{ "ticker": { "uuid": "8ef73632-1542-4432-b077-c0d9678ed453", "symbol": "WALD", "name": "Waldencast Acquisition Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/8ef73632-1542-4432-b077-c0d9678ed453/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ef73632-1542-4432-b077-c0d9678ed453/" }, "ticker_metadata": { "id": 8898, "uuid": "8ef73632-1542-4432-b077-c0d9678ed453", "symbol": "WALD", "name": "Waldencast Acquisition Corp", "asset_type": "equity", "market_cap": 174433000, "stock_exchange_id": 2, "industry": "Household & Personal Products", "sector": "Consumer Defensive", "description": "Waldencast Acquisition Corp. The company is headquartered in White Plains, New York.", "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": "8ef73632-1542-4432-b077-c0d9678ed453", "symbol": "WALD", "name": "Waldencast Acquisition Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/8ef73632-1542-4432-b077-c0d9678ed453/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ef73632-1542-4432-b077-c0d9678ed453/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.19, "value": 0.35, "quality": 0.34, "momentum": 0.34, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 1.72, "market_cap": 203334323.6, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.4974, "piotroski_f_score": 3, "momentum_12_1": -0.2653, "volatility_252d": 1.3933 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:27.905456+00:00", "batch_id": "" }, "size": { "price_close": 1.72, "market_cap": 203334323.6, "market_cap_usd": 203334323.6, "enterprise_value": 310076323.6, "shares_outstanding": 118217630, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4402, "ptbv_ratio": null, "ps_ratio": 0.7474, "pcf_ratio": null, "pfcf_ratio": -21.6636, "ev_ebitda": null, "ev_ebit": -5.0276, "ev_sales": 1.1397, "ev_fcf": -33.036, "earnings_yield": null, "fcf_yield": -0.0303, "price_to_sales": 0.7474, "price_to_book": 0.4402, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.8774 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4552, "operating_margin": -0.2267, "net_margin": -0.8444, "ebitda_margin": -0.0092, "fcf_margin": -0.0345, "roe": -0.4974, "roa": -0.2815, "roic": -0.0813, "roc_greenblatt": null, "asset_turnover": 0.3333, "cash_conversion": 0.0409, "accruals_ratio": -0.2658, "sbc_to_revenue": 0.0434, "piotroski_f_score": 3, "altman_z_score": -0.3432, "earnings_stability_5y": 0.7465, "revenue_stability_5y": 0.3983, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1517, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6844, "net_debt_to_ebitda": -42.8511, "debt_to_assets": 0.1699, "interest_coverage": -2.4578, "current_ratio": 1.7029, "quick_ratio": 0.9703, "net_debt": 106742000, "local_beta": -0.0048, "volatility_252d": 1.3933, "volatility_60d": 3.4147, "max_drawdown_12m": -0.7235, "risk_adjusted_momentum": -0.1904 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": 0.2357, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.3318, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0444, "price_return_3m": 0.0955, "price_return_6m": -0.2618, "price_return_9m": -0.0337, "price_return_12m": -0.298, "price_return_12m_ex1m": -0.2653, "momentum_6m": -0.2618, "momentum_12m": -0.298, "momentum_12_1": -0.2653, "distance_from_52w_high": -0.4416, "distance_from_52w_low": 1.02, "relative_strength": -0.4559 }, "raw_ttm": { "revenue_ttm": 272071000, "gross_profit_ttm": 123834000, "ebit_ttm": -61675000, "ebitda_ttm": -2491000, "net_income_ttm": -229749000, "eps_diluted_ttm": -1.9434, "operating_cash_flow_ttm": -12816000, "capital_expenditure_ttm": 4852000, "fcf_ttm": -9386001, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25094000, "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_current_liabilities": 74547000, "net_ppe": null, "total_assets": 816198000, "total_debt": 138634000, "total_equity": 461879000, "net_working_capital": 23386000, "book_value_per_share": 3.907, "retained_earnings": -518953000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -142790000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 65, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 81, "quality_value_composite": 0.345, "os_score": 0.19, "value_percentile": 0.35, "quality_percentile": 0.34, "momentum_percentile": 0.34, "factor_coverage": 0.788, "signal_confidence": 0.704, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 53, "all_cap_buyback_rank": 97, "small_cap_core_rank": 63, "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": 3227, "ticker_id": 8898, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:27.905456+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.72, "market_cap": 203334323.6, "market_cap_usd": 203334323.6, "enterprise_value": 310076323.6, "shares_outstanding": 118217630, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.44023288, "ptbv_ratio": null, "ps_ratio": 0.74735758, "pcf_ratio": null, "pfcf_ratio": -21.66357361, "ev_ebitda": null, "ev_ebit": -5.0275853, "ev_sales": 1.13968899, "ev_fcf": -33.03604204, "earnings_yield": null, "fcf_yield": -0.03026997, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.45515325, "operating_margin": -0.22668715, "net_margin": -0.84444502, "ebitda_margin": -0.0091557, "fcf_margin": -0.03449835, "roe": -0.49742249, "roa": -0.28148685, "roic": -0.08134812, "roc_greenblatt": null, "asset_turnover": 0.33333946, "cash_conversion": 0.04085328, "accruals_ratio": -0.26578477, "sbc_to_revenue": 0.04335633, "debt_to_equity": 0.68437838, "net_debt_to_ebitda": -42.85106383, "debt_to_assets": 0.16985339, "interest_coverage": -2.45775883, "current_ratio": 1.7028586, "quick_ratio": 0.97031403, "net_debt": 106742000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": 0.23570923, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.33182235, "piotroski_f_score": 3, "altman_z_score": -0.3431756, "earnings_stability_5y": 0.74646, "revenue_stability_5y": 0.398315, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04444444, "price_return_3m": 0.0955414, "price_return_6m": -0.26180258, "price_return_9m": -0.03370787, "price_return_12m": -0.29795918, "price_return_12m_ex1m": -0.26530612, "distance_from_52w_high": -0.44155844, "distance_from_52w_low": 1.01996477, "relative_strength": -0.45590023, "local_beta": -0.0048, "volatility_252d": 1.39333, "volatility_60d": 3.414744, "max_drawdown_12m": -0.72353896, "revenue_ttm": 272071000, "gross_profit_ttm": 123834000, "ebit_ttm": -61675000, "ebitda_ttm": -2491000, "net_income_ttm": -229749000, "eps_diluted_ttm": -1.94344109, "operating_cash_flow_ttm": -12816000, "capital_expenditure_ttm": 4852000, "fcf_ttm": -9386001, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25094000, "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_current_liabilities": 74547000, "net_ppe": null, "total_assets": 816198000, "total_debt": 138634000, "total_equity": 461879000, "net_working_capital": 23386000, "book_value_per_share": 3.907023, "retained_earnings": -518953000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -142790000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 65, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 53, "all_cap_buyback_rank": 97, "small_cap_core_rank": 63, "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": 1.72, "os": 0.19, "value": 0.35, "quality": 0.34, "momentum": 0.34, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4974, "momentum_12_1": -0.2653, "complete_fields": { "id": 3227, "ticker_id": 8898, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:27.905456+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.72, "market_cap": 203334323.6, "market_cap_usd": 203334323.6, "enterprise_value": 310076323.6, "shares_outstanding": 118217630, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.44023288, "ptbv_ratio": null, "ps_ratio": 0.74735758, "pcf_ratio": null, "pfcf_ratio": -21.66357361, "ev_ebitda": null, "ev_ebit": -5.0275853, "ev_sales": 1.13968899, "ev_fcf": -33.03604204, "earnings_yield": null, "fcf_yield": -0.03026997, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.45515325, "operating_margin": -0.22668715, "net_margin": -0.84444502, "ebitda_margin": -0.0091557, "fcf_margin": -0.03449835, "roe": -0.49742249, "roa": -0.28148685, "roic": -0.08134812, "roc_greenblatt": null, "asset_turnover": 0.33333946, "cash_conversion": 0.04085328, "accruals_ratio": -0.26578477, "sbc_to_revenue": 0.04335633, "debt_to_equity": 0.68437838, "net_debt_to_ebitda": -42.85106383, "debt_to_assets": 0.16985339, "interest_coverage": -2.45775883, "current_ratio": 1.7028586, "quick_ratio": 0.97031403, "net_debt": 106742000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": 0.23570923, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.33182235, "piotroski_f_score": 3, "altman_z_score": -0.3431756, "earnings_stability_5y": 0.74646, "revenue_stability_5y": 0.398315, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04444444, "price_return_3m": 0.0955414, "price_return_6m": -0.26180258, "price_return_9m": -0.03370787, "price_return_12m": -0.29795918, "price_return_12m_ex1m": -0.26530612, "distance_from_52w_high": -0.44155844, "distance_from_52w_low": 1.01996477, "relative_strength": -0.45590023, "local_beta": -0.0048, "volatility_252d": 1.39333, "volatility_60d": 3.414744, "max_drawdown_12m": -0.72353896, "revenue_ttm": 272071000, "gross_profit_ttm": 123834000, "ebit_ttm": -61675000, "ebitda_ttm": -2491000, "net_income_ttm": -229749000, "eps_diluted_ttm": -1.94344109, "operating_cash_flow_ttm": -12816000, "capital_expenditure_ttm": 4852000, "fcf_ttm": -9386001, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25094000, "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_current_liabilities": 74547000, "net_ppe": null, "total_assets": 816198000, "total_debt": 138634000, "total_equity": 461879000, "net_working_capital": 23386000, "book_value_per_share": 3.907023, "retained_earnings": -518953000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -142790000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 65, "quality_composite": 66, "momentum_composite": 66, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 53, "all_cap_buyback_rank": 97, "small_cap_core_rank": 63, "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": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 272071000, "cost_of_revenue": 148237000, "gross_profit": 123834000, "ebit": -61675000, "ebitda": -2491000, "pretax_income": -262245000, "tax_provision": -14189000, "net_income": -229749000, "net_income_to_common": -229749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 138634000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 114070225, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -12816000, "capital_expenditure": 3429999, "free_cash_flow": -9386001, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199358, "ticker_id": 8898, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61675000", "ebitda": "-2491000", "netIncome": "-229749000", "grossProfit": "123834000", "depreciation": "None", "totalRevenue": "272071000", "costOfRevenue": "148237000", "interestIncome": "None", "incomeBeforeTax": "-262245000", "interestExpense": "25094000", "operatingIncome": "-61675000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14189000", "reportedCurrency": "USD", "netInterestIncome": "-25094000", "nonInterestIncome": "None", "operatingExpenses": "185509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59184000", "sellingGeneralAndAdministrative": "247984000", "netIncomeFromContinuingOperations": "-248056000" }, "balance": { "goodwill": "177571000", "inventory": "54609000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "816198000", "longTermDebt": "135752000", "shortTermDebt": "2882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "427098000", "reportedCurrency": "USD", "retainedEarnings": "-518953000", "totalLiabilities": "316100000", "otherCurrentAssets": "11208000", "totalCurrentAssets": "126943000", "currentLongTermDebt": "771000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689255000", "currentAccountsPayable": "19465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "149011000", "totalShareholderEquity": "461879000", "capitalLeaseObligations": "12488000", "otherCurrentLiabilities": "52200000", "totalCurrentLiabilities": "74547000", "otherNonCurrentLiabilities": "21124000", "totalNonCurrentLiabilities": "241553000", "cashAndShortTermInvestments": "31892000", "commonStockSharesOutstanding": "114070225", "intangibleAssetsExcludingGoodwill": "427098000", "cashAndCashEquivalentsAtCarryingValue": "31892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-229749000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-867000", "operatingCashflow": "-12816000", "capitalExpenditures": "3429999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47221000", "cashflowFromInvestment": "76228000", "stockBasedCompensation": "11796000", "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": "59184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 272071000, "cost_of_revenue": 148237000, "gross_profit": 123834000, "research_and_development": null, "selling_general_admin": 247984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61675000, "depreciation_amortisation": 59184000, "ebitda": -2491000, "interest_expense": 25094000, "interest_income": null, "other_non_operating": null, "pretax_income": -262245000, "tax_provision": -14189000, "effective_tax_rate": null, "net_income": -229749000, "net_income_continuing_ops": -248056000, "net_income_to_common": -229749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31892000, "short_term_investments": null, "net_receivables": 29234000, "inventory": 54609000, "other_current_assets": null, "total_current_assets": 126943000, "net_ppe": null, "goodwill": 177571000, "intangible_assets": 427098000, "goodwill_and_intangibles": 604669000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 689255000, "total_assets": 816198000, "short_term_debt": 2882000, "accounts_payable": 19465000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74547000, "long_term_debt": 135752000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241553000, "total_liabilities": 316100000, "total_debt": 138634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -518953000, "total_equity": 461879000, "shares_outstanding": 114070225, "operating_cash_flow": -12816000, "stock_based_compensation": 11796000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3429999, "acquisitions": null, "other_investing": null, "investing_cash_flow": 76228000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47221000, "free_cash_flow": -9386001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61675000", "ebitda": "-2491000", "netIncome": "-229749000", "grossProfit": "123834000", "depreciation": "None", "totalRevenue": "272071000", "costOfRevenue": "148237000", "interestIncome": "None", "incomeBeforeTax": "-262245000", "interestExpense": "25094000", "operatingIncome": "-61675000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14189000", "reportedCurrency": "USD", "netInterestIncome": "-25094000", "nonInterestIncome": "None", "operatingExpenses": "185509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59184000", "sellingGeneralAndAdministrative": "247984000", "netIncomeFromContinuingOperations": "-248056000" }, "balance": { "goodwill": "177571000", "inventory": "54609000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "816198000", "longTermDebt": "135752000", "shortTermDebt": "2882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "427098000", "reportedCurrency": "USD", "retainedEarnings": "-518953000", "totalLiabilities": "316100000", "otherCurrentAssets": "11208000", "totalCurrentAssets": "126943000", "currentLongTermDebt": "771000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689255000", "currentAccountsPayable": "19465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "149011000", "totalShareholderEquity": "461879000", "capitalLeaseObligations": "12488000", "otherCurrentLiabilities": "52200000", "totalCurrentLiabilities": "74547000", "otherNonCurrentLiabilities": "21124000", "totalNonCurrentLiabilities": "241553000", "cashAndShortTermInvestments": "31892000", "commonStockSharesOutstanding": "114070225", "intangibleAssetsExcludingGoodwill": "427098000", "cashAndCashEquivalentsAtCarryingValue": "31892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-229749000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-867000", "operatingCashflow": "-12816000", "capitalExpenditures": "3429999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47221000", "cashflowFromInvestment": "76228000", "stockBasedCompensation": "11796000", "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": "59184000", "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": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 273868000, "cost_of_revenue": 82124000, "gross_profit": 131729000, "ebit": -31383000, "ebitda": 28632000, "pretax_income": -48538000, "tax_provision": 110000, "net_income": -42443000, "net_income_to_common": -42443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14802000, "total_current_assets": 103622000, "total_assets": 975860000, "short_term_debt": 32245000, "long_term_debt": 137137000, "total_debt": 169382000, "total_liabilities": 245923000, "total_equity": 662319000, "shares_outstanding": 109295742, "goodwill_and_intangibles": 856027000 }, "cash_flow": { "operating_cash_flow": -8820000, "capital_expenditure": 3012000, "free_cash_flow": -5808000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199362, "ticker_id": 8898, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31383000", "ebitda": "28632000", "netIncome": "-42443000", "grossProfit": "131729000", "depreciation": "None", "totalRevenue": "273868000", "costOfRevenue": "82124000", "interestIncome": "None", "incomeBeforeTax": "-48538000", "interestExpense": "17155000", "operatingIncome": "-58584000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "110000", "reportedCurrency": "USD", "netInterestIncome": "-17155000", "nonInterestIncome": "None", "operatingExpenses": "185282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60015000", "sellingGeneralAndAdministrative": "201797000", "netIncomeFromContinuingOperations": "-48648000" }, "balance": { "goodwill": "329589000", "inventory": "53104000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "975860000", "longTermDebt": "137137000", "shortTermDebt": "32245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "526438000", "reportedCurrency": "USD", "retainedEarnings": "-289204000", "totalLiabilities": "245923000", "otherCurrentAssets": "9440000", "totalCurrentAssets": "103622000", "currentLongTermDebt": "29479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "872238000", "currentAccountsPayable": "25087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "182106000", "totalShareholderEquity": "662319000", "capitalLeaseObligations": "15490000", "otherCurrentLiabilities": "19560000", "totalCurrentLiabilities": "76892000", "otherNonCurrentLiabilities": "105000", "totalNonCurrentLiabilities": "169031000", "cashAndShortTermInvestments": "14802000", "commonStockSharesOutstanding": "109295742", "intangibleAssetsExcludingGoodwill": "526438000", "cashAndCashEquivalentsAtCarryingValue": "14802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2580000", "operatingCashflow": "-8820000", "capitalExpenditures": "3012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5582000", "cashflowFromInvestment": "-2920000", "stockBasedCompensation": "9392000", "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": "60015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 273868000, "cost_of_revenue": 82124000, "gross_profit": 131729000, "research_and_development": null, "selling_general_admin": 201797000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31383000, "depreciation_amortisation": 60015000, "ebitda": 28632000, "interest_expense": 17155000, "interest_income": null, "other_non_operating": null, "pretax_income": -48538000, "tax_provision": 110000, "effective_tax_rate": null, "net_income": -42443000, "net_income_continuing_ops": -48648000, "net_income_to_common": -42443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14802000, "short_term_investments": null, "net_receivables": 26276000, "inventory": 53104000, "other_current_assets": null, "total_current_assets": 103622000, "net_ppe": null, "goodwill": 329589000, "intangible_assets": 526438000, "goodwill_and_intangibles": 856027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 872238000, "total_assets": 975860000, "short_term_debt": 32245000, "accounts_payable": 25087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76892000, "long_term_debt": 137137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 169031000, "total_liabilities": 245923000, "total_debt": 169382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -289204000, "total_equity": 662319000, "shares_outstanding": 109295742, "operating_cash_flow": -8820000, "stock_based_compensation": 9392000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3012000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2920000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5582000, "free_cash_flow": -5808000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31383000", "ebitda": "28632000", "netIncome": "-42443000", "grossProfit": "131729000", "depreciation": "None", "totalRevenue": "273868000", "costOfRevenue": "82124000", "interestIncome": "None", "incomeBeforeTax": "-48538000", "interestExpense": "17155000", "operatingIncome": "-58584000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "110000", "reportedCurrency": "USD", "netInterestIncome": "-17155000", "nonInterestIncome": "None", "operatingExpenses": "185282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60015000", "sellingGeneralAndAdministrative": "201797000", "netIncomeFromContinuingOperations": "-48648000" }, "balance": { "goodwill": "329589000", "inventory": "53104000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "975860000", "longTermDebt": "137137000", "shortTermDebt": "32245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "526438000", "reportedCurrency": "USD", "retainedEarnings": "-289204000", "totalLiabilities": "245923000", "otherCurrentAssets": "9440000", "totalCurrentAssets": "103622000", "currentLongTermDebt": "29479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "872238000", "currentAccountsPayable": "25087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "182106000", "totalShareholderEquity": "662319000", "capitalLeaseObligations": "15490000", "otherCurrentLiabilities": "19560000", "totalCurrentLiabilities": "76892000", "otherNonCurrentLiabilities": "105000", "totalNonCurrentLiabilities": "169031000", "cashAndShortTermInvestments": "14802000", "commonStockSharesOutstanding": "109295742", "intangibleAssetsExcludingGoodwill": "526438000", "cashAndCashEquivalentsAtCarryingValue": "14802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2580000", "operatingCashflow": "-8820000", "capitalExpenditures": "3012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5582000", "cashflowFromInvestment": "-2920000", "stockBasedCompensation": "9392000", "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": "60015000", "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": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 218138000, "cost_of_revenue": 76561000, "gross_profit": 141577000, "ebit": -94037000, "ebitda": -33539000, "pretax_income": -112943000, "tax_provision": -6975000, "net_income": -89981000, "net_income_to_common": -89981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22576000, "total_current_assets": 107327000, "total_assets": 1042710000, "short_term_debt": 10929000, "long_term_debt": 151264000, "total_debt": 162193000, "total_liabilities": 273437000, "total_equity": 624626000, "shares_outstanding": 101228857, "goodwill_and_intangibles": 917483000 }, "cash_flow": { "operating_cash_flow": -29775000, "capital_expenditure": 2046000, "free_cash_flow": -27729000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199367, "ticker_id": 8898, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-94037000", "ebitda": "-33539000", "netIncome": "-89981000", "grossProfit": "141577000", "depreciation": "None", "totalRevenue": "218138000", "costOfRevenue": "76561000", "interestIncome": "None", "incomeBeforeTax": "-112943000", "interestExpense": "18906000", "operatingIncome": "-81931000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6975000", "reportedCurrency": "USD", "netInterestIncome": "-18906000", "nonInterestIncome": "None", "operatingExpenses": "223508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3195000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60498000", "sellingGeneralAndAdministrative": "207208000", "netIncomeFromContinuingOperations": "-105968000" }, "balance": { "goodwill": "334620000", "inventory": "55684000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1042710000", "longTermDebt": "151264000", "shortTermDebt": "10929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "582863000", "reportedCurrency": "USD", "retainedEarnings": "-246761000", "totalLiabilities": "273437000", "otherCurrentAssets": "6636000", "totalCurrentAssets": "107327000", "currentLongTermDebt": "8529000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935383000", "currentAccountsPayable": "28087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "177724000", "totalShareholderEquity": "624626000", "capitalLeaseObligations": "17931000", "otherCurrentLiabilities": "23698000", "totalCurrentLiabilities": "62714000", "otherNonCurrentLiabilities": "52000", "totalNonCurrentLiabilities": "210723000", "cashAndShortTermInvestments": "22576000", "commonStockSharesOutstanding": "101228857", "intangibleAssetsExcludingGoodwill": "582863000", "cashAndCashEquivalentsAtCarryingValue": "22576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89981000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1300000", "operatingCashflow": "-29775000", "capitalExpenditures": "2046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44329000", "cashflowFromInvestment": "-1994000", "stockBasedCompensation": "9235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 218138000, "cost_of_revenue": 76561000, "gross_profit": 141577000, "research_and_development": 3195000, "selling_general_admin": 207208000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -94037000, "depreciation_amortisation": 60498000, "ebitda": -33539000, "interest_expense": 18906000, "interest_income": null, "other_non_operating": null, "pretax_income": -112943000, "tax_provision": -6975000, "effective_tax_rate": null, "net_income": -89981000, "net_income_continuing_ops": -105968000, "net_income_to_common": -89981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22576000, "short_term_investments": null, "net_receivables": 22431000, "inventory": 55684000, "other_current_assets": null, "total_current_assets": 107327000, "net_ppe": null, "goodwill": 334620000, "intangible_assets": 582863000, "goodwill_and_intangibles": 917483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 935383000, "total_assets": 1042710000, "short_term_debt": 10929000, "accounts_payable": 28087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62714000, "long_term_debt": 151264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 210723000, "total_liabilities": 273437000, "total_debt": 162193000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246761000, "total_equity": 624626000, "shares_outstanding": 101228857, "operating_cash_flow": -29775000, "stock_based_compensation": 9235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1994000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44329000, "free_cash_flow": -27729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-94037000", "ebitda": "-33539000", "netIncome": "-89981000", "grossProfit": "141577000", "depreciation": "None", "totalRevenue": "218138000", "costOfRevenue": "76561000", "interestIncome": "None", "incomeBeforeTax": "-112943000", "interestExpense": "18906000", "operatingIncome": "-81931000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6975000", "reportedCurrency": "USD", "netInterestIncome": "-18906000", "nonInterestIncome": "None", "operatingExpenses": "223508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3195000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60498000", "sellingGeneralAndAdministrative": "207208000", "netIncomeFromContinuingOperations": "-105968000" }, "balance": { "goodwill": "334620000", "inventory": "55684000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1042710000", "longTermDebt": "151264000", "shortTermDebt": "10929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "582863000", "reportedCurrency": "USD", "retainedEarnings": "-246761000", "totalLiabilities": "273437000", "otherCurrentAssets": "6636000", "totalCurrentAssets": "107327000", "currentLongTermDebt": "8529000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935383000", "currentAccountsPayable": "28087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "177724000", "totalShareholderEquity": "624626000", "capitalLeaseObligations": "17931000", "otherCurrentLiabilities": "23698000", "totalCurrentLiabilities": "62714000", "otherNonCurrentLiabilities": "52000", "totalNonCurrentLiabilities": "210723000", "cashAndShortTermInvestments": "22576000", "commonStockSharesOutstanding": "101228857", "intangibleAssetsExcludingGoodwill": "582863000", "cashAndCashEquivalentsAtCarryingValue": "22576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89981000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1300000", "operatingCashflow": "-29775000", "capitalExpenditures": "2046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44329000", "cashflowFromInvestment": "-1994000", "stockBasedCompensation": "9235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+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": 8693000, "total_current_assets": 91043000, "total_assets": 1090075000, "short_term_debt": null, "long_term_debt": 159229000, "total_debt": 159229000, "total_liabilities": 290177000, "total_equity": 799898000, "shares_outstanding": 107564785, "goodwill_and_intangibles": 973785000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199371, "ticker_id": 8898, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "334620000", "inventory": "54384000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1090075000", "longTermDebt": "159229000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "639165000", "reportedCurrency": "USD", "retainedEarnings": "-156780000", "totalLiabilities": "290177000", "otherCurrentAssets": "679000", "totalCurrentAssets": "91043000", "currentLongTermDebt": "20095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "999032000", "currentAccountsPayable": "23873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "799898000", "capitalLeaseObligations": "19923000", "otherCurrentLiabilities": "16209000", "totalCurrentLiabilities": "72505000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "217672000", "cashAndShortTermInvestments": "8693000", "commonStockSharesOutstanding": "107564785", "intangibleAssetsExcludingGoodwill": "639165000", "cashAndCashEquivalentsAtCarryingValue": "8693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "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": 8693000, "short_term_investments": null, "net_receivables": 19259000, "inventory": 54384000, "other_current_assets": null, "total_current_assets": 91043000, "net_ppe": null, "goodwill": 334620000, "intangible_assets": 639165000, "goodwill_and_intangibles": 973785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 999032000, "total_assets": 1090075000, "short_term_debt": null, "accounts_payable": 23873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72505000, "long_term_debt": 159229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 217672000, "total_liabilities": 290177000, "total_debt": 159229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -156780000, "total_equity": 799898000, "shares_outstanding": 107564785, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "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": { "balance": { "goodwill": "334620000", "inventory": "54384000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1090075000", "longTermDebt": "159229000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "639165000", "reportedCurrency": "USD", "retainedEarnings": "-156780000", "totalLiabilities": "290177000", "otherCurrentAssets": "679000", "totalCurrentAssets": "91043000", "currentLongTermDebt": "20095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "999032000", "currentAccountsPayable": "23873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "799898000", "capitalLeaseObligations": "19923000", "otherCurrentLiabilities": "16209000", "totalCurrentLiabilities": "72505000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "217672000", "cashAndShortTermInvestments": "8693000", "commonStockSharesOutstanding": "107564785", "intangibleAssetsExcludingGoodwill": "639165000", "cashAndCashEquivalentsAtCarryingValue": "8693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 142472000, "cost_of_revenue": 55037000, "gross_profit": 87435000, "ebit": 1144000, "ebitda": 15048000, "pretax_income": -9974000, "tax_provision": 9602000, "net_income": -19576000, "net_income_to_common": -19576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12794000, "total_current_assets": 59037000, "total_assets": 184586000, "short_term_debt": 15442000, "long_term_debt": 1500000, "total_debt": 16942000, "total_liabilities": 145347000, "total_equity": 39239000, "shares_outstanding": 43707130, "goodwill_and_intangibles": 124063000 }, "cash_flow": { "operating_cash_flow": 3529000, "capital_expenditure": 1287000, "free_cash_flow": 4816000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199376, "ticker_id": 8898, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1144000", "ebitda": "15048000", "netIncome": "-19576000", "grossProfit": "87435000", "depreciation": "None", "totalRevenue": "142472000", "costOfRevenue": "55037000", "interestIncome": "53193", "incomeBeforeTax": "-9974000", "interestExpense": "11118000", "operatingIncome": "-1625000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9602000", "reportedCurrency": "USD", "netInterestIncome": "53193", "nonInterestIncome": "None", "operatingExpenses": "89060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6092000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13904000", "sellingGeneralAndAdministrative": "9133011", "netIncomeFromContinuingOperations": "-14427685" }, "balance": { "goodwill": "44489000", "inventory": "21611000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "184586000", "longTermDebt": "1500000", "shortTermDebt": "15442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "79574000", "reportedCurrency": "USD", "retainedEarnings": "-64849000", "totalLiabilities": "145347000", "otherCurrentAssets": "5894000", "totalCurrentAssets": "59037000", "currentLongTermDebt": "15442000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125549000", "currentAccountsPayable": "12680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "118865000", "totalShareholderEquity": "39239000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "12683000", "totalCurrentLiabilities": "40805000", "otherNonCurrentLiabilities": "571000", "totalNonCurrentLiabilities": "104542000", "cashAndShortTermInvestments": "12794000", "commonStockSharesOutstanding": "43707130", "intangibleAssetsExcludingGoodwill": "79574000", "cashAndCashEquivalentsAtCarryingValue": "12794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19576000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6010000", "operatingCashflow": "3529000", "capitalExpenditures": "1287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5162000", "cashflowFromInvestment": "-3787000", "stockBasedCompensation": "-1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142472000, "cost_of_revenue": 55037000, "gross_profit": 87435000, "research_and_development": 6092000, "selling_general_admin": 9133011, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1144000, "depreciation_amortisation": 13904000, "ebitda": 15048000, "interest_expense": 11118000, "interest_income": null, "other_non_operating": null, "pretax_income": -9974000, "tax_provision": 9602000, "effective_tax_rate": null, "net_income": -19576000, "net_income_continuing_ops": -14427685, "net_income_to_common": -19576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12794000, "short_term_investments": null, "net_receivables": 18738000, "inventory": 21611000, "other_current_assets": null, "total_current_assets": 59037000, "net_ppe": null, "goodwill": 44489000, "intangible_assets": 79574000, "goodwill_and_intangibles": 124063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 125549000, "total_assets": 184586000, "short_term_debt": 15442000, "accounts_payable": 12680000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40805000, "long_term_debt": 1500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 104542000, "total_liabilities": 145347000, "total_debt": 16942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64849000, "total_equity": 39239000, "shares_outstanding": 43707130, "operating_cash_flow": 3529000, "stock_based_compensation": -1900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3787000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5162000, "free_cash_flow": 4816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1144000", "ebitda": "15048000", "netIncome": "-19576000", "grossProfit": "87435000", "depreciation": "None", "totalRevenue": "142472000", "costOfRevenue": "55037000", "interestIncome": "53193", "incomeBeforeTax": "-9974000", "interestExpense": "11118000", "operatingIncome": "-1625000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9602000", "reportedCurrency": "USD", "netInterestIncome": "53193", "nonInterestIncome": "None", "operatingExpenses": "89060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6092000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13904000", "sellingGeneralAndAdministrative": "9133011", "netIncomeFromContinuingOperations": "-14427685" }, "balance": { "goodwill": "44489000", "inventory": "21611000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "184586000", "longTermDebt": "1500000", "shortTermDebt": "15442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "79574000", "reportedCurrency": "USD", "retainedEarnings": "-64849000", "totalLiabilities": "145347000", "otherCurrentAssets": "5894000", "totalCurrentAssets": "59037000", "currentLongTermDebt": "15442000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125549000", "currentAccountsPayable": "12680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "118865000", "totalShareholderEquity": "39239000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "12683000", "totalCurrentLiabilities": "40805000", "otherNonCurrentLiabilities": "571000", "totalNonCurrentLiabilities": "104542000", "cashAndShortTermInvestments": "12794000", "commonStockSharesOutstanding": "43707130", "intangibleAssetsExcludingGoodwill": "79574000", "cashAndCashEquivalentsAtCarryingValue": "12794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19576000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6010000", "operatingCashflow": "3529000", "capitalExpenditures": "1287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5162000", "cashflowFromInvestment": "-3787000", "stockBasedCompensation": "-1900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 94428000, "cost_of_revenue": 29096000, "gross_profit": 65332000, "ebit": 517000, "ebitda": 13938000, "pretax_income": -5764000, "tax_provision": -3394000, "net_income": -2370000, "net_income_to_common": -2370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 166792, "total_assets": 166792, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 177743, "total_equity": -10951, "shares_outstanding": 11678371, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7431000, "capital_expenditure": 1707000, "free_cash_flow": -5724000, "dividends_paid": 2044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199381, "ticker_id": 8898, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "517000", "ebitda": "13938000", "netIncome": "-2370000", "grossProfit": "65332000", "depreciation": "None", "totalRevenue": "94428000", "costOfRevenue": "29096000", "interestIncome": "None", "incomeBeforeTax": "-5764000", "interestExpense": "6281000", "operatingIncome": "528000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3394000", "reportedCurrency": "USD", "netInterestIncome": "-6281000", "nonInterestIncome": "None", "operatingExpenses": "64804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4383000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13421000", "sellingGeneralAndAdministrative": "60421000", "netIncomeFromContinuingOperations": "-2370000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "863", "currentDebt": "None", "investments": "None", "totalAssets": "166792", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10951", "totalLiabilities": "177743", "otherCurrentAssets": "166792", "totalCurrentAssets": "166792", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166792", "currentAccountsPayable": "177743", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-10951", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "177743", "totalCurrentLiabilities": "177743", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "11678371", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2370000", "profitLoss": "None", "dividendPayout": "2044000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4441000", "operatingCashflow": "-7431000", "capitalExpenditures": "1707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14319000", "cashflowFromInvestment": "-1707000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94428000, "cost_of_revenue": 29096000, "gross_profit": 65332000, "research_and_development": 4383000, "selling_general_admin": 60421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 517000, "depreciation_amortisation": 13421000, "ebitda": 13938000, "interest_expense": 6281000, "interest_income": null, "other_non_operating": null, "pretax_income": -5764000, "tax_provision": -3394000, "effective_tax_rate": null, "net_income": -2370000, "net_income_continuing_ops": -2370000, "net_income_to_common": -2370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 166792, "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": 166792, "total_assets": 166792, "short_term_debt": null, "accounts_payable": 177743, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177743, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 177743, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10951, "total_equity": -10951, "shares_outstanding": 11678371, "operating_cash_flow": -7431000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1707000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1707000, "dividends_paid": 2044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14319000, "free_cash_flow": -5724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "517000", "ebitda": "13938000", "netIncome": "-2370000", "grossProfit": "65332000", "depreciation": "None", "totalRevenue": "94428000", "costOfRevenue": "29096000", "interestIncome": "None", "incomeBeforeTax": "-5764000", "interestExpense": "6281000", "operatingIncome": "528000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3394000", "reportedCurrency": "USD", "netInterestIncome": "-6281000", "nonInterestIncome": "None", "operatingExpenses": "64804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4383000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13421000", "sellingGeneralAndAdministrative": "60421000", "netIncomeFromContinuingOperations": "-2370000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "863", "currentDebt": "None", "investments": "None", "totalAssets": "166792", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10951", "totalLiabilities": "177743", "otherCurrentAssets": "166792", "totalCurrentAssets": "166792", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166792", "currentAccountsPayable": "177743", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-10951", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "177743", "totalCurrentLiabilities": "177743", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "11678371", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2370000", "profitLoss": "None", "dividendPayout": "2044000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4441000", "operatingCashflow": "-7431000", "capitalExpenditures": "1707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14319000", "cashflowFromInvestment": "-1707000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 139797000, "cost_of_revenue": 78408000, "gross_profit": 61389000, "ebit": -30311000, "ebitda": -1151000, "pretax_income": -68043000, "tax_provision": -5213000, "net_income": -60310000, "net_income_to_common": -60310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31892000, "total_current_assets": 126943000, "total_assets": 816198000, "short_term_debt": 2882000, "long_term_debt": 135752000, "total_debt": 138634000, "total_liabilities": 316100000, "total_equity": 461879000, "shares_outstanding": 118217630, "goodwill_and_intangibles": 604669000 }, "cash_flow": { "operating_cash_flow": -1290000, "capital_expenditure": 861000, "free_cash_flow": -429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199357, "ticker_id": 8898, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30311000", "ebitda": "-1151000", "netIncome": "-60310000", "grossProfit": "61389000", "depreciation": "None", "totalRevenue": "139797000", "costOfRevenue": "78408000", "interestIncome": "None", "incomeBeforeTax": "-68043000", "interestExpense": "12399000", "operatingIncome": "-30311000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5213000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "91700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29160000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "177571000", "inventory": "54609000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "816198000", "longTermDebt": "135752000", "shortTermDebt": "2882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "427098000", "reportedCurrency": "USD", "retainedEarnings": "-518953000", "totalLiabilities": "316100000", "otherCurrentAssets": "11208000", "totalCurrentAssets": "126943000", "currentLongTermDebt": "771000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689255000", "currentAccountsPayable": "19465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "149011000", "totalShareholderEquity": "461879000", "capitalLeaseObligations": "12488000", "otherCurrentLiabilities": "52200000", "totalCurrentLiabilities": "74547000", "otherNonCurrentLiabilities": "21124000", "totalNonCurrentLiabilities": "241553000", "cashAndShortTermInvestments": "31892000", "commonStockSharesOutstanding": "118217630", "intangibleAssetsExcludingGoodwill": "427098000", "cashAndCashEquivalentsAtCarryingValue": "31892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "5177000", "operatingCashflow": "-1290000", "capitalExpenditures": "861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57295000", "cashflowFromInvestment": "79562000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139797000, "cost_of_revenue": 78408000, "gross_profit": 61389000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30311000, "depreciation_amortisation": 29160000, "ebitda": -1151000, "interest_expense": 12399000, "interest_income": null, "other_non_operating": null, "pretax_income": -68043000, "tax_provision": -5213000, "effective_tax_rate": null, "net_income": -60310000, "net_income_continuing_ops": null, "net_income_to_common": -60310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31892000, "short_term_investments": null, "net_receivables": 29234000, "inventory": 54609000, "other_current_assets": null, "total_current_assets": 126943000, "net_ppe": null, "goodwill": 177571000, "intangible_assets": 427098000, "goodwill_and_intangibles": 604669000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 689255000, "total_assets": 816198000, "short_term_debt": 2882000, "accounts_payable": 19465000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74547000, "long_term_debt": 135752000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241553000, "total_liabilities": 316100000, "total_debt": 138634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -518953000, "total_equity": 461879000, "shares_outstanding": 118217630, "operating_cash_flow": -1290000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 79562000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57295000, "free_cash_flow": -429000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30311000", "ebitda": "-1151000", "netIncome": "-60310000", "grossProfit": "61389000", "depreciation": "None", "totalRevenue": "139797000", "costOfRevenue": "78408000", "interestIncome": "None", "incomeBeforeTax": "-68043000", "interestExpense": "12399000", "operatingIncome": "-30311000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5213000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "91700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29160000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "177571000", "inventory": "54609000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "816198000", "longTermDebt": "135752000", "shortTermDebt": "2882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "427098000", "reportedCurrency": "USD", "retainedEarnings": "-518953000", "totalLiabilities": "316100000", "otherCurrentAssets": "11208000", "totalCurrentAssets": "126943000", "currentLongTermDebt": "771000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689255000", "currentAccountsPayable": "19465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "149011000", "totalShareholderEquity": "461879000", "capitalLeaseObligations": "12488000", "otherCurrentLiabilities": "52200000", "totalCurrentLiabilities": "74547000", "otherNonCurrentLiabilities": "21124000", "totalNonCurrentLiabilities": "241553000", "cashAndShortTermInvestments": "31892000", "commonStockSharesOutstanding": "118217630", "intangibleAssetsExcludingGoodwill": "427098000", "cashAndCashEquivalentsAtCarryingValue": "31892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "5177000", "operatingCashflow": "-1290000", "capitalExpenditures": "861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57295000", "cashflowFromInvestment": "79562000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29160000", "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": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 132274000, "cost_of_revenue": 69829000, "gross_profit": 62445000, "ebit": -181507000, "ebitda": -151483000, "pretax_income": -194202000, "tax_provision": -8976000, "net_income": -169439000, "net_income_to_common": -169439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10476000, "total_current_assets": 105347000, "total_assets": 797749000, "short_term_debt": 18633000, "long_term_debt": 163174000, "total_debt": 181807000, "total_liabilities": 248783000, "total_equity": 499138000, "shares_outstanding": 112475039, "goodwill_and_intangibles": 676319000 }, "cash_flow": { "operating_cash_flow": -11526000, "capital_expenditure": 2569000, "free_cash_flow": -8957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199359, "ticker_id": 8898, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-181507000", "ebitda": "-151483000", "netIncome": "-169439000", "grossProfit": "62445000", "depreciation": "None", "totalRevenue": "132274000", "costOfRevenue": "69829000", "interestIncome": "None", "incomeBeforeTax": "-194202000", "interestExpense": "12695000", "operatingIncome": "-31364000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-8976000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "93809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30024000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "177571000", "inventory": "59148000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "797749000", "longTermDebt": "163174000", "shortTermDebt": "18633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "498748000", "reportedCurrency": "USD", "retainedEarnings": "-458643000", "totalLiabilities": "248783000", "otherCurrentAssets": "6808000", "totalCurrentAssets": "105347000", "currentLongTermDebt": "15812000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "692402000", "currentAccountsPayable": "31366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193084000", "totalShareholderEquity": "499138000", "capitalLeaseObligations": "14098000", "otherCurrentLiabilities": "16345000", "totalCurrentLiabilities": "68811000", "otherNonCurrentLiabilities": "104000", "totalNonCurrentLiabilities": "179972000", "cashAndShortTermInvestments": "10476000", "commonStockSharesOutstanding": "112475039", "intangibleAssetsExcludingGoodwill": "498748000", "cashAndCashEquivalentsAtCarryingValue": "10476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-169439000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6044000", "operatingCashflow": "-11526000", "capitalExpenditures": "2569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10074000", "cashflowFromInvestment": "-3334000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132274000, "cost_of_revenue": 69829000, "gross_profit": 62445000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -181507000, "depreciation_amortisation": 30024000, "ebitda": -151483000, "interest_expense": 12695000, "interest_income": null, "other_non_operating": null, "pretax_income": -194202000, "tax_provision": -8976000, "effective_tax_rate": null, "net_income": -169439000, "net_income_continuing_ops": null, "net_income_to_common": -169439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10476000, "short_term_investments": null, "net_receivables": 28915000, "inventory": 59148000, "other_current_assets": null, "total_current_assets": 105347000, "net_ppe": null, "goodwill": 177571000, "intangible_assets": 498748000, "goodwill_and_intangibles": 676319000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 692402000, "total_assets": 797749000, "short_term_debt": 18633000, "accounts_payable": 31366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68811000, "long_term_debt": 163174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179972000, "total_liabilities": 248783000, "total_debt": 181807000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458643000, "total_equity": 499138000, "shares_outstanding": 112475039, "operating_cash_flow": -11526000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3334000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10074000, "free_cash_flow": -8957000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-181507000", "ebitda": "-151483000", "netIncome": "-169439000", "grossProfit": "62445000", "depreciation": "None", "totalRevenue": "132274000", "costOfRevenue": "69829000", "interestIncome": "None", "incomeBeforeTax": "-194202000", "interestExpense": "12695000", "operatingIncome": "-31364000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-8976000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "93809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30024000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "177571000", "inventory": "59148000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "797749000", "longTermDebt": "163174000", "shortTermDebt": "18633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "498748000", "reportedCurrency": "USD", "retainedEarnings": "-458643000", "totalLiabilities": "248783000", "otherCurrentAssets": "6808000", "totalCurrentAssets": "105347000", "currentLongTermDebt": "15812000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "692402000", "currentAccountsPayable": "31366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193084000", "totalShareholderEquity": "499138000", "capitalLeaseObligations": "14098000", "otherCurrentLiabilities": "16345000", "totalCurrentLiabilities": "68811000", "otherNonCurrentLiabilities": "104000", "totalNonCurrentLiabilities": "179972000", "cashAndShortTermInvestments": "10476000", "commonStockSharesOutstanding": "112475039", "intangibleAssetsExcludingGoodwill": "498748000", "cashAndCashEquivalentsAtCarryingValue": "10476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-169439000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6044000", "operatingCashflow": "-11526000", "capitalExpenditures": "2569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10074000", "cashflowFromInvestment": "-3334000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30024000", "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": "2026-06-07T00:19:58.935352+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": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199360, "ticker_id": 8898, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "cashflow": { "netIncome": "-20735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "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": 0, "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": { "cashflow": { "netIncome": "-20735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 142286000, "cost_of_revenue": 44720000, "gross_profit": 97566000, "ebit": -26047000, "ebitda": -1124000, "pretax_income": -33279000, "tax_provision": 2463000, "net_income": -32368000, "net_income_to_common": -32368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14802000, "total_current_assets": 103622000, "total_assets": 975860000, "short_term_debt": 32245000, "long_term_debt": 137137000, "total_debt": 169382000, "total_liabilities": 245923000, "total_equity": 662319000, "shares_outstanding": 113602000, "goodwill_and_intangibles": 856027000 }, "cash_flow": { "operating_cash_flow": 2562000, "capital_expenditure": 1422000, "free_cash_flow": 3984000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199361, "ticker_id": 8898, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26047000", "ebitda": "-1124000", "netIncome": "-32368000", "grossProfit": "97566000", "depreciation": "None", "totalRevenue": "142286000", "costOfRevenue": "44720000", "interestIncome": "None", "incomeBeforeTax": "-33279000", "interestExpense": "8444000", "operatingIncome": "-31078000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2463000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "128644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1805000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24923000", "sellingGeneralAndAdministrative": "81918000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "329589000", "inventory": "53104000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "975860000", "longTermDebt": "137137000", "shortTermDebt": "32245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "526438000", "reportedCurrency": "USD", "retainedEarnings": "-289204000", "totalLiabilities": "245923000", "otherCurrentAssets": "9440000", "totalCurrentAssets": "103622000", "currentLongTermDebt": "29479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "872238000", "currentAccountsPayable": "25087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "182106000", "totalShareholderEquity": "662319000", "capitalLeaseObligations": "15490000", "otherCurrentLiabilities": "19560000", "totalCurrentLiabilities": "76892000", "otherNonCurrentLiabilities": "105000", "totalNonCurrentLiabilities": "169031000", "cashAndShortTermInvestments": "14802000", "commonStockSharesOutstanding": "113602000", "intangibleAssetsExcludingGoodwill": "526438000", "cashAndCashEquivalentsAtCarryingValue": "14802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32368000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2408000", "operatingCashflow": "2562000", "capitalExpenditures": "1422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5732000", "cashflowFromInvestment": "-1524000", "stockBasedCompensation": "4866000", "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": "25681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142286000, "cost_of_revenue": 44720000, "gross_profit": 97566000, "research_and_development": 1805000, "selling_general_admin": 81918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26047000, "depreciation_amortisation": 24923000, "ebitda": -1124000, "interest_expense": 8444000, "interest_income": null, "other_non_operating": null, "pretax_income": -33279000, "tax_provision": 2463000, "effective_tax_rate": null, "net_income": -32368000, "net_income_continuing_ops": null, "net_income_to_common": -32368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14802000, "short_term_investments": null, "net_receivables": 26276000, "inventory": 53104000, "other_current_assets": null, "total_current_assets": 103622000, "net_ppe": null, "goodwill": 329589000, "intangible_assets": 526438000, "goodwill_and_intangibles": 856027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 872238000, "total_assets": 975860000, "short_term_debt": 32245000, "accounts_payable": 25087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76892000, "long_term_debt": 137137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 169031000, "total_liabilities": 245923000, "total_debt": 169382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -289204000, "total_equity": 662319000, "shares_outstanding": 113602000, "operating_cash_flow": 2562000, "stock_based_compensation": 4866000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1422000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1524000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5732000, "free_cash_flow": 3984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26047000", "ebitda": "-1124000", "netIncome": "-32368000", "grossProfit": "97566000", "depreciation": "None", "totalRevenue": "142286000", "costOfRevenue": "44720000", "interestIncome": "None", "incomeBeforeTax": "-33279000", "interestExpense": "8444000", "operatingIncome": "-31078000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2463000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "128644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1805000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24923000", "sellingGeneralAndAdministrative": "81918000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "329589000", "inventory": "53104000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "975860000", "longTermDebt": "137137000", "shortTermDebt": "32245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "526438000", "reportedCurrency": "USD", "retainedEarnings": "-289204000", "totalLiabilities": "245923000", "otherCurrentAssets": "9440000", "totalCurrentAssets": "103622000", "currentLongTermDebt": "29479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "872238000", "currentAccountsPayable": "25087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "182106000", "totalShareholderEquity": "662319000", "capitalLeaseObligations": "15490000", "otherCurrentLiabilities": "19560000", "totalCurrentLiabilities": "76892000", "otherNonCurrentLiabilities": "105000", "totalNonCurrentLiabilities": "169031000", "cashAndShortTermInvestments": "14802000", "commonStockSharesOutstanding": "113602000", "intangibleAssetsExcludingGoodwill": "526438000", "cashAndCashEquivalentsAtCarryingValue": "14802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32368000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2408000", "operatingCashflow": "2562000", "capitalExpenditures": "1422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5732000", "cashflowFromInvestment": "-1524000", "stockBasedCompensation": "4866000", "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": "25681000", "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": "2026-06-07T00:19:58.935352+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": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199363, "ticker_id": 8898, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "cashflow": { "netIncome": "-13145000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "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": 0, "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": { "cashflow": { "netIncome": "-13145000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 131582000, "cost_of_revenue": 37404000, "gross_profit": 94178000, "ebit": -27506000, "ebitda": 1730000, "pretax_income": -15259000, "tax_provision": -2353000, "net_income": -10075000, "net_income_to_common": -10075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19691000, "total_current_assets": 107223000, "total_assets": 1013646000, "short_term_debt": 29033000, "long_term_debt": 145289000, "total_debt": 174322000, "total_liabilities": 253212000, "total_equity": 618608000, "shares_outstanding": 110451000, "goodwill_and_intangibles": 889303000 }, "cash_flow": { "operating_cash_flow": -11382000, "capital_expenditure": 1286000, "free_cash_flow": -10096000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199364, "ticker_id": 8898, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27506000", "ebitda": "1730000", "netIncome": "-10075000", "grossProfit": "94178000", "depreciation": "None", "totalRevenue": "131582000", "costOfRevenue": "37404000", "interestIncome": "None", "incomeBeforeTax": "-15259000", "interestExpense": "8711000", "operatingIncome": "-27506000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2353000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "121684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1805000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29236000", "sellingGeneralAndAdministrative": "119879000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334620000", "inventory": "50696000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1013646000", "longTermDebt": "145289000", "shortTermDebt": "29033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "554683000", "reportedCurrency": "USD", "retainedEarnings": "-256836000", "totalLiabilities": "253212000", "otherCurrentAssets": "7629000", "totalCurrentAssets": "107223000", "currentLongTermDebt": "26237000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "906423000", "currentAccountsPayable": "19711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188493000", "totalShareholderEquity": "618608000", "capitalLeaseObligations": "16967000", "otherCurrentLiabilities": "24086000", "totalCurrentLiabilities": "72830000", "otherNonCurrentLiabilities": "105000", "totalNonCurrentLiabilities": "180382000", "cashAndShortTermInvestments": "19691000", "commonStockSharesOutstanding": "110451000", "intangibleAssetsExcludingGoodwill": "554683000", "cashAndCashEquivalentsAtCarryingValue": "19691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10075000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4988000", "operatingCashflow": "-11382000", "capitalExpenditures": "1286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11314000", "cashflowFromInvestment": "-1396000", "stockBasedCompensation": "4526000", "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": "30190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131582000, "cost_of_revenue": 37404000, "gross_profit": 94178000, "research_and_development": 1805000, "selling_general_admin": 119879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27506000, "depreciation_amortisation": 29236000, "ebitda": 1730000, "interest_expense": 8711000, "interest_income": null, "other_non_operating": null, "pretax_income": -15259000, "tax_provision": -2353000, "effective_tax_rate": null, "net_income": -10075000, "net_income_continuing_ops": null, "net_income_to_common": -10075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19691000, "short_term_investments": null, "net_receivables": 29671000, "inventory": 50696000, "other_current_assets": null, "total_current_assets": 107223000, "net_ppe": null, "goodwill": 334620000, "intangible_assets": 554683000, "goodwill_and_intangibles": 889303000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 906423000, "total_assets": 1013646000, "short_term_debt": 29033000, "accounts_payable": 19711000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72830000, "long_term_debt": 145289000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 180382000, "total_liabilities": 253212000, "total_debt": 174322000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256836000, "total_equity": 618608000, "shares_outstanding": 110451000, "operating_cash_flow": -11382000, "stock_based_compensation": 4526000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1396000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11314000, "free_cash_flow": -10096000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27506000", "ebitda": "1730000", "netIncome": "-10075000", "grossProfit": "94178000", "depreciation": "None", "totalRevenue": "131582000", "costOfRevenue": "37404000", "interestIncome": "None", "incomeBeforeTax": "-15259000", "interestExpense": "8711000", "operatingIncome": "-27506000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2353000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "121684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1805000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29236000", "sellingGeneralAndAdministrative": "119879000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334620000", "inventory": "50696000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1013646000", "longTermDebt": "145289000", "shortTermDebt": "29033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "554683000", "reportedCurrency": "USD", "retainedEarnings": "-256836000", "totalLiabilities": "253212000", "otherCurrentAssets": "7629000", "totalCurrentAssets": "107223000", "currentLongTermDebt": "26237000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "906423000", "currentAccountsPayable": "19711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188493000", "totalShareholderEquity": "618608000", "capitalLeaseObligations": "16967000", "otherCurrentLiabilities": "24086000", "totalCurrentLiabilities": "72830000", "otherNonCurrentLiabilities": "105000", "totalNonCurrentLiabilities": "180382000", "cashAndShortTermInvestments": "19691000", "commonStockSharesOutstanding": "110451000", "intangibleAssetsExcludingGoodwill": "554683000", "cashAndCashEquivalentsAtCarryingValue": "19691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10075000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4988000", "operatingCashflow": "-11382000", "capitalExpenditures": "1286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11314000", "cashflowFromInvestment": "-1396000", "stockBasedCompensation": "4526000", "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": "30190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 108800000, "cost_of_revenue": 35403000, "gross_profit": 73397000, "ebit": -46704000, "ebitda": -18484000, "pretax_income": -71654000, "tax_provision": -2466000, "net_income": -78209000, "net_income_to_common": -78209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22576000, "total_current_assets": 107327000, "total_assets": 1042710000, "short_term_debt": 10929000, "long_term_debt": null, "total_debt": 10929000, "total_liabilities": 273437000, "total_equity": 624626000, "shares_outstanding": 122076410, "goodwill_and_intangibles": 917483000 }, "cash_flow": { "operating_cash_flow": -13410000, "capital_expenditure": 449000, "free_cash_flow": -12961000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199365, "ticker_id": 8898, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46704000", "ebitda": "-18484000", "netIncome": "-78209000", "grossProfit": "73397000", "depreciation": "None", "totalRevenue": "108800000", "costOfRevenue": "35403000", "interestIncome": "None", "incomeBeforeTax": "-71654000", "interestExpense": "10056000", "operatingIncome": "-46704000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2466000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "120101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "475000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28220000", "sellingGeneralAndAdministrative": "106521000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334620000", "inventory": "55684000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1042710000", "longTermDebt": "None", "shortTermDebt": "10929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "582863000", "reportedCurrency": "None", "retainedEarnings": "-246761000", "totalLiabilities": "273437000", "otherCurrentAssets": "6636000", "totalCurrentAssets": "107327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935383000", "currentAccountsPayable": "28087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "177724000", "totalShareholderEquity": "624626000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23698000", "totalCurrentLiabilities": "62714000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "210723000", "cashAndShortTermInvestments": "22576000", "commonStockSharesOutstanding": "122076410", "intangibleAssetsExcludingGoodwill": "582863000", "cashAndCashEquivalentsAtCarryingValue": "22576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60567000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "11439000", "operatingCashflow": "-13410000", "capitalExpenditures": "449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15047000", "cashflowFromInvestment": "-610000", "stockBasedCompensation": "3759000", "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": "29344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108800000, "cost_of_revenue": 35403000, "gross_profit": 73397000, "research_and_development": 475000, "selling_general_admin": 106521000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46704000, "depreciation_amortisation": 28220000, "ebitda": -18484000, "interest_expense": 10056000, "interest_income": null, "other_non_operating": null, "pretax_income": -71654000, "tax_provision": -2466000, "effective_tax_rate": null, "net_income": -78209000, "net_income_continuing_ops": null, "net_income_to_common": -78209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22576000, "short_term_investments": null, "net_receivables": 22431000, "inventory": 55684000, "other_current_assets": null, "total_current_assets": 107327000, "net_ppe": null, "goodwill": 334620000, "intangible_assets": 582863000, "goodwill_and_intangibles": 917483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 935383000, "total_assets": 1042710000, "short_term_debt": 10929000, "accounts_payable": 28087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62714000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 210723000, "total_liabilities": 273437000, "total_debt": 10929000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246761000, "total_equity": 624626000, "shares_outstanding": 122076410, "operating_cash_flow": -13410000, "stock_based_compensation": 3759000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -610000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15047000, "free_cash_flow": -12961000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46704000", "ebitda": "-18484000", "netIncome": "-78209000", "grossProfit": "73397000", "depreciation": "None", "totalRevenue": "108800000", "costOfRevenue": "35403000", "interestIncome": "None", "incomeBeforeTax": "-71654000", "interestExpense": "10056000", "operatingIncome": "-46704000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2466000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "120101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "475000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28220000", "sellingGeneralAndAdministrative": "106521000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334620000", "inventory": "55684000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1042710000", "longTermDebt": "None", "shortTermDebt": "10929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "582863000", "reportedCurrency": "None", "retainedEarnings": "-246761000", "totalLiabilities": "273437000", "otherCurrentAssets": "6636000", "totalCurrentAssets": "107327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935383000", "currentAccountsPayable": "28087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "177724000", "totalShareholderEquity": "624626000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23698000", "totalCurrentLiabilities": "62714000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "210723000", "cashAndShortTermInvestments": "22576000", "commonStockSharesOutstanding": "122076410", "intangibleAssetsExcludingGoodwill": "582863000", "cashAndCashEquivalentsAtCarryingValue": "22576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60567000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "11439000", "operatingCashflow": "-13410000", "capitalExpenditures": "449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15047000", "cashflowFromInvestment": "-610000", "stockBasedCompensation": "3759000", "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": "29344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 89854000, "cost_of_revenue": 86197000, "gross_profit": 3657000, "ebit": -129373000, "ebitda": -106216000, "pretax_income": -138981000, "tax_provision": -6583000, "net_income": -107151000, "net_income_to_common": -107151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8693000, "total_current_assets": 91043000, "total_assets": 1090075000, "short_term_debt": 22136000, "long_term_debt": 151264000, "total_debt": 173400000, "total_liabilities": 290177000, "total_equity": 639239000, "shares_outstanding": 107565000, "goodwill_and_intangibles": 973785000 }, "cash_flow": { "operating_cash_flow": -42507000, "capital_expenditure": 1248000, "free_cash_flow": -41259000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199366, "ticker_id": 8898, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-129373000", "ebitda": "-106216000", "netIncome": "-107151000", "grossProfit": "3657000", "depreciation": "None", "totalRevenue": "89854000", "costOfRevenue": "86197000", "interestIncome": "None", "incomeBeforeTax": "-138981000", "interestExpense": "9608000", "operatingIncome": "-54324000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6583000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "57981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2667000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23157000", "sellingGeneralAndAdministrative": "4003477", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334620000", "inventory": "54384000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1090075000", "longTermDebt": "151264000", "shortTermDebt": "22136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "639165000", "reportedCurrency": "USD", "retainedEarnings": "-156780000", "totalLiabilities": "290177000", "otherCurrentAssets": "8422000", "totalCurrentAssets": "91043000", "currentLongTermDebt": "8529000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "999032000", "currentAccountsPayable": "24246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "199247000", "totalShareholderEquity": "639239000", "capitalLeaseObligations": "17931000", "otherCurrentLiabilities": "15836000", "totalCurrentLiabilities": "72505000", "otherNonCurrentLiabilities": "52000", "totalNonCurrentLiabilities": "217672000", "cashAndShortTermInvestments": "8693000", "commonStockSharesOutstanding": "107565000", "intangibleAssetsExcludingGoodwill": "639165000", "cashAndCashEquivalentsAtCarryingValue": "8693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58312000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3313000", "operatingCashflow": "-42507000", "capitalExpenditures": "1248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "316674000", "cashflowFromInvestment": "-272638000", "stockBasedCompensation": "3868000", "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": "17586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89854000, "cost_of_revenue": 86197000, "gross_profit": 3657000, "research_and_development": 2667000, "selling_general_admin": 4003477, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -129373000, "depreciation_amortisation": 23157000, "ebitda": -106216000, "interest_expense": 9608000, "interest_income": null, "other_non_operating": null, "pretax_income": -138981000, "tax_provision": -6583000, "effective_tax_rate": null, "net_income": -107151000, "net_income_continuing_ops": null, "net_income_to_common": -107151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8693000, "short_term_investments": null, "net_receivables": 19544000, "inventory": 54384000, "other_current_assets": null, "total_current_assets": 91043000, "net_ppe": null, "goodwill": 334620000, "intangible_assets": 639165000, "goodwill_and_intangibles": 973785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 999032000, "total_assets": 1090075000, "short_term_debt": 22136000, "accounts_payable": 24246000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72505000, "long_term_debt": 151264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 217672000, "total_liabilities": 290177000, "total_debt": 173400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -156780000, "total_equity": 639239000, "shares_outstanding": 107565000, "operating_cash_flow": -42507000, "stock_based_compensation": 3868000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1248000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -272638000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 316674000, "free_cash_flow": -41259000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-129373000", "ebitda": "-106216000", "netIncome": "-107151000", "grossProfit": "3657000", "depreciation": "None", "totalRevenue": "89854000", "costOfRevenue": "86197000", "interestIncome": "None", "incomeBeforeTax": "-138981000", "interestExpense": "9608000", "operatingIncome": "-54324000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6583000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "57981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2667000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23157000", "sellingGeneralAndAdministrative": "4003477", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334620000", "inventory": "54384000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1090075000", "longTermDebt": "151264000", "shortTermDebt": "22136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "639165000", "reportedCurrency": "USD", "retainedEarnings": "-156780000", "totalLiabilities": "290177000", "otherCurrentAssets": "8422000", "totalCurrentAssets": "91043000", "currentLongTermDebt": "8529000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "999032000", "currentAccountsPayable": "24246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "199247000", "totalShareholderEquity": "639239000", "capitalLeaseObligations": "17931000", "otherCurrentLiabilities": "15836000", "totalCurrentLiabilities": "72505000", "otherNonCurrentLiabilities": "52000", "totalNonCurrentLiabilities": "217672000", "cashAndShortTermInvestments": "8693000", "commonStockSharesOutstanding": "107565000", "intangibleAssetsExcludingGoodwill": "639165000", "cashAndCashEquivalentsAtCarryingValue": "8693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58312000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3313000", "operatingCashflow": "-42507000", "capitalExpenditures": "1248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "316674000", "cashflowFromInvestment": "-272638000", "stockBasedCompensation": "3868000", "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": "17586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 54400000, "cost_of_revenue": 17701500, "gross_profit": 36698500, "ebit": -23352000, "ebitda": -17605500, "pretax_income": -35827000, "tax_provision": 1233000, "net_income": -39104500, "net_income_to_common": -39104500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21089000, "total_current_assets": 107327000, "total_assets": 1042710000, "short_term_debt": 10929000, "long_term_debt": null, "total_debt": 10929000, "total_liabilities": 273437000, "total_equity": 624626000, "shares_outstanding": 122076410, "goodwill_and_intangibles": 917483000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199368, "ticker_id": 8898, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23352000", "ebitda": "-17605500", "netIncome": "-39104500", "grossProfit": "36698500", "depreciation": "None", "totalRevenue": "54400000", "costOfRevenue": "17701500", "interestIncome": "None", "incomeBeforeTax": "-35827000", "interestExpense": "None", "operatingIncome": "-23352000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1233000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "67497500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "237500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17701500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5746500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334620000", "inventory": "55684000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1042710000", "longTermDebt": "None", "shortTermDebt": "10929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "582863000", "reportedCurrency": "None", "retainedEarnings": "-246761000", "totalLiabilities": "273437000", "otherCurrentAssets": "9224000", "totalCurrentAssets": "107327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935383000", "currentAccountsPayable": "28087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175324000", "totalShareholderEquity": "624626000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23698000", "totalCurrentLiabilities": "62714000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "210723000", "cashAndShortTermInvestments": "21089000", "commonStockSharesOutstanding": "122076410", "intangibleAssetsExcludingGoodwill": "582863000", "cashAndCashEquivalentsAtCarryingValue": "21089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30283500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "1879500", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54400000, "cost_of_revenue": 17701500, "gross_profit": 36698500, "research_and_development": 237500, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23352000, "depreciation_amortisation": 5746500, "ebitda": -17605500, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -35827000, "tax_provision": 1233000, "effective_tax_rate": null, "net_income": -39104500, "net_income_continuing_ops": null, "net_income_to_common": -39104500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21089000, "short_term_investments": null, "net_receivables": 21330000, "inventory": 55684000, "other_current_assets": null, "total_current_assets": 107327000, "net_ppe": null, "goodwill": 334620000, "intangible_assets": 582863000, "goodwill_and_intangibles": 917483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 935383000, "total_assets": 1042710000, "short_term_debt": 10929000, "accounts_payable": 28087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62714000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 210723000, "total_liabilities": 273437000, "total_debt": 10929000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246761000, "total_equity": 624626000, "shares_outstanding": 122076410, "operating_cash_flow": null, "stock_based_compensation": 1879500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "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": { "ebit": "-23352000", "ebitda": "-17605500", "netIncome": "-39104500", "grossProfit": "36698500", "depreciation": "None", "totalRevenue": "54400000", "costOfRevenue": "17701500", "interestIncome": "None", "incomeBeforeTax": "-35827000", "interestExpense": "None", "operatingIncome": "-23352000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1233000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "67497500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "237500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17701500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5746500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334620000", "inventory": "55684000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1042710000", "longTermDebt": "None", "shortTermDebt": "10929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "582863000", "reportedCurrency": "None", "retainedEarnings": "-246761000", "totalLiabilities": "273437000", "otherCurrentAssets": "9224000", "totalCurrentAssets": "107327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935383000", "currentAccountsPayable": "28087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175324000", "totalShareholderEquity": "624626000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23698000", "totalCurrentLiabilities": "62714000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "210723000", "cashAndShortTermInvestments": "21089000", "commonStockSharesOutstanding": "122076410", "intangibleAssetsExcludingGoodwill": "582863000", "cashAndCashEquivalentsAtCarryingValue": "21089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30283500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "1879500", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 109338000, "cost_of_revenue": 41158000, "gross_profit": 68180000, "ebit": -35227000, "ebitda": -23734000, "pretax_income": -41289000, "tax_provision": -4509000, "net_income": -11772000, "net_income_to_common": -11772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18900000, "total_current_assets": 117732000, "total_assets": 1086821000, "short_term_debt": 58013000, "long_term_debt": 155163000, "total_debt": 213176000, "total_liabilities": 318251000, "total_equity": 615277000, "shares_outstanding": 108016112, "goodwill_and_intangibles": 946350000 }, "cash_flow": { "operating_cash_flow": -16365000, "capital_expenditure": 1142000, "free_cash_flow": -15223000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199369, "ticker_id": 8898, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35227000", "ebitda": "-23734000", "netIncome": "-11772000", "grossProfit": "68180000", "depreciation": "None", "totalRevenue": "109338000", "costOfRevenue": "41158000", "interestIncome": "None", "incomeBeforeTax": "-41289000", "interestExpense": "3274000", "operatingIncome": "-35227000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4509000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "100619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2720000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11493000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334971000", "inventory": "67719000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1086821000", "longTermDebt": "155163000", "shortTermDebt": "58013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "611379000", "reportedCurrency": "USD", "retainedEarnings": "-217232000", "totalLiabilities": "318251000", "otherCurrentAssets": "7243000", "totalCurrentAssets": "117732000", "currentLongTermDebt": "55636000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969089000", "currentAccountsPayable": "33018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229926000", "totalShareholderEquity": "615277000", "capitalLeaseObligations": "19127000", "otherCurrentLiabilities": "20899000", "totalCurrentLiabilities": "111930000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206321000", "cashAndShortTermInvestments": "18900000", "commonStockSharesOutstanding": "108016112", "intangibleAssetsExcludingGoodwill": "611379000", "cashAndCashEquivalentsAtCarryingValue": "18900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-12739000", "operatingCashflow": "-16365000", "capitalExpenditures": "1142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29282000", "cashflowFromInvestment": "-1384000", "stockBasedCompensation": "5476000", "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": "28671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109338000, "cost_of_revenue": 41158000, "gross_profit": 68180000, "research_and_development": 2720000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35227000, "depreciation_amortisation": 11493000, "ebitda": -23734000, "interest_expense": 3274000, "interest_income": null, "other_non_operating": null, "pretax_income": -41289000, "tax_provision": -4509000, "effective_tax_rate": null, "net_income": -11772000, "net_income_continuing_ops": null, "net_income_to_common": -11772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18900000, "short_term_investments": null, "net_receivables": 23870000, "inventory": 67719000, "other_current_assets": null, "total_current_assets": 117732000, "net_ppe": null, "goodwill": 334971000, "intangible_assets": 611379000, "goodwill_and_intangibles": 946350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 969089000, "total_assets": 1086821000, "short_term_debt": 58013000, "accounts_payable": 33018000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111930000, "long_term_debt": 155163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206321000, "total_liabilities": 318251000, "total_debt": 213176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -217232000, "total_equity": 615277000, "shares_outstanding": 108016112, "operating_cash_flow": -16365000, "stock_based_compensation": 5476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1384000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29282000, "free_cash_flow": -15223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35227000", "ebitda": "-23734000", "netIncome": "-11772000", "grossProfit": "68180000", "depreciation": "None", "totalRevenue": "109338000", "costOfRevenue": "41158000", "interestIncome": "None", "incomeBeforeTax": "-41289000", "interestExpense": "3274000", "operatingIncome": "-35227000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4509000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "100619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2720000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11493000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334971000", "inventory": "67719000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1086821000", "longTermDebt": "155163000", "shortTermDebt": "58013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "611379000", "reportedCurrency": "USD", "retainedEarnings": "-217232000", "totalLiabilities": "318251000", "otherCurrentAssets": "7243000", "totalCurrentAssets": "117732000", "currentLongTermDebt": "55636000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969089000", "currentAccountsPayable": "33018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229926000", "totalShareholderEquity": "615277000", "capitalLeaseObligations": "19127000", "otherCurrentLiabilities": "20899000", "totalCurrentLiabilities": "111930000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206321000", "cashAndShortTermInvestments": "18900000", "commonStockSharesOutstanding": "108016112", "intangibleAssetsExcludingGoodwill": "611379000", "cashAndCashEquivalentsAtCarryingValue": "18900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-12739000", "operatingCashflow": "-16365000", "capitalExpenditures": "1142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29282000", "cashflowFromInvestment": "-1384000", "stockBasedCompensation": "5476000", "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": "28671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 54669000, "cost_of_revenue": 20579000, "gross_profit": 34090000, "ebit": -17613500, "ebitda": -3668500, "pretax_income": -20644500, "tax_provision": 2254500, "net_income": -14707000, "net_income_to_common": -14707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18900000, "total_current_assets": 117732000, "total_assets": 1086821000, "short_term_debt": 58013000, "long_term_debt": null, "total_debt": 58013000, "total_liabilities": 318251000, "total_equity": 615277000, "shares_outstanding": 87032559, "goodwill_and_intangibles": 946350000 }, "cash_flow": { "operating_cash_flow": -8182499, "capital_expenditure": 571000, "free_cash_flow": -7611499, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199370, "ticker_id": 8898, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17613500", "ebitda": "-3668500", "netIncome": "-14707000", "grossProfit": "34090000", "depreciation": "None", "totalRevenue": "54669000", "costOfRevenue": "20579000", "interestIncome": "None", "incomeBeforeTax": "-20644500", "interestExpense": "None", "operatingIncome": "-17613500", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "2254500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "51703500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1360000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13945000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334971000", "inventory": "67719000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1086821000", "longTermDebt": "None", "shortTermDebt": "58013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "611379000", "reportedCurrency": "None", "retainedEarnings": "-217232000", "totalLiabilities": "318251000", "otherCurrentAssets": "7243000", "totalCurrentAssets": "117732000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969089000", "currentAccountsPayable": "33018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "227549000", "totalShareholderEquity": "615277000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20899000", "totalCurrentLiabilities": "111930000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206321000", "cashAndShortTermInvestments": "18900000", "commonStockSharesOutstanding": "87032559", "intangibleAssetsExcludingGoodwill": "611379000", "cashAndCashEquivalentsAtCarryingValue": "18900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14707000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "-6369500", "operatingCashflow": "-8182499", "capitalExpenditures": "571000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14641000", "cashflowFromInvestment": "-692000", "stockBasedCompensation": "2738000", "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": "14335500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54669000, "cost_of_revenue": 20579000, "gross_profit": 34090000, "research_and_development": 1360000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17613500, "depreciation_amortisation": 13945000, "ebitda": -3668500, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -20644500, "tax_provision": 2254500, "effective_tax_rate": null, "net_income": -14707000, "net_income_continuing_ops": null, "net_income_to_common": -14707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18900000, "short_term_investments": null, "net_receivables": 23870000, "inventory": 67719000, "other_current_assets": null, "total_current_assets": 117732000, "net_ppe": null, "goodwill": 334971000, "intangible_assets": 611379000, "goodwill_and_intangibles": 946350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 969089000, "total_assets": 1086821000, "short_term_debt": 58013000, "accounts_payable": 33018000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111930000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206321000, "total_liabilities": 318251000, "total_debt": 58013000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -217232000, "total_equity": 615277000, "shares_outstanding": 87032559, "operating_cash_flow": -8182499, "stock_based_compensation": 2738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 571000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14641000, "free_cash_flow": -7611499, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17613500", "ebitda": "-3668500", "netIncome": "-14707000", "grossProfit": "34090000", "depreciation": "None", "totalRevenue": "54669000", "costOfRevenue": "20579000", "interestIncome": "None", "incomeBeforeTax": "-20644500", "interestExpense": "None", "operatingIncome": "-17613500", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "2254500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "51703500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1360000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13945000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "334971000", "inventory": "67719000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1086821000", "longTermDebt": "None", "shortTermDebt": "58013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "611379000", "reportedCurrency": "None", "retainedEarnings": "-217232000", "totalLiabilities": "318251000", "otherCurrentAssets": "7243000", "totalCurrentAssets": "117732000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969089000", "currentAccountsPayable": "33018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "227549000", "totalShareholderEquity": "615277000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20899000", "totalCurrentLiabilities": "111930000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206321000", "cashAndShortTermInvestments": "18900000", "commonStockSharesOutstanding": "87032559", "intangibleAssetsExcludingGoodwill": "611379000", "cashAndCashEquivalentsAtCarryingValue": "18900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14707000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "-6369500", "operatingCashflow": "-8182499", "capitalExpenditures": "571000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14641000", "cashflowFromInvestment": "-692000", "stockBasedCompensation": "2738000", "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": "14335500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "income_statement": { "revenue": 76279000, "cost_of_revenue": 40500000, "gross_profit": 35779000, "ebit": -10839000, "ebitda": 1176000, "pretax_income": -14113000, "tax_provision": 893000, "net_income": -15263000, "net_income_to_common": -15263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -99727, "total_current_assets": 99727, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": -49331853, "shares_outstanding": 75344893, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24033152, "capital_expenditure": 0, "free_cash_flow": 24033152, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199372, "ticker_id": 8898, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:19:58.935352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10839000", "ebitda": "1176000", "netIncome": "-15263000", "grossProfit": "35779000", "depreciation": "None", "totalRevenue": "76279000", "costOfRevenue": "40500000", "interestIncome": "None", "incomeBeforeTax": "-14113000", "interestExpense": "3274000", "operatingIncome": "-11544000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "893000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "47323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1735000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12015000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "99727", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "199454", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "-99727", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-49331853", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "-99727", "commonStockSharesOutstanding": "75344893", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-99727", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4842000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24033152", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "3152000", "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": "12015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76279000, "cost_of_revenue": 40500000, "gross_profit": 35779000, "research_and_development": 1735000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10839000, "depreciation_amortisation": 12015000, "ebitda": 1176000, "interest_expense": 3274000, "interest_income": null, "other_non_operating": null, "pretax_income": -14113000, "tax_provision": 893000, "effective_tax_rate": null, "net_income": -15263000, "net_income_continuing_ops": null, "net_income_to_common": -15263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -99727, "short_term_investments": 199454, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 99727, "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": -99727, "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": -49331853, "shares_outstanding": 75344893, "operating_cash_flow": 24033152, "stock_based_compensation": 3152000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "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": 24033152, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10839000", "ebitda": "1176000", "netIncome": "-15263000", "grossProfit": "35779000", "depreciation": "None", "totalRevenue": "76279000", "costOfRevenue": "40500000", "interestIncome": "None", "incomeBeforeTax": "-14113000", "interestExpense": "3274000", "operatingIncome": "-11544000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "893000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "47323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1735000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12015000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "99727", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "199454", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "-99727", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-49331853", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "-99727", "commonStockSharesOutstanding": "75344893", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-99727", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4842000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24033152", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "3152000", "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": "12015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "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" ] } } }