIncome": "-9272000", "grossProfit": null, "totalRevenue": "112530000", "costOfRevenue": null, "interestExpense": "4790000", "operatingIncome": "-3470000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6997000" }, "balance": { "totalDebt": "60219000", "totalAssets": "186616000", "longTermDebt": "57537000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "27136749", "totalCurrentAssets": null, "totalShareholderEquity": "16663000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "5493000" }, "cashflow": { "freeCashFlow": "358000", "dividendsPaid": "-13000", "issuanceOfDebt": "34613000", "issuanceOfStock": "8250000", "repaymentOfDebt": "-21590000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1067000", "repurchaseOfStock": "-2504000", "capitalExpenditures": "-709000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": 107655000, "cost_of_revenue": null, "gross_profit": null, "ebit": 29901000, "ebitda": 36121000, "pretax_income": null, "tax_provision": null, "net_income": 23559000, "net_income_to_common": 23559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9098000, "total_current_assets": null, "total_assets": 197717000, "short_term_debt": null, "long_term_debt": 44416000, "total_debt": 45614000, "total_liabilities": null, "total_equity": 27709000, "shares_outstanding": 27101613, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -26186000, "capital_expenditure": -205000, "free_cash_flow": -26391000, "dividends_paid": 0, "share_repurchases": -3204000, "shares_issued": 0, "net_debt_issued": -43908000 }, "complete_fields": { "id": 287727, "ticker_id": 2442, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "36121000", "netIncome": "23559000", "grossProfit": null, "totalRevenue": "107655000", "costOfRevenue": null, "interestExpense": "6250000", "operatingIncome": "29901000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6220000" }, "balance": { "totalDebt": "45614000", "totalAssets": "197717000", "longTermDebt": "44416000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "27101613", "totalCurrentAssets": null, "totalShareholderEquity": "27709000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "9098000" }, "cashflow": { "freeCashFlow": "-26391000", "dividendsPaid": "0", "issuanceOfDebt": "5533000", "issuanceOfStock": "0", "repaymentOfDebt": "-49441000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-26186000", "repurchaseOfStock": "-3204000", "capitalExpenditures": "-205000" } }, "revenue": 107655000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29901000, "depreciation_amortisation": 6220000, "ebitda": 36121000, "interest_expense": 6250000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 23559000, "net_income_continuing_ops": null, "net_income_to_common": 23559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9098000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 197717000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 44416000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27709000, "shares_outstanding": 27101613, "operating_cash_flow": -26186000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -3204000, "shares_issued": 0, "net_debt_issued": -43908000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -26391000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "36121000", "netIncome": "23559000", "grossProfit": null, "totalRevenue": "107655000", "costOfRevenue": null, "interestExpense": "6250000", "operatingIncome": "29901000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6220000" }, "balance": { "totalDebt": "45614000", "totalAssets": "197717000", "longTermDebt": "44416000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "27101613", "totalCurrentAssets": null, "totalShareholderEquity": "27709000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "9098000" }, "cashflow": { "freeCashFlow": "-26391000", "dividendsPaid": "0", "issuanceOfDebt": "5533000", "issuanceOfStock": "0", "repaymentOfDebt": "-49441000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-26186000", "repurchaseOfStock": "-3204000", "capitalExpenditures": "-205000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": 114689000, "cost_of_revenue": null, "gross_profit": null, "ebit": 43049000, "ebitda": 49498000, "pretax_income": null, "tax_provision": null, "net_income": 24722000, "net_income_to_common": 24722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64168000, "total_current_assets": null, "total_assets": 285650000, "short_term_debt": null, "long_term_debt": 102092000, "total_debt": 103309000, "total_liabilities": null, "total_equity": 21684000, "shares_outstanding": 23190080, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14574000, "capital_expenditure": null, "free_cash_flow": -14574000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1043000 }, "complete_fields": { "id": 287728, "ticker_id": 2442, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "49498000", "netIncome": "24722000", "grossProfit": null, "totalRevenue": "114689000", "costOfRevenue": null, "interestExpense": "8092000", "operatingIncome": "43049000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6449000" }, "balance": { "totalDebt": "103309000", "totalAssets": "285650000", "longTermDebt": "102092000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "23190080", "totalCurrentAssets": null, "totalShareholderEquity": "21684000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "64168000" }, "cashflow": { "freeCashFlow": "-14574000", "dividendsPaid": null, "issuanceOfDebt": "12682000", "issuanceOfStock": null, "repaymentOfDebt": "-11639000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-14574000", "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": 114689000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43049000, "depreciation_amortisation": 6449000, "ebitda": 49498000, "interest_expense": 8092000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 24722000, "net_income_continuing_ops": null, "net_income_to_common": 24722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64168000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 285650000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 102092000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 103309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 21684000, "shares_outstanding": 23190080, "operating_cash_flow": -14574000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1043000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14574000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "49498000", "netIncome": "24722000", "grossProfit": null, "totalRevenue": "114689000", "costOfRevenue": null, "interestExpense": "8092000", "operatingIncome": "43049000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6449000" }, "balance": { "totalDebt": "103309000", "totalAssets": "285650000", "longTermDebt": "102092000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "23190080", "totalCurrentAssets": null, "totalShareholderEquity": "21684000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "64168000" }, "cashflow": { "freeCashFlow": "-14574000", "dividendsPaid": null, "issuanceOfDebt": "12682000", "issuanceOfStock": null, "repaymentOfDebt": "-11639000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-14574000", "repurchaseOfStock": "0", "capitalExpenditures": null } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -830000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287729, "ticker_id": 2442, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-830000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -830000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-830000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": 38959000, "cost_of_revenue": 21624000, "gross_profit": 17335000, "ebit": -1867000, "ebitda": 1769000, "pretax_income": null, "tax_provision": null, "net_income": -2472000, "net_income_to_common": -2472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7268000, "total_current_assets": 78109000, "total_assets": 232212000, "short_term_debt": 15847000, "long_term_debt": 55307000, "total_debt": 72244000, "total_liabilities": null, "total_equity": 29401000, "shares_outstanding": 28625744, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8000, "capital_expenditure": -390000, "free_cash_flow": -398000, "dividends_paid": -328000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 108000 }, "complete_fields": { "id": 287718, "ticker_id": 2442, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1769000", "netIncome": "-2472000", "grossProfit": "17335000", "totalRevenue": "38959000", "costOfRevenue": "21624000", "interestExpense": "1411000", "operatingIncome": "-1867000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2472000" }, "balance": { "totalDebt": "72244000", "totalAssets": "232212000", "longTermDebt": "55307000", "shortTermDebt": "15847000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "28625744", "totalCurrentAssets": "78109000", "totalShareholderEquity": "29401000", "totalCurrentLiabilities": "84966000", "cashAndShortTermInvestments": "7268000" }, "cashflow": { "freeCashFlow": "-398000", "dividendsPaid": "-328000", "issuanceOfDebt": "2118000", "issuanceOfStock": "0", "repaymentOfDebt": "-2010000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-8000", "repurchaseOfStock": "0", "capitalExpenditures": "-390000" } }, "revenue": 38959000, "cost_of_revenue": 21624000, "gross_profit": 17335000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1867000, "depreciation_amortisation": 2472000, "ebitda": 1769000, "interest_expense": 1411000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2472000, "net_income_continuing_ops": null, "net_income_to_common": -2472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7268000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78109000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 232212000, "short_term_debt": 15847000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84966000, "long_term_debt": 55307000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 72244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 29401000, "shares_outstanding": 28625744, "operating_cash_flow": -8000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -328000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 108000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1769000", "netIncome": "-2472000", "grossProfit": "17335000", "totalRevenue": "38959000", "costOfRevenue": "21624000", "interestExpense": "1411000", "operatingIncome": "-1867000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2472000" }, "balance": { "totalDebt": "72244000", "totalAssets": "232212000", "longTermDebt": "55307000", "shortTermDebt": "15847000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "28625744", "totalCurrentAssets": "78109000", "totalShareholderEquity": "29401000", "totalCurrentLiabilities": "84966000", "cashAndShortTermInvestments": "7268000" }, "cashflow": { "freeCashFlow": "-398000", "dividendsPaid": "-328000", "issuanceOfDebt": "2118000", "issuanceOfStock": "0", "repaymentOfDebt": "-2010000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-8000", "repurchaseOfStock": "0", "capitalExpenditures": "-390000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": 39006000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": 1395000, "pretax_income": null, "tax_provision": null, "net_income": -1741000, "net_income_to_common": -1741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8306000, "total_current_assets": null, "total_assets": 231499000, "short_term_debt": null, "long_term_debt": 70712000, "total_debt": 78016000, "total_liabilities": null, "total_equity": 31419000, "shares_outstanding": 28625744, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10000, "capital_expenditure": -906000, "free_cash_flow": -916000, "dividends_paid": -350000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -357000 }, "complete_fields": { "id": 287719, "ticker_id": 2442, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1395000", "netIncome": "-1741000", "grossProfit": null, "totalRevenue": "39006000", "costOfRevenue": null, "interestExpense": "1449000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2837000" }, "balance": { "totalDebt": "78016000", "totalAssets": "231499000", "longTermDebt": "70712000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "28625744", "totalCurrentAssets": null, "totalShareholderEquity": "31419000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "8306000" }, "cashflow": { "freeCashFlow": "-916000", "dividendsPaid": "-350000", "issuanceOfDebt": "2238000", "issuanceOfStock": "0", "repaymentOfDebt": "-2595000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10000", "repurchaseOfStock": "0", "capitalExpenditures": "-906000" } }, "revenue": 39006000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": 2837000, "ebitda": 1395000, "interest_expense": 1449000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1741000, "net_income_continuing_ops": null, "net_income_to_common": -1741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8306000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 231499000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 70712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 78016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31419000, "shares_outstanding": 28625744, "operating_cash_flow": -10000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -350000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -357000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -916000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1395000", "netIncome": "-1741000", "grossProfit": null, "totalRevenue": "39006000", "costOfRevenue": null, "interestExpense": "1449000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2837000" }, "balance": { "totalDebt": "78016000", "totalAssets": "231499000", "longTermDebt": "70712000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "28625744", "totalCurrentAssets": null, "totalShareholderEquity": "31419000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "8306000" }, "cashflow": { "freeCashFlow": "-916000", "dividendsPaid": "-350000", "issuanceOfDebt": "2238000", "issuanceOfStock": "0", "repaymentOfDebt": "-2595000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10000", "repurchaseOfStock": "0", "capitalExpenditures": "-906000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": 37600000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": -265000, "pretax_income": null, "tax_provision": null, "net_income": -2456000, "net_income_to_common": -2456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9291000, "total_current_assets": null, "total_assets": 235133000, "short_term_debt": null, "long_term_debt": 70724000, "total_debt": 77914000, "total_liabilities": null, "total_equity": 32899000, "shares_outstanding": 28612850, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1468000, "capital_expenditure": -470000, "free_cash_flow": 998000, "dividends_paid": -285000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 12405000 }, "complete_fields": { "id": 287721, "ticker_id": 2442, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-265000", "netIncome": "-2456000", "grossProfit": null, "totalRevenue": "37600000", "costOfRevenue": null, "interestExpense": "1505000", "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2691000" }, "balance": { "totalDebt": "77914000", "totalAssets": "235133000", "longTermDebt": "70724000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "28612850", "totalCurrentAssets": null, "totalShareholderEquity": "32899000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "9291000" }, "cashflow": { "freeCashFlow": "998000", "dividendsPaid": "-285000", "issuanceOfDebt": "14649000", "issuanceOfStock": "0", "repaymentOfDebt": "-2244000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1468000", "repurchaseOfStock": "0", "capitalExpenditures": "-470000" } }, "revenue": 37600000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": 2691000, "ebitda": -265000, "interest_expense": 1505000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2456000, "net_income_continuing_ops": null, "net_income_to_common": -2456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9291000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 235133000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 70724000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 77914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 32899000, "shares_outstanding": 28612850, "operating_cash_flow": 1468000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -470000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -285000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 12405000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 998000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-265000", "netIncome": "-2456000", "grossProfit": null, "totalRevenue": "37600000", "costOfRevenue": null, "interestExpense": "1505000", "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2691000" }, "balance": { "totalDebt": "77914000", "totalAssets": "235133000", "longTermDebt": "70724000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "28612850", "totalCurrentAssets": null, "totalShareholderEquity": "32899000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "9291000" }, "cashflow": { "freeCashFlow": "998000", "dividendsPaid": "-285000", "issuanceOfDebt": "14649000", "issuanceOfStock": "0", "repaymentOfDebt": "-2244000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1468000", "repurchaseOfStock": "0", "capitalExpenditures": "-470000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": 31457000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": -160000, "pretax_income": null, "tax_provision": null, "net_income": -3317000, "net_income_to_common": -3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12079000, "total_current_assets": null, "total_assets": 207697000, "short_term_debt": null, "long_term_debt": 58332000, "total_debt": 61158000, "total_liabilities": null, "total_equity": 33692000, "shares_outstanding": 28430113, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 337000, "capital_expenditure": -179000, "free_cash_flow": 158000, "dividends_paid": -223000, "share_repurchases": 0, "shares_issued": 17602000, "net_debt_issued": -1725000 }, "complete_fields": { "id": 287722, "ticker_id": 2442, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-160000", "netIncome": "-3317000", "grossProfit": null, "totalRevenue": "31457000", "costOfRevenue": null, "interestExpense": "1265000", "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1871000" }, "balance": { "totalDebt": "61158000", "totalAssets": "207697000", "longTermDebt": "58332000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "28430113", "totalCurrentAssets": null, "totalShareholderEquity": "33692000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "12079000" }, "cashflow": { "freeCashFlow": "158000", "dividendsPaid": "-223000", "issuanceOfDebt": "143000", "issuanceOfStock": "17602000", "repaymentOfDebt": "-1868000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "337000", "repurchaseOfStock": "0", "capitalExpenditures": "-179000" } }, "revenue": 31457000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": 1871000, "ebitda": -160000, "interest_expense": 1265000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3317000, "net_income_continuing_ops": null, "net_income_to_common": -3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12079000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 207697000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 58332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 61158000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33692000, "shares_outstanding": 28430113, "operating_cash_flow": 337000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -179000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -223000, "share_repurchases": 0, "shares_issued": 17602000, "net_debt_issued": -1725000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 158000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-160000", "netIncome": "-3317000", "grossProfit": null, "totalRevenue": "31457000", "costOfRevenue": null, "interestExpense": "1265000", "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1871000" }, "balance": { "totalDebt": "61158000", "totalAssets": "207697000", "longTermDebt": "58332000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "28430113", "totalCurrentAssets": null, "totalShareholderEquity": "33692000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "12079000" }, "cashflow": { "freeCashFlow": "158000", "dividendsPaid": "-223000", "issuanceOfDebt": "143000", "issuanceOfStock": "17602000", "repaymentOfDebt": "-1868000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "337000", "repurchaseOfStock": "0", "capitalExpenditures": "-179000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": 28349000, "cost_of_revenue": 16197000, "gross_profit": 12152000, "ebit": -2480000, "ebitda": -216000, "pretax_income": null, "tax_provision": null, "net_income": -3217000, "net_income_to_common": -3217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6371000, "total_current_assets": null, "total_assets": 192117000, "short_term_debt": null, "long_term_debt": 59476000, "total_debt": 62398000, "total_liabilities": null, "total_equity": 19703000, "shares_outstanding": 27093849, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1798000, "capital_expenditure": -63000, "free_cash_flow": -1861000, "dividends_paid": -166000, "share_repurchases": -345000, "shares_issued": 6000000, "net_debt_issued": 735000 }, "complete_fields": { "id": 287723, "ticker_id": 2442, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-216000", "netIncome": "-3217000", "grossProfit": "12152000", "totalRevenue": "28349000", "costOfRevenue": "16197000", "interestExpense": "1230000", "operatingIncome": "-2480000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1826000" }, "balance": { "totalDebt": "62398000", "totalAssets": "192117000", "longTermDebt": "59476000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "27093849", "totalCurrentAssets": null, "totalShareholderEquity": "19703000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "6371000" }, "cashflow": { "freeCashFlow": "-1861000", "dividendsPaid": "-166000", "issuanceOfDebt": "9267000", "issuanceOfStock": "6000000", "repaymentOfDebt": "-8532000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1798000", "repurchaseOfStock": "-345000", "capitalExpenditures": "-63000" } }, "revenue": 28349000, "cost_of_revenue": 16197000, "gross_profit": 12152000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2480000, "depreciation_amortisation": 1826000, "ebitda": -216000, "interest_expense": 1230000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3217000, "net_income_continuing_ops": null, "net_income_to_common": -3217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6371000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 192117000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 59476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 62398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 19703000, "shares_outstanding": 27093849, "operating_cash_flow": -1798000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -63000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -166000, "share_repurchases": -345000, "shares_issued": 6000000, "net_debt_issued": 735000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1861000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-216000", "netIncome": "-3217000", "grossProfit": "12152000", "totalRevenue": "28349000", "costOfRevenue": "16197000", "interestExpense": "1230000", "operatingIncome": "-2480000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1826000" }, "balance": { "totalDebt": "62398000", "totalAssets": "192117000", "longTermDebt": "59476000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "27093849", "totalCurrentAssets": null, "totalShareholderEquity": "19703000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "6371000" }, "cashflow": { "freeCashFlow": "-1861000", "dividendsPaid": "-166000", "issuanceOfDebt": "9267000", "issuanceOfStock": "6000000", "repaymentOfDebt": "-8532000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1798000", "repurchaseOfStock": "-345000", "capitalExpenditures": "-63000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287724, "ticker_id": 2442, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287726, "ticker_id": 2442, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:08.400074+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": 5, "quarterly_financial_periods": 7, "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" ] } } }