{ "ticker": { "uuid": "9012a3c3-1643-407f-bf65-5b89dd830f84", "symbol": "FUBO", "name": "Fubotv\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/9012a3c3-1643-407f-bf65-5b89dd830f84/", "api_url": "https://sharemaestro.com/factors/api/tickers/9012a3c3-1643-407f-bf65-5b89dd830f84/" }, "ticker_metadata": { "id": 1647, "uuid": "9012a3c3-1643-407f-bf65-5b89dd830f84", "symbol": "FUBO", "name": "Fubotv\u00a0Inc", "asset_type": "equity", "market_cap": 297005000, "stock_exchange_id": 3, "industry": "Broadcasting", "sector": "Communication Services", "description": "fuboTV Inc. operates a live TV streaming platform for live sporting events, news, and entertainment content in the United States and Europe. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9012a3c3-1643-407f-bf65-5b89dd830f84", "symbol": "FUBO", "name": "Fubotv\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/9012a3c3-1643-407f-bf65-5b89dd830f84/", "api_url": "https://sharemaestro.com/factors/api/tickers/9012a3c3-1643-407f-bf65-5b89dd830f84/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.29, "value": 0.77, "quality": 0, "momentum": 0.01, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 9.54, "market_cap": 293023761.66, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.082, "shareholder_yield": 0, "roe": -0.0431, "piotroski_f_score": 3, "momentum_12_1": -0.7488, "volatility_252d": 0.7079 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:07.801021+00:00", "batch_id": "" }, "size": { "price_close": 9.54, "market_cap": 293023761.66, "market_cap_usd": 293023761.66, "enterprise_value": 433180761.66, "shares_outstanding": 30715279, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3609, "ptbv_ratio": null, "ps_ratio": 0.0755, "pcf_ratio": null, "pfcf_ratio": -0.6559, "ev_ebitda": 12.1882, "ev_ebit": -8.9123, "ev_sales": 0.1117, "ev_fcf": -0.9697, "earnings_yield": null, "fcf_yield": -1.0313, "price_to_sales": 0.0755, "price_to_book": 0.3609, "price_to_cashflow": null, "ebitda_to_ev": 0.082, "sales_yield": 8.9563 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0816, "operating_margin": -0.0125, "net_margin": -0.009, "ebitda_margin": 0.0092, "fcf_margin": -0.1151, "roe": -0.0431, "roa": -0.0088, "roic": -0.0383, "roc_greenblatt": null, "asset_turnover": 0.9746, "cash_conversion": 12.7737, "accruals_ratio": 0.1051, "sbc_to_revenue": 0.0104, "piotroski_f_score": 3, "altman_z_score": 1.0624, "earnings_stability_5y": 16.3626, "revenue_stability_5y": 0.8574, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0795, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6327, "net_debt_to_ebitda": 3.9435, "debt_to_assets": 0.095, "interest_coverage": -3.6376, "current_ratio": 0.9939, "quick_ratio": 0.9939, "net_debt": 140157000, "local_beta": 0.0007, "volatility_252d": 0.7079, "volatility_60d": 1.6225, "max_drawdown_12m": -0.8222, "risk_adjusted_momentum": -1.0578 }, "growth": { "revenue_growth_1y": 1.3704, "revenue_growth_3y_cagr": 0.3922, "revenue_growth_5y_cagr": 0.6573, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.8291, "book_value_growth_1y": 0.2846, "revenue_growth": 1.3704, "earnings_growth": null }, "momentum": { "price_return_1m": -0.072, "price_return_3m": -0.3263, "price_return_6m": -0.7211, "price_return_9m": -0.8017, "price_return_12m": -0.7669, "price_return_12m_ex1m": -0.7488, "momentum_6m": -0.7211, "momentum_12m": -0.7669, "momentum_12_1": -0.7488, "distance_from_52w_high": -0.8172, "distance_from_52w_low": 0.028, "relative_strength": -0.8668 }, "raw_ttm": { "revenue_ttm": 3879718000, "gross_profit_ttm": 316433000, "ebit_ttm": -48605000, "ebitda_ttm": 35541000, "net_income_ttm": -34973000, "eps_diluted_ttm": -1.1386, "operating_cash_flow_ttm": -453516000, "capital_expenditure_ttm": 6782000, "fcf_ttm": -446734000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13362000, "cash_and_equivalents": 237813000, "total_current_assets": 902515000, "total_current_liabilities": 908040000, "net_ppe": null, "total_assets": 3980718000, "total_debt": 377970000, "total_equity": 811978000, "net_working_capital": -239995000, "book_value_per_share": 26.4356, "retained_earnings": -8077000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2204853000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 51, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 100, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 76, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 94, "rank_fcf_margin": 90, "rank_piotroski": 91, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99 }, "composites": { "value_composite": 23, "quality_composite": 100, "momentum_composite": 99, "growth_composite": 12, "yield_composite": 91, "svqf_composite": 29, "vc1_composite": 13, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 71, "quality_value_composite": 0, "os_score": 0.29, "value_percentile": 0.77, "quality_percentile": 0, "momentum_percentile": 0.01, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 29, "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": 4148, "ticker_id": 1647, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:07.801021+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.54, "market_cap": 293023761.66, "market_cap_usd": 293023761.66, "enterprise_value": 433180761.66, "shares_outstanding": 30715279, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.36087648, "ptbv_ratio": null, "ps_ratio": 0.07552708, "pcf_ratio": null, "pfcf_ratio": -0.65592447, "ev_ebitda": 12.18819847, "ev_ebit": -8.9122675, "ev_sales": 0.11165264, "ev_fcf": -0.9696615, "earnings_yield": null, "fcf_yield": -1.03128772, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08156082, "operating_margin": -0.01252797, "net_margin": -0.00901431, "ebitda_margin": 0.00916072, "fcf_margin": -0.115146, "roe": -0.04307136, "roa": -0.0087856, "roic": -0.03828632, "roc_greenblatt": null, "asset_turnover": 0.97462769, "cash_conversion": 12.77368256, "accruals_ratio": 0.10514259, "sbc_to_revenue": 0.01037163, "debt_to_equity": 1.63272527, "net_debt_to_ebitda": 3.94353001, "debt_to_assets": 0.09495021, "interest_coverage": -3.63755426, "current_ratio": 0.99391547, "quick_ratio": 0.99391547, "net_debt": 140157000, "revenue_growth_1y": 1.37040083, "revenue_growth_3y_cagr": 0.39224786, "revenue_growth_5y_cagr": 0.657265, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.82907771, "book_value_growth_1y": 0.28457171, "piotroski_f_score": 3, "altman_z_score": 1.0624444, "earnings_stability_5y": 16.362585, "revenue_stability_5y": 0.857397, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07198444, "price_return_3m": -0.32627119, "price_return_6m": -0.72105263, "price_return_9m": -0.80174564, "price_return_12m": -0.76686217, "price_return_12m_ex1m": -0.7487781, "distance_from_52w_high": -0.81724138, "distance_from_52w_low": 0.02801724, "relative_strength": -0.86682575, "local_beta": 0.0007, "volatility_252d": 0.707861, "volatility_60d": 1.622509, "max_drawdown_12m": -0.82222222, "revenue_ttm": 3879718000, "gross_profit_ttm": 316433000, "ebit_ttm": -48605000, "ebitda_ttm": 35541000, "net_income_ttm": -34973000, "eps_diluted_ttm": -1.13861899, "operating_cash_flow_ttm": -453516000, "capital_expenditure_ttm": 6782000, "fcf_ttm": -446734000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13362000, "cash_and_equivalents": 237813000, "total_current_assets": 902515000, "total_current_liabilities": 908040000, "net_ppe": null, "total_assets": 3980718000, "total_debt": 377970000, "total_equity": 811978000, "net_working_capital": -239995000, "book_value_per_share": 26.43563811, "retained_earnings": -8077000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2204853000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 51, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 100, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 76, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 94, "rank_fcf_margin": 90, "rank_piotroski": 91, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 23, "quality_composite": 100, "momentum_composite": 99, "growth_composite": 12, "yield_composite": 91, "svqf_composite": 29, "vc1_composite": 13, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 29, "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": 9.54, "os": 0.29, "value": 0.77, "quality": 0, "momentum": 0.01, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0431, "momentum_12_1": -0.7488, "complete_fields": { "id": 4148, "ticker_id": 1647, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:07.801021+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.54, "market_cap": 293023761.66, "market_cap_usd": 293023761.66, "enterprise_value": 433180761.66, "shares_outstanding": 30715279, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.36087648, "ptbv_ratio": null, "ps_ratio": 0.07552708, "pcf_ratio": null, "pfcf_ratio": -0.65592447, "ev_ebitda": 12.18819847, "ev_ebit": -8.9122675, "ev_sales": 0.11165264, "ev_fcf": -0.9696615, "earnings_yield": null, "fcf_yield": -1.03128772, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08156082, "operating_margin": -0.01252797, "net_margin": -0.00901431, "ebitda_margin": 0.00916072, "fcf_margin": -0.115146, "roe": -0.04307136, "roa": -0.0087856, "roic": -0.03828632, "roc_greenblatt": null, "asset_turnover": 0.97462769, "cash_conversion": 12.77368256, "accruals_ratio": 0.10514259, "sbc_to_revenue": 0.01037163, "debt_to_equity": 1.63272527, "net_debt_to_ebitda": 3.94353001, "debt_to_assets": 0.09495021, "interest_coverage": -3.63755426, "current_ratio": 0.99391547, "quick_ratio": 0.99391547, "net_debt": 140157000, "revenue_growth_1y": 1.37040083, "revenue_growth_3y_cagr": 0.39224786, "revenue_growth_5y_cagr": 0.657265, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.82907771, "book_value_growth_1y": 0.28457171, "piotroski_f_score": 3, "altman_z_score": 1.0624444, "earnings_stability_5y": 16.362585, "revenue_stability_5y": 0.857397, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07198444, "price_return_3m": -0.32627119, "price_return_6m": -0.72105263, "price_return_9m": -0.80174564, "price_return_12m": -0.76686217, "price_return_12m_ex1m": -0.7487781, "distance_from_52w_high": -0.81724138, "distance_from_52w_low": 0.02801724, "relative_strength": -0.86682575, "local_beta": 0.0007, "volatility_252d": 0.707861, "volatility_60d": 1.622509, "max_drawdown_12m": -0.82222222, "revenue_ttm": 3879718000, "gross_profit_ttm": 316433000, "ebit_ttm": -48605000, "ebitda_ttm": 35541000, "net_income_ttm": -34973000, "eps_diluted_ttm": -1.13861899, "operating_cash_flow_ttm": -453516000, "capital_expenditure_ttm": 6782000, "fcf_ttm": -446734000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13362000, "cash_and_equivalents": 237813000, "total_current_assets": 902515000, "total_current_liabilities": 908040000, "net_ppe": null, "total_assets": 3980718000, "total_debt": 377970000, "total_equity": 811978000, "net_working_capital": -239995000, "book_value_per_share": 26.43563811, "retained_earnings": -8077000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2204853000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 50, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 51, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 100, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 76, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 94, "rank_fcf_margin": 90, "rank_piotroski": 91, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 23, "quality_composite": 100, "momentum_composite": 99, "growth_composite": 12, "yield_composite": 91, "svqf_composite": 29, "vc1_composite": 13, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 29, "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 2722137000, "cost_of_revenue": 2419330000, "gross_profit": 302807000, "ebit": 158355000, "ebitda": 216563000, "pretax_income": 144504000, "tax_provision": 1972000, "net_income": 155621000, "net_income_to_common": 155621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 452411000, "total_current_assets": 982824000, "total_assets": 4095013000, "short_term_debt": 373947000, "long_term_debt": null, "total_debt": 373947000, "total_liabilities": 1443976000, "total_equity": 275486000, "shares_outstanding": 29091399, "goodwill_and_intangibles": 3049897000 }, "cash_flow": { "operating_cash_flow": -166357000, "capital_expenditure": 0, "free_cash_flow": -166357000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265698, "ticker_id": 1647, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158355000", "ebitda": "216563000", "netIncome": "155621000", "grossProfit": "302807000", "depreciation": "None", "totalRevenue": "2722137000", "costOfRevenue": "2419330000", "interestIncome": "None", "incomeBeforeTax": "144504000", "interestExpense": "15294000", "operatingIncome": "-71913000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1972000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "374720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72496000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2419330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58208000", "sellingGeneralAndAdministrative": "114161000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2614161000", "inventory": "None", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "4095013000", "longTermDebt": "None", "shortTermDebt": "373947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "435736000", "reportedCurrency": "None", "retainedEarnings": "-5976000", "totalLiabilities": "1443976000", "otherCurrentAssets": "419134000", "totalCurrentAssets": "982824000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3112189000", "currentAccountsPayable": "56089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "670318000", "totalShareholderEquity": "275486000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "639601000", "totalCurrentLiabilities": "1163725000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "280251000", "cashAndShortTermInvestments": "452411000", "commonStockSharesOutstanding": "29091399", "intangibleAssetsExcludingGoodwill": "435736000", "cashAndCashEquivalentsAtCarryingValue": "452411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-166357000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166357000", "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": 2722137000, "cost_of_revenue": 2419330000, "gross_profit": 302807000, "research_and_development": 72496000, "selling_general_admin": 114161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158355000, "depreciation_amortisation": 58208000, "ebitda": 216563000, "interest_expense": 15294000, "interest_income": null, "other_non_operating": null, "pretax_income": 144504000, "tax_provision": 1972000, "effective_tax_rate": null, "net_income": 155621000, "net_income_continuing_ops": null, "net_income_to_common": 155621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 452411000, "short_term_investments": null, "net_receivables": 111279000, "inventory": null, "other_current_assets": null, "total_current_assets": 982824000, "net_ppe": null, "goodwill": 2614161000, "intangible_assets": 435736000, "goodwill_and_intangibles": 3049897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3112189000, "total_assets": 4095013000, "short_term_debt": 373947000, "accounts_payable": 56089000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1163725000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 280251000, "total_liabilities": 1443976000, "total_debt": 373947000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5976000, "total_equity": 275486000, "shares_outstanding": 29091399, "operating_cash_flow": -166357000, "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": 166357000, "free_cash_flow": -166357000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158355000", "ebitda": "216563000", "netIncome": "155621000", "grossProfit": "302807000", "depreciation": "None", "totalRevenue": "2722137000", "costOfRevenue": "2419330000", "interestIncome": "None", "incomeBeforeTax": "144504000", "interestExpense": "15294000", "operatingIncome": "-71913000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1972000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "374720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72496000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2419330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58208000", "sellingGeneralAndAdministrative": "114161000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2614161000", "inventory": "None", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "4095013000", "longTermDebt": "None", "shortTermDebt": "373947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "435736000", "reportedCurrency": "None", "retainedEarnings": "-5976000", "totalLiabilities": "1443976000", "otherCurrentAssets": "419134000", "totalCurrentAssets": "982824000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3112189000", "currentAccountsPayable": "56089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "670318000", "totalShareholderEquity": "275486000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "639601000", "totalCurrentLiabilities": "1163725000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "280251000", "cashAndShortTermInvestments": "452411000", "commonStockSharesOutstanding": "29091399", "intangibleAssetsExcludingGoodwill": "435736000", "cashAndCashEquivalentsAtCarryingValue": "452411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-166357000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166357000", "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": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 1622796000, "cost_of_revenue": 1418885000, "gross_profit": 1622796000, "ebit": -193765000, "ebitda": -155217000, "pretax_income": -177119000, "tax_provision": -659000, "net_income": -172254000, "net_income_to_common": -172254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161435000, "total_current_assets": 274033000, "total_assets": 1077428000, "short_term_debt": 13090000, "long_term_debt": 332383000, "total_debt": 345473000, "total_liabilities": 896646000, "total_equity": 196370000, "shares_outstanding": 26637813, "goodwill_and_intangibles": 749102000 }, "cash_flow": { "operating_cash_flow": -75627000, "capital_expenditure": 2727000, "free_cash_flow": -72900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265703, "ticker_id": 1647, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-193765000", "ebitda": "-155217000", "netIncome": "-172254000", "grossProfit": "1622796000", "depreciation": "None", "totalRevenue": "1622796000", "costOfRevenue": "1418885000", "interestIncome": "8381000", "incomeBeforeTax": "-177119000", "interestExpense": "20852000", "operatingIncome": "-177778000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-659000", "reportedCurrency": "USD", "netInterestIncome": "-12471000", "nonInterestIncome": "None", "operatingExpenses": "1818817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80009000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1418885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38548000", "sellingGeneralAndAdministrative": "75073000", "netIncomeFromContinuingOperations": "-177778000" }, "balance": { "goodwill": "615399000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "1077428000", "longTermDebt": "332383000", "shortTermDebt": "13090000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "133703000", "reportedCurrency": "USD", "retainedEarnings": "-2017796000", "totalLiabilities": "896646000", "otherCurrentAssets": "41520000", "totalCurrentAssets": "274033000", "currentLongTermDebt": "8066000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803395000", "currentAccountsPayable": "67844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378424000", "totalShareholderEquity": "196370000", "capitalLeaseObligations": "37975000", "otherCurrentLiabilities": "335967000", "totalCurrentLiabilities": "515322000", "otherNonCurrentLiabilities": "15990000", "totalNonCurrentLiabilities": "381324000", "cashAndShortTermInvestments": "161435000", "commonStockSharesOutstanding": "26637813", "intangibleAssetsExcludingGoodwill": "133703000", "cashAndCashEquivalentsAtCarryingValue": "161435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176091000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-75627000", "capitalExpenditures": "2727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11465000", "cashflowFromInvestment": "-15835000", "stockBasedCompensation": "42510000", "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": "42536000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1622796000, "cost_of_revenue": 1418885000, "gross_profit": 1622796000, "research_and_development": 80009000, "selling_general_admin": 75073000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -193765000, "depreciation_amortisation": 38548000, "ebitda": -155217000, "interest_expense": 20852000, "interest_income": null, "other_non_operating": null, "pretax_income": -177119000, "tax_provision": -659000, "effective_tax_rate": null, "net_income": -172254000, "net_income_continuing_ops": -177778000, "net_income_to_common": -172254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161435000, "short_term_investments": null, "net_receivables": 71078000, "inventory": null, "other_current_assets": null, "total_current_assets": 274033000, "net_ppe": null, "goodwill": 615399000, "intangible_assets": 133703000, "goodwill_and_intangibles": 749102000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 803395000, "total_assets": 1077428000, "short_term_debt": 13090000, "accounts_payable": 67844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 515322000, "long_term_debt": 332383000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381324000, "total_liabilities": 896646000, "total_debt": 345473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2017796000, "total_equity": 196370000, "shares_outstanding": 26637813, "operating_cash_flow": -75627000, "stock_based_compensation": 42510000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15835000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11465000, "free_cash_flow": -72900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-193765000", "ebitda": "-155217000", "netIncome": "-172254000", "grossProfit": "1622796000", "depreciation": "None", "totalRevenue": "1622796000", "costOfRevenue": "1418885000", "interestIncome": "8381000", "incomeBeforeTax": "-177119000", "interestExpense": "20852000", "operatingIncome": "-177778000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-659000", "reportedCurrency": "USD", "netInterestIncome": "-12471000", "nonInterestIncome": "None", "operatingExpenses": "1818817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80009000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1418885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38548000", "sellingGeneralAndAdministrative": "75073000", "netIncomeFromContinuingOperations": "-177778000" }, "balance": { "goodwill": "615399000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "1077428000", "longTermDebt": "332383000", "shortTermDebt": "13090000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "133703000", "reportedCurrency": "USD", "retainedEarnings": "-2017796000", "totalLiabilities": "896646000", "otherCurrentAssets": "41520000", "totalCurrentAssets": "274033000", "currentLongTermDebt": "8066000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803395000", "currentAccountsPayable": "67844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378424000", "totalShareholderEquity": "196370000", "capitalLeaseObligations": "37975000", "otherCurrentLiabilities": "335967000", "totalCurrentLiabilities": "515322000", "otherNonCurrentLiabilities": "15990000", "totalNonCurrentLiabilities": "381324000", "cashAndShortTermInvestments": "161435000", "commonStockSharesOutstanding": "26637813", "intangibleAssetsExcludingGoodwill": "133703000", "cashAndCashEquivalentsAtCarryingValue": "161435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176091000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-75627000", "capitalExpenditures": "2727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11465000", "cashflowFromInvestment": "-15835000", "stockBasedCompensation": "42510000", "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": "42536000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 1368225000, "cost_of_revenue": 1228380000, "gross_profit": 1368225000, "ebit": -307693000, "ebitda": -271197000, "pretax_income": -293981000, "tax_provision": -6527000, "net_income": -287454000, "net_income_to_common": -287454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245278000, "total_current_assets": 386754000, "total_assets": 1232640000, "short_term_debt": 13182000, "long_term_debt": 391748000, "total_debt": 404930000, "total_liabilities": 948815000, "total_equity": 283825000, "shares_outstanding": 276282572, "goodwill_and_intangibles": 781266000 }, "cash_flow": { "operating_cash_flow": -177622000, "capital_expenditure": 1071000, "free_cash_flow": -176551000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265708, "ticker_id": 1647, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-307693000", "ebitda": "-271197000", "netIncome": "-287454000", "grossProfit": "1368225000", "depreciation": "None", "totalRevenue": "1368225000", "costOfRevenue": "1228380000", "interestIncome": "10971000", "incomeBeforeTax": "-293981000", "interestExpense": "13712000", "operatingIncome": "-293102000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6527000", "reportedCurrency": "USD", "netInterestIncome": "-6764000", "nonInterestIncome": "None", "operatingExpenses": "1657575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67675000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1228380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36496000", "sellingGeneralAndAdministrative": "64282000", "netIncomeFromContinuingOperations": "-317978000" }, "balance": { "goodwill": "622818000", "inventory": "-39911000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "1232640000", "longTermDebt": "391748000", "shortTermDebt": "13182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "158448000", "reportedCurrency": "USD", "retainedEarnings": "-1845542000", "totalLiabilities": "948815000", "otherCurrentAssets": "61177000", "totalCurrentAssets": "386754000", "currentLongTermDebt": "7935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "845886000", "currentAccountsPayable": "74311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443017000", "totalShareholderEquity": "283825000", "capitalLeaseObligations": "43334000", "otherCurrentLiabilities": "339649000", "totalCurrentLiabilities": "517345000", "otherNonCurrentLiabilities": "1635000", "totalNonCurrentLiabilities": "431470000", "cashAndShortTermInvestments": "245278000", "commonStockSharesOutstanding": "276282572", "intangibleAssetsExcludingGoodwill": "158448000", "cashAndCashEquivalentsAtCarryingValue": "245278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-293102000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-177622000", "capitalExpenditures": "1071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111233000", "cashflowFromInvestment": "-25417000", "stockBasedCompensation": "51215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1368225000, "cost_of_revenue": 1228380000, "gross_profit": 1368225000, "research_and_development": 67675000, "selling_general_admin": 64282000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -307693000, "depreciation_amortisation": 36496000, "ebitda": -271197000, "interest_expense": 13712000, "interest_income": null, "other_non_operating": null, "pretax_income": -293981000, "tax_provision": -6527000, "effective_tax_rate": null, "net_income": -287454000, "net_income_continuing_ops": -317978000, "net_income_to_common": -287454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245278000, "short_term_investments": null, "net_receivables": 80299000, "inventory": -39911000, "other_current_assets": null, "total_current_assets": 386754000, "net_ppe": null, "goodwill": 622818000, "intangible_assets": 158448000, "goodwill_and_intangibles": 781266000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 845886000, "total_assets": 1232640000, "short_term_debt": 13182000, "accounts_payable": 74311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 517345000, "long_term_debt": 391748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 431470000, "total_liabilities": 948815000, "total_debt": 404930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1845542000, "total_equity": 283825000, "shares_outstanding": 276282572, "operating_cash_flow": -177622000, "stock_based_compensation": 51215000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25417000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111233000, "free_cash_flow": -176551000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-307693000", "ebitda": "-271197000", "netIncome": "-287454000", "grossProfit": "1368225000", "depreciation": "None", "totalRevenue": "1368225000", "costOfRevenue": "1228380000", "interestIncome": "10971000", "incomeBeforeTax": "-293981000", "interestExpense": "13712000", "operatingIncome": "-293102000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6527000", "reportedCurrency": "USD", "netInterestIncome": "-6764000", "nonInterestIncome": "None", "operatingExpenses": "1657575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67675000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1228380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36496000", "sellingGeneralAndAdministrative": "64282000", "netIncomeFromContinuingOperations": "-317978000" }, "balance": { "goodwill": "622818000", "inventory": "-39911000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "1232640000", "longTermDebt": "391748000", "shortTermDebt": "13182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "158448000", "reportedCurrency": "USD", "retainedEarnings": "-1845542000", "totalLiabilities": "948815000", "otherCurrentAssets": "61177000", "totalCurrentAssets": "386754000", "currentLongTermDebt": "7935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "845886000", "currentAccountsPayable": "74311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443017000", "totalShareholderEquity": "283825000", "capitalLeaseObligations": "43334000", "otherCurrentLiabilities": "339649000", "totalCurrentLiabilities": "517345000", "otherNonCurrentLiabilities": "1635000", "totalNonCurrentLiabilities": "431470000", "cashAndShortTermInvestments": "245278000", "commonStockSharesOutstanding": "276282572", "intangibleAssetsExcludingGoodwill": "158448000", "cashAndCashEquivalentsAtCarryingValue": "245278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-293102000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-177622000", "capitalExpenditures": "1071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111233000", "cashflowFromInvestment": "-25417000", "stockBasedCompensation": "51215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39622000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 1008696000, "cost_of_revenue": 1049792000, "gross_profit": -41096000, "ebit": -410041000, "ebitda": -370232000, "pretax_income": -426711000, "tax_provision": -1666000, "net_income": -561477000, "net_income_to_common": -561477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337087000, "total_current_assets": 436902000, "total_assets": 1277774000, "short_term_debt": 9436000, "long_term_debt": 394094000, "total_debt": 403530000, "total_liabilities": 874444000, "total_equity": 413344000, "shares_outstanding": 15206005, "goodwill_and_intangibles": 790338000 }, "cash_flow": { "operating_cash_flow": -316701000, "capital_expenditure": 5987000, "free_cash_flow": -310714000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265713, "ticker_id": 1647, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-410041000", "ebitda": "-370232000", "netIncome": "-561477000", "grossProfit": "-41096000", "depreciation": "None", "totalRevenue": "1008696000", "costOfRevenue": "1049792000", "interestIncome": "2498000", "incomeBeforeTax": "-426711000", "interestExpense": "16670000", "operatingIncome": "-411857000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1666000", "reportedCurrency": "USD", "netInterestIncome": "-14172000", "nonInterestIncome": "None", "operatingExpenses": "370761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69264000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1049792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39809000", "sellingGeneralAndAdministrative": "81151000", "netIncomeFromContinuingOperations": "-425045000" }, "balance": { "goodwill": "618506000", "inventory": "42311000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "1277774000", "longTermDebt": "394094000", "shortTermDebt": "9436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "171832000", "reportedCurrency": "USD", "retainedEarnings": "-1558088000", "totalLiabilities": "874444000", "otherCurrentAssets": "55819000", "totalCurrentAssets": "436902000", "currentLongTermDebt": "7673000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "840872000", "currentAccountsPayable": "66952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40863000", "shortLongTermDebtTotal": "442796000", "totalShareholderEquity": "413344000", "capitalLeaseObligations": "41029000", "otherCurrentLiabilities": "296996000", "totalCurrentLiabilities": "438754000", "otherNonCurrentLiabilities": "1565000", "totalNonCurrentLiabilities": "435690000", "cashAndShortTermInvestments": "337087000", "commonStockSharesOutstanding": "15206005", "intangibleAssetsExcludingGoodwill": "171832000", "cashAndCashEquivalentsAtCarryingValue": "337087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425045000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-316701000", "capitalExpenditures": "5987000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296270000", "cashflowFromInvestment": "-12423000", "stockBasedCompensation": "52454000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1008696000, "cost_of_revenue": 1049792000, "gross_profit": -41096000, "research_and_development": 69264000, "selling_general_admin": 81151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -410041000, "depreciation_amortisation": 39809000, "ebitda": -370232000, "interest_expense": 16670000, "interest_income": null, "other_non_operating": null, "pretax_income": -426711000, "tax_provision": -1666000, "effective_tax_rate": null, "net_income": -561477000, "net_income_continuing_ops": -425045000, "net_income_to_common": -561477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337087000, "short_term_investments": null, "net_receivables": 43996000, "inventory": 42311000, "other_current_assets": null, "total_current_assets": 436902000, "net_ppe": null, "goodwill": 618506000, "intangible_assets": 171832000, "goodwill_and_intangibles": 790338000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 840872000, "total_assets": 1277774000, "short_term_debt": 9436000, "accounts_payable": 66952000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 438754000, "long_term_debt": 394094000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 435690000, "total_liabilities": 874444000, "total_debt": 403530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1558088000, "total_equity": 413344000, "shares_outstanding": 15206005, "operating_cash_flow": -316701000, "stock_based_compensation": 52454000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5987000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12423000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 296270000, "free_cash_flow": -310714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-410041000", "ebitda": "-370232000", "netIncome": "-561477000", "grossProfit": "-41096000", "depreciation": "None", "totalRevenue": "1008696000", "costOfRevenue": "1049792000", "interestIncome": "2498000", "incomeBeforeTax": "-426711000", "interestExpense": "16670000", "operatingIncome": "-411857000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1666000", "reportedCurrency": "USD", "netInterestIncome": "-14172000", "nonInterestIncome": "None", "operatingExpenses": "370761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69264000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1049792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39809000", "sellingGeneralAndAdministrative": "81151000", "netIncomeFromContinuingOperations": "-425045000" }, "balance": { "goodwill": "618506000", "inventory": "42311000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "1277774000", "longTermDebt": "394094000", "shortTermDebt": "9436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "171832000", "reportedCurrency": "USD", "retainedEarnings": "-1558088000", "totalLiabilities": "874444000", "otherCurrentAssets": "55819000", "totalCurrentAssets": "436902000", "currentLongTermDebt": "7673000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "840872000", "currentAccountsPayable": "66952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40863000", "shortLongTermDebtTotal": "442796000", "totalShareholderEquity": "413344000", "capitalLeaseObligations": "41029000", "otherCurrentLiabilities": "296996000", "totalCurrentLiabilities": "438754000", "otherNonCurrentLiabilities": "1565000", "totalNonCurrentLiabilities": "435690000", "cashAndShortTermInvestments": "337087000", "commonStockSharesOutstanding": "15206005", "intangibleAssetsExcludingGoodwill": "171832000", "cashAndCashEquivalentsAtCarryingValue": "337087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425045000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-316701000", "capitalExpenditures": "5987000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296270000", "cashflowFromInvestment": "-12423000", "stockBasedCompensation": "52454000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39809000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 638370000, "cost_of_revenue": 648804000, "gross_profit": -10434000, "ebit": -326088000, "ebitda": -287468000, "pretax_income": -354467000, "tax_provision": -2681000, "net_income": -382837000, "net_income_to_common": -382837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370968000, "total_current_assets": 428505000, "total_assets": 1369778000, "short_term_debt": 12606000, "long_term_debt": 316354000, "total_debt": 328960000, "total_liabilities": 698897000, "total_equity": 682101000, "shares_outstanding": 11458173, "goodwill_and_intangibles": 823148000 }, "cash_flow": { "operating_cash_flow": -192601000, "capital_expenditure": 13478000, "free_cash_flow": -179123000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265718, "ticker_id": 1647, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-326088000", "ebitda": "-287468000", "netIncome": "-382837000", "grossProfit": "-10434000", "depreciation": "None", "totalRevenue": "638370000", "costOfRevenue": "648804000", "interestIncome": "0", "incomeBeforeTax": "-354467000", "interestExpense": "28379000", "operatingIncome": "-328277000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2681000", "reportedCurrency": "USD", "netInterestIncome": "-28413000", "nonInterestIncome": "None", "operatingExpenses": "317843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55418000", "otherNonOperatingIncome": "-12739000", "costofGoodsAndServicesSold": "648804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38620000", "sellingGeneralAndAdministrative": "89039000", "netIncomeFromContinuingOperations": "-382963000" }, "balance": { "goodwill": "619587000", "inventory": "19324000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1369778000", "longTermDebt": "316354000", "shortTermDebt": "12606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "203561000", "reportedCurrency": "USD", "retainedEarnings": "-1009293000", "totalLiabilities": "698897000", "otherCurrentAssets": "23240000", "totalCurrentAssets": "428505000", "currentLongTermDebt": "8781000", "longTermInvestments": "None", "shortTermInvestments": "100000000", "currentNetReceivables": "34297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "941273000", "currentAccountsPayable": "55767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44572000", "shortLongTermDebtTotal": "360642000", "totalShareholderEquity": "682101000", "capitalLeaseObligations": "38762000", "otherCurrentLiabilities": "224628000", "totalCurrentLiabilities": "337297000", "otherNonCurrentLiabilities": "8686000", "totalNonCurrentLiabilities": "361600000", "cashAndShortTermInvestments": "370968000", "commonStockSharesOutstanding": "11458173", "intangibleAssetsExcludingGoodwill": "203561000", "cashAndCashEquivalentsAtCarryingValue": "370968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-351786000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "56526000", "operatingCashflow": "-192601000", "capitalExpenditures": "13478000", "changeInReceivables": "-15058000", "changeInExchangeRate": "None", "cashflowFromFinancing": "511958000", "cashflowFromInvestment": "-76172000", "stockBasedCompensation": "53150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "243185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638370000, "cost_of_revenue": 648804000, "gross_profit": -10434000, "research_and_development": 55418000, "selling_general_admin": 89039000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -326088000, "depreciation_amortisation": 38620000, "ebitda": -287468000, "interest_expense": 28379000, "interest_income": null, "other_non_operating": null, "pretax_income": -354467000, "tax_provision": -2681000, "effective_tax_rate": null, "net_income": -382837000, "net_income_continuing_ops": -382963000, "net_income_to_common": -382837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370968000, "short_term_investments": 100000000, "net_receivables": 34297000, "inventory": 19324000, "other_current_assets": null, "total_current_assets": 428505000, "net_ppe": null, "goodwill": 619587000, "intangible_assets": 203561000, "goodwill_and_intangibles": 823148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 941273000, "total_assets": 1369778000, "short_term_debt": 12606000, "accounts_payable": 55767000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 337297000, "long_term_debt": 316354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 361600000, "total_liabilities": 698897000, "total_debt": 328960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1009293000, "total_equity": 682101000, "shares_outstanding": 11458173, "operating_cash_flow": -192601000, "stock_based_compensation": 53150000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76172000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 511958000, "free_cash_flow": -179123000, "net_change_in_cash": 243185000 }, "raw_data": { "income": { "ebit": "-326088000", "ebitda": "-287468000", "netIncome": "-382837000", "grossProfit": "-10434000", "depreciation": "None", "totalRevenue": "638370000", "costOfRevenue": "648804000", "interestIncome": "0", "incomeBeforeTax": "-354467000", "interestExpense": "28379000", "operatingIncome": "-328277000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2681000", "reportedCurrency": "USD", "netInterestIncome": "-28413000", "nonInterestIncome": "None", "operatingExpenses": "317843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55418000", "otherNonOperatingIncome": "-12739000", "costofGoodsAndServicesSold": "648804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38620000", "sellingGeneralAndAdministrative": "89039000", "netIncomeFromContinuingOperations": "-382963000" }, "balance": { "goodwill": "619587000", "inventory": "19324000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1369778000", "longTermDebt": "316354000", "shortTermDebt": "12606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "203561000", "reportedCurrency": "USD", "retainedEarnings": "-1009293000", "totalLiabilities": "698897000", "otherCurrentAssets": "23240000", "totalCurrentAssets": "428505000", "currentLongTermDebt": "8781000", "longTermInvestments": "None", "shortTermInvestments": "100000000", "currentNetReceivables": "34297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "941273000", "currentAccountsPayable": "55767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44572000", "shortLongTermDebtTotal": "360642000", "totalShareholderEquity": "682101000", "capitalLeaseObligations": "38762000", "otherCurrentLiabilities": "224628000", "totalCurrentLiabilities": "337297000", "otherNonCurrentLiabilities": "8686000", "totalNonCurrentLiabilities": "361600000", "cashAndShortTermInvestments": "370968000", "commonStockSharesOutstanding": "11458173", "intangibleAssetsExcludingGoodwill": "203561000", "cashAndCashEquivalentsAtCarryingValue": "370968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-351786000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "56526000", "operatingCashflow": "-192601000", "capitalExpenditures": "13478000", "changeInReceivables": "-15058000", "changeInExchangeRate": "None", "cashflowFromFinancing": "511958000", "cashflowFromInvestment": "-76172000", "stockBasedCompensation": "53150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "243185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38620000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 217746000, "cost_of_revenue": 233782000, "gross_profit": -16036000, "ebit": -590415000, "ebitda": -545762000, "pretax_income": -609052000, "tax_provision": -9660000, "net_income": -570333000, "net_income_to_common": -570333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134942000, "total_current_assets": 156714000, "total_assets": 859349000, "short_term_debt": 29647000, "long_term_debt": 128000, "total_debt": 29775000, "total_liabilities": 236401000, "total_equity": 634042000, "shares_outstanding": 44492975, "goodwill_and_intangibles": 694855000 }, "cash_flow": { "operating_cash_flow": -150560000, "capital_expenditure": 166000, "free_cash_flow": -150394000, "dividends_paid": 41027000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265723, "ticker_id": 1647, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-590415000", "ebitda": "-545762000", "netIncome": "-570333000", "grossProfit": "-16036000", "depreciation": "None", "totalRevenue": "217746000", "costOfRevenue": "233782000", "interestIncome": "0", "incomeBeforeTax": "-609052000", "interestExpense": "18637000", "operatingIncome": "-479899000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9660000", "reportedCurrency": "USD", "netInterestIncome": "-18637000", "nonInterestIncome": "None", "operatingExpenses": "463863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30189000", "otherNonOperatingIncome": "-110516000", "costofGoodsAndServicesSold": "233782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44653000", "sellingGeneralAndAdministrative": "77635000", "netIncomeFromContinuingOperations": "-599392000" }, "balance": { "goodwill": "478406000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "859349000", "longTermDebt": "128000", "shortTermDebt": "29647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "216449000", "reportedCurrency": "USD", "retainedEarnings": "-626456000", "totalLiabilities": "236401000", "otherCurrentAssets": "4277000", "totalCurrentAssets": "156714000", "currentLongTermDebt": "28848000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "17495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "702635000", "currentAccountsPayable": "31160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6410000", "shortLongTermDebtTotal": "33506000", "totalShareholderEquity": "634042000", "capitalLeaseObligations": "4658000", "otherCurrentLiabilities": "149079000", "totalCurrentLiabilities": "227314000", "otherNonCurrentLiabilities": "146000", "totalNonCurrentLiabilities": "9087000", "cashAndShortTermInvestments": "134942000", "commonStockSharesOutstanding": "44492975", "intangibleAssetsExcludingGoodwill": "216449000", "cashAndCashEquivalentsAtCarryingValue": "134942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-599392000", "profitLoss": "None", "dividendPayout": "41027000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "36492000", "operatingCashflow": "-150560000", "capitalExpenditures": "166000", "changeInReceivables": "-12591000", "changeInExchangeRate": "None", "cashflowFromFinancing": "279995000", "cashflowFromInvestment": "-1457000", "stockBasedCompensation": "50738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41027000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "128597000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-883000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 217746000, "cost_of_revenue": 233782000, "gross_profit": -16036000, "research_and_development": 30189000, "selling_general_admin": 77635000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -590415000, "depreciation_amortisation": 44653000, "ebitda": -545762000, "interest_expense": 18637000, "interest_income": null, "other_non_operating": null, "pretax_income": -609052000, "tax_provision": -9660000, "effective_tax_rate": null, "net_income": -570333000, "net_income_continuing_ops": -599392000, "net_income_to_common": -570333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134942000, "short_term_investments": null, "net_receivables": 17495000, "inventory": 1, "other_current_assets": null, "total_current_assets": 156714000, "net_ppe": null, "goodwill": 478406000, "intangible_assets": 216449000, "goodwill_and_intangibles": 694855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 702635000, "total_assets": 859349000, "short_term_debt": 29647000, "accounts_payable": 31160000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227314000, "long_term_debt": 128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9087000, "total_liabilities": 236401000, "total_debt": 29775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -626456000, "total_equity": 634042000, "shares_outstanding": 44492975, "operating_cash_flow": -150560000, "stock_based_compensation": 50738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1457000, "dividends_paid": 41027000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 279995000, "free_cash_flow": -150394000, "net_change_in_cash": 128597000 }, "raw_data": { "income": { "ebit": "-590415000", "ebitda": "-545762000", "netIncome": "-570333000", "grossProfit": "-16036000", "depreciation": "None", "totalRevenue": "217746000", "costOfRevenue": "233782000", "interestIncome": "0", "incomeBeforeTax": "-609052000", "interestExpense": "18637000", "operatingIncome": "-479899000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9660000", "reportedCurrency": "USD", "netInterestIncome": "-18637000", "nonInterestIncome": "None", "operatingExpenses": "463863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30189000", "otherNonOperatingIncome": "-110516000", "costofGoodsAndServicesSold": "233782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44653000", "sellingGeneralAndAdministrative": "77635000", "netIncomeFromContinuingOperations": "-599392000" }, "balance": { "goodwill": "478406000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "859349000", "longTermDebt": "128000", "shortTermDebt": "29647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "216449000", "reportedCurrency": "USD", "retainedEarnings": "-626456000", "totalLiabilities": "236401000", "otherCurrentAssets": "4277000", "totalCurrentAssets": "156714000", "currentLongTermDebt": "28848000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "17495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "702635000", "currentAccountsPayable": "31160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6410000", "shortLongTermDebtTotal": "33506000", "totalShareholderEquity": "634042000", "capitalLeaseObligations": "4658000", "otherCurrentLiabilities": "149079000", "totalCurrentLiabilities": "227314000", "otherNonCurrentLiabilities": "146000", "totalNonCurrentLiabilities": "9087000", "cashAndShortTermInvestments": "134942000", "commonStockSharesOutstanding": "44492975", "intangibleAssetsExcludingGoodwill": "216449000", "cashAndCashEquivalentsAtCarryingValue": "134942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-599392000", "profitLoss": "None", "dividendPayout": "41027000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "36492000", "operatingCashflow": "-150560000", "capitalExpenditures": "166000", "changeInReceivables": "-12591000", "changeInExchangeRate": "None", "cashflowFromFinancing": "279995000", "cashflowFromInvestment": "-1457000", "stockBasedCompensation": "50738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41027000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "128597000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-883000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 4271000, "cost_of_revenue": 20682000, "gross_profit": 4271000, "ebit": -41337000, "ebitda": -20372000, "pretax_income": -43399000, "tax_provision": -5272000, "net_income": -34360000, "net_income_to_common": -34360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7624000, "total_current_assets": 17973000, "total_assets": 368225000, "short_term_debt": 6631000, "long_term_debt": 43982000, "total_debt": 50613000, "total_liabilities": 145049000, "total_equity": 200574000, "shares_outstanding": 22286060, "goodwill_and_intangibles": 344409000 }, "cash_flow": { "operating_cash_flow": 1731000, "capital_expenditure": 425000, "free_cash_flow": 2156000, "dividends_paid": 1547000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265728, "ticker_id": 1647, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41337000", "ebitda": "-20372000", "netIncome": "-34360000", "grossProfit": "4271000", "depreciation": "None", "totalRevenue": "4271000", "costOfRevenue": "20682000", "interestIncome": "None", "incomeBeforeTax": "-43399000", "interestExpense": "2062000", "operatingIncome": "-38885000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-5272000", "reportedCurrency": "USD", "netInterestIncome": "-2062000", "nonInterestIncome": "None", "operatingExpenses": "43156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20965000", "sellingGeneralAndAdministrative": "13302000", "netIncomeFromContinuingOperations": "-117836000" }, "balance": { "goodwill": "227763000", "inventory": "49000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "368225000", "longTermDebt": "43982000", "shortTermDebt": "6631000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "116646000", "reportedCurrency": "USD", "retainedEarnings": "-56123000", "totalLiabilities": "145049000", "otherCurrentAssets": "1396000", "totalCurrentAssets": "17973000", "currentLongTermDebt": "5816000", "longTermInvestments": "1965000", "shortTermInvestments": "None", "currentNetReceivables": "8904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350252000", "currentAccountsPayable": "36373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3854000", "shortLongTermDebtTotal": "53318000", "totalShareholderEquity": "200574000", "capitalLeaseObligations": "3520000", "otherCurrentLiabilities": "17177000", "totalCurrentLiabilities": "67442000", "otherNonCurrentLiabilities": "41000", "totalNonCurrentLiabilities": "77607000", "cashAndShortTermInvestments": "7624000", "commonStockSharesOutstanding": "22286060", "intangibleAssetsExcludingGoodwill": "116646000", "cashAndCashEquivalentsAtCarryingValue": "7624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117836000", "profitLoss": "None", "dividendPayout": "1547000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1731000", "capitalExpenditures": "425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4353000", "cashflowFromInvestment": "1509000", "stockBasedCompensation": "1118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1547000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-337000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4271000, "cost_of_revenue": 20682000, "gross_profit": 4271000, "research_and_development": null, "selling_general_admin": 13302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41337000, "depreciation_amortisation": 20965000, "ebitda": -20372000, "interest_expense": 2062000, "interest_income": null, "other_non_operating": null, "pretax_income": -43399000, "tax_provision": -5272000, "effective_tax_rate": null, "net_income": -34360000, "net_income_continuing_ops": -117836000, "net_income_to_common": -34360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7624000, "short_term_investments": null, "net_receivables": 8904000, "inventory": 49000, "other_current_assets": null, "total_current_assets": 17973000, "net_ppe": null, "goodwill": 227763000, "intangible_assets": 116646000, "goodwill_and_intangibles": 344409000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350252000, "total_assets": 368225000, "short_term_debt": 6631000, "accounts_payable": 36373000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67442000, "long_term_debt": 43982000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77607000, "total_liabilities": 145049000, "total_debt": 50613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56123000, "total_equity": 200574000, "shares_outstanding": 22286060, "operating_cash_flow": 1731000, "stock_based_compensation": 1118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1509000, "dividends_paid": 1547000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4353000, "free_cash_flow": 2156000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41337000", "ebitda": "-20372000", "netIncome": "-34360000", "grossProfit": "4271000", "depreciation": "None", "totalRevenue": "4271000", "costOfRevenue": "20682000", "interestIncome": "None", "incomeBeforeTax": "-43399000", "interestExpense": "2062000", "operatingIncome": "-38885000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-5272000", "reportedCurrency": "USD", "netInterestIncome": "-2062000", "nonInterestIncome": "None", "operatingExpenses": "43156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20965000", "sellingGeneralAndAdministrative": "13302000", "netIncomeFromContinuingOperations": "-117836000" }, "balance": { "goodwill": "227763000", "inventory": "49000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "368225000", "longTermDebt": "43982000", "shortTermDebt": "6631000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "116646000", "reportedCurrency": "USD", "retainedEarnings": "-56123000", "totalLiabilities": "145049000", "otherCurrentAssets": "1396000", "totalCurrentAssets": "17973000", "currentLongTermDebt": "5816000", "longTermInvestments": "1965000", "shortTermInvestments": "None", "currentNetReceivables": "8904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350252000", "currentAccountsPayable": "36373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3854000", "shortLongTermDebtTotal": "53318000", "totalShareholderEquity": "200574000", "capitalLeaseObligations": "3520000", "otherCurrentLiabilities": "17177000", "totalCurrentLiabilities": "67442000", "otherNonCurrentLiabilities": "41000", "totalNonCurrentLiabilities": "77607000", "cashAndShortTermInvestments": "7624000", "commonStockSharesOutstanding": "22286060", "intangibleAssetsExcludingGoodwill": "116646000", "cashAndCashEquivalentsAtCarryingValue": "7624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117836000", "profitLoss": "None", "dividendPayout": "1547000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1731000", "capitalExpenditures": "425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4353000", "cashflowFromInvestment": "1509000", "stockBasedCompensation": "1118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1547000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-337000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 8217000, "gross_profit": -8217000, "ebit": -12555000, "ebitda": -4338000, "pretax_income": -15206000, "tax_provision": -2114000, "net_income": -10610000, "net_income_to_common": -10610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31000, "total_current_assets": 31000, "total_assets": 286101000, "short_term_debt": 5688000, "long_term_debt": null, "total_debt": 5688000, "total_liabilities": 53551000, "total_equity": 232550000, "shares_outstanding": 12883381, "goodwill_and_intangibles": 286053000 }, "cash_flow": { "operating_cash_flow": -3153000, "capital_expenditure": 175000, "free_cash_flow": -2978000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265733, "ticker_id": 1647, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12555000", "ebitda": "-4338000", "netIncome": "-10610000", "grossProfit": "-8217000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "8217000", "interestIncome": "None", "incomeBeforeTax": "-15206000", "interestExpense": "2651000", "operatingIncome": "-14963000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2114000", "reportedCurrency": "USD", "netInterestIncome": "-2651000", "nonInterestIncome": "None", "operatingExpenses": "14963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8217000", "sellingGeneralAndAdministrative": "6746000", "netIncomeFromContinuingOperations": "-13092000" }, "balance": { "goodwill": "149975000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "286101000", "longTermDebt": "None", "shortTermDebt": "5688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "136078000", "reportedCurrency": "USD", "retainedEarnings": "-21763000", "totalLiabilities": "53551000", "otherCurrentAssets": "None", "totalCurrentAssets": "31000", "currentLongTermDebt": "5290000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286070000", "currentAccountsPayable": "2475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14000", "shortLongTermDebtTotal": "5290000", "totalShareholderEquity": "232550000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9080000", "totalCurrentLiabilities": "18551000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35000000", "cashAndShortTermInvestments": "31000", "commonStockSharesOutstanding": "12883381", "intangibleAssetsExcludingGoodwill": "136078000", "cashAndCashEquivalentsAtCarryingValue": "31000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3153000", "capitalExpenditures": "175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3107000", "cashflowFromInvestment": "211500000", "stockBasedCompensation": "3752000", "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": "8217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 8217000, "gross_profit": -8217000, "research_and_development": null, "selling_general_admin": 6746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12555000, "depreciation_amortisation": 8217000, "ebitda": -4338000, "interest_expense": 2651000, "interest_income": null, "other_non_operating": null, "pretax_income": -15206000, "tax_provision": -2114000, "effective_tax_rate": null, "net_income": -10610000, "net_income_continuing_ops": -13092000, "net_income_to_common": -10610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31000, "net_ppe": null, "goodwill": 149975000, "intangible_assets": 136078000, "goodwill_and_intangibles": 286053000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 286070000, "total_assets": 286101000, "short_term_debt": 5688000, "accounts_payable": 2475000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18551000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35000000, "total_liabilities": 53551000, "total_debt": 5688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21763000, "total_equity": 232550000, "shares_outstanding": 12883381, "operating_cash_flow": -3153000, "stock_based_compensation": 3752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 211500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3107000, "free_cash_flow": -2978000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12555000", "ebitda": "-4338000", "netIncome": "-10610000", "grossProfit": "-8217000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "8217000", "interestIncome": "None", "incomeBeforeTax": "-15206000", "interestExpense": "2651000", "operatingIncome": "-14963000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2114000", "reportedCurrency": "USD", "netInterestIncome": "-2651000", "nonInterestIncome": "None", "operatingExpenses": "14963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8217000", "sellingGeneralAndAdministrative": "6746000", "netIncomeFromContinuingOperations": "-13092000" }, "balance": { "goodwill": "149975000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "286101000", "longTermDebt": "None", "shortTermDebt": "5688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "136078000", "reportedCurrency": "USD", "retainedEarnings": "-21763000", "totalLiabilities": "53551000", "otherCurrentAssets": "None", "totalCurrentAssets": "31000", "currentLongTermDebt": "5290000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286070000", "currentAccountsPayable": "2475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14000", "shortLongTermDebtTotal": "5290000", "totalShareholderEquity": "232550000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9080000", "totalCurrentLiabilities": "18551000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35000000", "cashAndShortTermInvestments": "31000", "commonStockSharesOutstanding": "12883381", "intangibleAssetsExcludingGoodwill": "136078000", "cashAndCashEquivalentsAtCarryingValue": "31000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3153000", "capitalExpenditures": "175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3107000", "cashflowFromInvestment": "211500000", "stockBasedCompensation": "3752000", "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": "8217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 1573867000, "cost_of_revenue": 1491010000, "gross_profit": 82857000, "ebit": -9078000, "ebitda": 27719000, "pretax_income": -5863000, "tax_provision": 343000, "net_income": -2101000, "net_income_to_common": -2101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237813000, "total_current_assets": 902515000, "total_assets": 3980718000, "short_term_debt": 3343000, "long_term_debt": 374627000, "total_debt": 377970000, "total_liabilities": 1325737000, "total_equity": 811978000, "shares_outstanding": 30715279, "goodwill_and_intangibles": 3016831000 }, "cash_flow": { "operating_cash_flow": -212073000, "capital_expenditure": 79000, "free_cash_flow": -211994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265696, "ticker_id": 1647, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9078000", "ebitda": "27719000", "netIncome": "-2101000", "grossProfit": "82857000", "depreciation": "None", "totalRevenue": "1573867000", "costOfRevenue": "1491010000", "interestIncome": "4702000", "incomeBeforeTax": "-5863000", "interestExpense": "2814000", "operatingIncome": "-9078000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "343000", "reportedCurrency": "USD", "netInterestIncome": "1888000", "nonInterestIncome": "None", "operatingExpenses": "91935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20774000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1491010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36797000", "sellingGeneralAndAdministrative": "13077000", "netIncomeFromContinuingOperations": "-6206000" }, "balance": { "goodwill": "2614161000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "3980718000", "longTermDebt": "374627000", "shortTermDebt": "3343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "402670000", "reportedCurrency": "USD", "retainedEarnings": "-8077000", "totalLiabilities": "1325737000", "otherCurrentAssets": "55300000", "totalCurrentAssets": "902515000", "currentLongTermDebt": "459000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "609402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3078203000", "currentAccountsPayable": "48540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408232000", "totalShareholderEquity": "811978000", "capitalLeaseObligations": "33146000", "otherCurrentLiabilities": "787672000", "totalCurrentLiabilities": "908040000", "otherNonCurrentLiabilities": "11405000", "totalNonCurrentLiabilities": "417697000", "cashAndShortTermInvestments": "237813000", "commonStockSharesOutstanding": "30715279", "intangibleAssetsExcludingGoodwill": "402670000", "cashAndCashEquivalentsAtCarryingValue": "237813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6206000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-212073000", "capitalExpenditures": "79000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107000", "cashflowFromInvestment": "-2634000", "stockBasedCompensation": "10187000", "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": "36797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1573867000, "cost_of_revenue": 1491010000, "gross_profit": 82857000, "research_and_development": 20774000, "selling_general_admin": 13077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9078000, "depreciation_amortisation": 36797000, "ebitda": 27719000, "interest_expense": 2814000, "interest_income": null, "other_non_operating": null, "pretax_income": -5863000, "tax_provision": 343000, "effective_tax_rate": null, "net_income": -2101000, "net_income_continuing_ops": -6206000, "net_income_to_common": -2101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237813000, "short_term_investments": null, "net_receivables": 609402000, "inventory": null, "other_current_assets": null, "total_current_assets": 902515000, "net_ppe": null, "goodwill": 2614161000, "intangible_assets": 402670000, "goodwill_and_intangibles": 3016831000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3078203000, "total_assets": 3980718000, "short_term_debt": 3343000, "accounts_payable": 48540000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 908040000, "long_term_debt": 374627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 417697000, "total_liabilities": 1325737000, "total_debt": 377970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8077000, "total_equity": 811978000, "shares_outstanding": 30715279, "operating_cash_flow": -212073000, "stock_based_compensation": 10187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2634000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 107000, "free_cash_flow": -211994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9078000", "ebitda": "27719000", "netIncome": "-2101000", "grossProfit": "82857000", "depreciation": "None", "totalRevenue": "1573867000", "costOfRevenue": "1491010000", "interestIncome": "4702000", "incomeBeforeTax": "-5863000", "interestExpense": "2814000", "operatingIncome": "-9078000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "343000", "reportedCurrency": "USD", "netInterestIncome": "1888000", "nonInterestIncome": "None", "operatingExpenses": "91935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20774000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1491010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36797000", "sellingGeneralAndAdministrative": "13077000", "netIncomeFromContinuingOperations": "-6206000" }, "balance": { "goodwill": "2614161000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "3980718000", "longTermDebt": "374627000", "shortTermDebt": "3343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "402670000", "reportedCurrency": "USD", "retainedEarnings": "-8077000", "totalLiabilities": "1325737000", "otherCurrentAssets": "55300000", "totalCurrentAssets": "902515000", "currentLongTermDebt": "459000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "609402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3078203000", "currentAccountsPayable": "48540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408232000", "totalShareholderEquity": "811978000", "capitalLeaseObligations": "33146000", "otherCurrentLiabilities": "787672000", "totalCurrentLiabilities": "908040000", "otherNonCurrentLiabilities": "11405000", "totalNonCurrentLiabilities": "417697000", "cashAndShortTermInvestments": "237813000", "commonStockSharesOutstanding": "30715279", "intangibleAssetsExcludingGoodwill": "402670000", "cashAndCashEquivalentsAtCarryingValue": "237813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6206000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-212073000", "capitalExpenditures": "79000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107000", "cashflowFromInvestment": "-2634000", "stockBasedCompensation": "10187000", "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": "36797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 1548688000, "cost_of_revenue": 1460873000, "gross_profit": 87815000, "ebit": -18697000, "ebitda": 6052000, "pretax_income": -18697000, "tax_provision": 367000, "net_income": -5976000, "net_income_to_common": -5976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 452411000, "total_current_assets": 982824000, "total_assets": 4095013000, "short_term_debt": 373947000, "long_term_debt": 234329000, "total_debt": 608276000, "total_liabilities": 1443976000, "total_equity": 275486000, "shares_outstanding": 29091399, "goodwill_and_intangibles": 3049897000 }, "cash_flow": { "operating_cash_flow": -200310000, "capital_expenditure": 520000, "free_cash_flow": -199790000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265697, "ticker_id": 1647, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18697000", "ebitda": "6052000", "netIncome": "-5976000", "grossProfit": "87815000", "depreciation": "None", "totalRevenue": "1548688000", "costOfRevenue": "1460873000", "interestIncome": "3062000", "incomeBeforeTax": "-18697000", "interestExpense": "1443000", "operatingIncome": "-20343000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "367000", "reportedCurrency": "USD", "netInterestIncome": "1619000", "nonInterestIncome": "None", "operatingExpenses": "108158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13617000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1460873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24749000", "sellingGeneralAndAdministrative": "35291000", "netIncomeFromContinuingOperations": "-19064000" }, "balance": { "goodwill": "2614161000", "inventory": "None", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "4095013000", "longTermDebt": "234329000", "shortTermDebt": "373947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "435736000", "reportedCurrency": "USD", "retainedEarnings": "-5976000", "totalLiabilities": "1443976000", "otherCurrentAssets": "419134000", "totalCurrentAssets": "982824000", "currentLongTermDebt": "145353000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3112189000", "currentAccountsPayable": "56089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "670318000", "totalShareholderEquity": "275486000", "capitalLeaseObligations": "33842000", "otherCurrentLiabilities": "639601000", "totalCurrentLiabilities": "1163725000", "otherNonCurrentLiabilities": "13504000", "totalNonCurrentLiabilities": "280251000", "cashAndShortTermInvestments": "452411000", "commonStockSharesOutstanding": "29091399", "intangibleAssetsExcludingGoodwill": "435736000", "cashAndCashEquivalentsAtCarryingValue": "452411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19064000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-200310000", "capitalExpenditures": "520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "394522000", "cashflowFromInvestment": "264347000", "stockBasedCompensation": "12695000", "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": "24749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1548688000, "cost_of_revenue": 1460873000, "gross_profit": 87815000, "research_and_development": 13617000, "selling_general_admin": 35291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18697000, "depreciation_amortisation": 24749000, "ebitda": 6052000, "interest_expense": 1443000, "interest_income": null, "other_non_operating": null, "pretax_income": -18697000, "tax_provision": 367000, "effective_tax_rate": null, "net_income": -5976000, "net_income_continuing_ops": -19064000, "net_income_to_common": -5976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 452411000, "short_term_investments": null, "net_receivables": 111279000, "inventory": null, "other_current_assets": null, "total_current_assets": 982824000, "net_ppe": null, "goodwill": 2614161000, "intangible_assets": 435736000, "goodwill_and_intangibles": 3049897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3112189000, "total_assets": 4095013000, "short_term_debt": 373947000, "accounts_payable": 56089000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1163725000, "long_term_debt": 234329000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 280251000, "total_liabilities": 1443976000, "total_debt": 608276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5976000, "total_equity": 275486000, "shares_outstanding": 29091399, "operating_cash_flow": -200310000, "stock_based_compensation": 12695000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 264347000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 394522000, "free_cash_flow": -199790000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18697000", "ebitda": "6052000", "netIncome": "-5976000", "grossProfit": "87815000", "depreciation": "None", "totalRevenue": "1548688000", "costOfRevenue": "1460873000", "interestIncome": "3062000", "incomeBeforeTax": "-18697000", "interestExpense": "1443000", "operatingIncome": "-20343000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "367000", "reportedCurrency": "USD", "netInterestIncome": "1619000", "nonInterestIncome": "None", "operatingExpenses": "108158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13617000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1460873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24749000", "sellingGeneralAndAdministrative": "35291000", "netIncomeFromContinuingOperations": "-19064000" }, "balance": { "goodwill": "2614161000", "inventory": "None", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "4095013000", "longTermDebt": "234329000", "shortTermDebt": "373947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "435736000", "reportedCurrency": "USD", "retainedEarnings": "-5976000", "totalLiabilities": "1443976000", "otherCurrentAssets": "419134000", "totalCurrentAssets": "982824000", "currentLongTermDebt": "145353000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3112189000", "currentAccountsPayable": "56089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "670318000", "totalShareholderEquity": "275486000", "capitalLeaseObligations": "33842000", "otherCurrentLiabilities": "639601000", "totalCurrentLiabilities": "1163725000", "otherNonCurrentLiabilities": "13504000", "totalNonCurrentLiabilities": "280251000", "cashAndShortTermInvestments": "452411000", "commonStockSharesOutstanding": "29091399", "intangibleAssetsExcludingGoodwill": "435736000", "cashAndCashEquivalentsAtCarryingValue": "452411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19064000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-200310000", "capitalExpenditures": "520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "394522000", "cashflowFromInvestment": "264347000", "stockBasedCompensation": "12695000", "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": "24749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 377195000, "cost_of_revenue": 309123000, "gross_profit": 68072000, "ebit": -17688000, "ebitda": -6156000, "pretax_income": -22061000, "tax_provision": -3195000, "net_income": -18866000, "net_income_to_common": -18866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274150000, "total_current_assets": 401809000, "total_assets": 1198855000, "short_term_debt": 156406000, "long_term_debt": 186899000, "total_debt": 343305000, "total_liabilities": 808114000, "total_equity": 402093000, "shares_outstanding": 28542008, "goodwill_and_intangibles": 745006000 }, "cash_flow": { "operating_cash_flow": -6516000, "capital_expenditure": 2907000, "free_cash_flow": -3609000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265699, "ticker_id": 1647, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17688000", "ebitda": "-6156000", "netIncome": "-18866000", "grossProfit": "68072000", "depreciation": "None", "totalRevenue": "377195000", "costOfRevenue": "309123000", "interestIncome": "2852000", "incomeBeforeTax": "-22061000", "interestExpense": "4373000", "operatingIncome": "-20150000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3195000", "reportedCurrency": "USD", "netInterestIncome": "-1895000", "nonInterestIncome": "None", "operatingExpenses": "88222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19475000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11532000", "sellingGeneralAndAdministrative": "26740000", "netIncomeFromContinuingOperations": "-18866000" }, "balance": { "goodwill": "631052000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "1198855000", "longTermDebt": "186899000", "shortTermDebt": "156406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "113954000", "reportedCurrency": "USD", "retainedEarnings": "-1856199000", "totalLiabilities": "808114000", "otherCurrentAssets": "44220000", "totalCurrentAssets": "401809000", "currentLongTermDebt": "152683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "797046000", "currentAccountsPayable": "40730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "373621000", "totalShareholderEquity": "402093000", "capitalLeaseObligations": "34039000", "otherCurrentLiabilities": "279333000", "totalCurrentLiabilities": "578686000", "otherNonCurrentLiabilities": "12213000", "totalNonCurrentLiabilities": "229428000", "cashAndShortTermInvestments": "274150000", "commonStockSharesOutstanding": "28542008", "intangibleAssetsExcludingGoodwill": "113954000", "cashAndCashEquivalentsAtCarryingValue": "274150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18871000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6516000", "capitalExpenditures": "2907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20000", "cashflowFromInvestment": "-2894000", "stockBasedCompensation": "9101000", "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": "11632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377195000, "cost_of_revenue": 309123000, "gross_profit": 68072000, "research_and_development": 19475000, "selling_general_admin": 26740000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17688000, "depreciation_amortisation": 11532000, "ebitda": -6156000, "interest_expense": 4373000, "interest_income": null, "other_non_operating": null, "pretax_income": -22061000, "tax_provision": -3195000, "effective_tax_rate": null, "net_income": -18866000, "net_income_continuing_ops": -18866000, "net_income_to_common": -18866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274150000, "short_term_investments": null, "net_receivables": 83439000, "inventory": null, "other_current_assets": null, "total_current_assets": 401809000, "net_ppe": null, "goodwill": 631052000, "intangible_assets": 113954000, "goodwill_and_intangibles": 745006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 797046000, "total_assets": 1198855000, "short_term_debt": 156406000, "accounts_payable": 40730000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 578686000, "long_term_debt": 186899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229428000, "total_liabilities": 808114000, "total_debt": 343305000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1856199000, "total_equity": 402093000, "shares_outstanding": 28542008, "operating_cash_flow": -6516000, "stock_based_compensation": 9101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2894000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20000, "free_cash_flow": -3609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17688000", "ebitda": "-6156000", "netIncome": "-18866000", "grossProfit": "68072000", "depreciation": "None", "totalRevenue": "377195000", "costOfRevenue": "309123000", "interestIncome": "2852000", "incomeBeforeTax": "-22061000", "interestExpense": "4373000", "operatingIncome": "-20150000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3195000", "reportedCurrency": "USD", "netInterestIncome": "-1895000", "nonInterestIncome": "None", "operatingExpenses": "88222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19475000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11532000", "sellingGeneralAndAdministrative": "26740000", "netIncomeFromContinuingOperations": "-18866000" }, "balance": { "goodwill": "631052000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "1198855000", "longTermDebt": "186899000", "shortTermDebt": "156406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "113954000", "reportedCurrency": "USD", "retainedEarnings": "-1856199000", "totalLiabilities": "808114000", "otherCurrentAssets": "44220000", "totalCurrentAssets": "401809000", "currentLongTermDebt": "152683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "797046000", "currentAccountsPayable": "40730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "373621000", "totalShareholderEquity": "402093000", "capitalLeaseObligations": "34039000", "otherCurrentLiabilities": "279333000", "totalCurrentLiabilities": "578686000", "otherNonCurrentLiabilities": "12213000", "totalNonCurrentLiabilities": "229428000", "cashAndShortTermInvestments": "274150000", "commonStockSharesOutstanding": "28542008", "intangibleAssetsExcludingGoodwill": "113954000", "cashAndCashEquivalentsAtCarryingValue": "274150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18871000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6516000", "capitalExpenditures": "2907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20000", "cashflowFromInvestment": "-2894000", "stockBasedCompensation": "9101000", "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": "11632000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 379968000, "cost_of_revenue": 302279000, "gross_profit": 77689000, "ebit": -3142000, "ebitda": 7926000, "pretax_income": -7874000, "tax_provision": 152000, "net_income": -8030000, "net_income_to_common": -8030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283580000, "total_current_assets": 386644000, "total_assets": 1192386000, "short_term_debt": 156502000, "long_term_debt": 187525000, "total_debt": 344027000, "total_liabilities": 792027000, "total_equity": 411711000, "shares_outstanding": 28473617, "goodwill_and_intangibles": 752027000 }, "cash_flow": { "operating_cash_flow": -34617000, "capital_expenditure": 3276000, "free_cash_flow": -31341000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265700, "ticker_id": 1647, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3142000", "ebitda": "7926000", "netIncome": "-8030000", "grossProfit": "77689000", "depreciation": "None", "totalRevenue": "379968000", "costOfRevenue": "302279000", "interestIncome": "3324000", "incomeBeforeTax": "-7874000", "interestExpense": "4732000", "operatingIncome": "-5999000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-1408000", "nonInterestIncome": "None", "operatingExpenses": "83688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19259000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11068000", "sellingGeneralAndAdministrative": "24334000", "netIncomeFromContinuingOperations": "-8026000" }, "balance": { "goodwill": "631016000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "1192386000", "longTermDebt": "187525000", "shortTermDebt": "156502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "121011000", "reportedCurrency": "USD", "retainedEarnings": "-1837333000", "totalLiabilities": "792027000", "otherCurrentAssets": "41720000", "totalCurrentAssets": "386644000", "currentLongTermDebt": "152352000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "805742000", "currentAccountsPayable": "43641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375252000", "totalShareholderEquity": "411711000", "capitalLeaseObligations": "35375000", "otherCurrentLiabilities": "278304000", "totalCurrentLiabilities": "558992000", "otherNonCurrentLiabilities": "14285000", "totalNonCurrentLiabilities": "233035000", "cashAndShortTermInvestments": "283580000", "commonStockSharesOutstanding": "28473617", "intangibleAssetsExcludingGoodwill": "121011000", "cashAndCashEquivalentsAtCarryingValue": "283580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8026000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34617000", "capitalExpenditures": "3276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136000", "cashflowFromInvestment": "-3276000", "stockBasedCompensation": "8256000", "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": "11068000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 379968000, "cost_of_revenue": 302279000, "gross_profit": 77689000, "research_and_development": 19259000, "selling_general_admin": 24334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3142000, "depreciation_amortisation": 11068000, "ebitda": 7926000, "interest_expense": 4732000, "interest_income": null, "other_non_operating": null, "pretax_income": -7874000, "tax_provision": 152000, "effective_tax_rate": null, "net_income": -8030000, "net_income_continuing_ops": -8026000, "net_income_to_common": -8030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283580000, "short_term_investments": null, "net_receivables": 61344000, "inventory": null, "other_current_assets": null, "total_current_assets": 386644000, "net_ppe": null, "goodwill": 631016000, "intangible_assets": 121011000, "goodwill_and_intangibles": 752027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 805742000, "total_assets": 1192386000, "short_term_debt": 156502000, "accounts_payable": 43641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558992000, "long_term_debt": 187525000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 233035000, "total_liabilities": 792027000, "total_debt": 344027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1837333000, "total_equity": 411711000, "shares_outstanding": 28473617, "operating_cash_flow": -34617000, "stock_based_compensation": 8256000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3276000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136000, "free_cash_flow": -31341000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3142000", "ebitda": "7926000", "netIncome": "-8030000", "grossProfit": "77689000", "depreciation": "None", "totalRevenue": "379968000", "costOfRevenue": "302279000", "interestIncome": "3324000", "incomeBeforeTax": "-7874000", "interestExpense": "4732000", "operatingIncome": "-5999000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-1408000", "nonInterestIncome": "None", "operatingExpenses": "83688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19259000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11068000", "sellingGeneralAndAdministrative": "24334000", "netIncomeFromContinuingOperations": "-8026000" }, "balance": { "goodwill": "631016000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "1192386000", "longTermDebt": "187525000", "shortTermDebt": "156502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "121011000", "reportedCurrency": "USD", "retainedEarnings": "-1837333000", "totalLiabilities": "792027000", "otherCurrentAssets": "41720000", "totalCurrentAssets": "386644000", "currentLongTermDebt": "152352000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "805742000", "currentAccountsPayable": "43641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375252000", "totalShareholderEquity": "411711000", "capitalLeaseObligations": "35375000", "otherCurrentLiabilities": "278304000", "totalCurrentLiabilities": "558992000", "otherNonCurrentLiabilities": "14285000", "totalNonCurrentLiabilities": "233035000", "cashAndShortTermInvestments": "283580000", "commonStockSharesOutstanding": "28473617", "intangibleAssetsExcludingGoodwill": "121011000", "cashAndCashEquivalentsAtCarryingValue": "283580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8026000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34617000", "capitalExpenditures": "3276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136000", "cashflowFromInvestment": "-3276000", "stockBasedCompensation": "8256000", "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": "11068000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 416286000, "cost_of_revenue": 347055000, "gross_profit": 69231000, "ebit": 197882000, "ebitda": 208741000, "pretax_income": 193136000, "tax_provision": 4648000, "net_income": 188493000, "net_income_to_common": 188493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321617000, "total_current_assets": 414137000, "total_assets": 1215545000, "short_term_debt": 156564000, "long_term_debt": 188141000, "total_debt": 344705000, "total_liabilities": 826510000, "total_equity": 400391000, "shares_outstanding": 28463708, "goodwill_and_intangibles": 747997000 }, "cash_flow": { "operating_cash_flow": 161402000, "capital_expenditure": 348000, "free_cash_flow": 161750000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265701, "ticker_id": 1647, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197882000", "ebitda": "208741000", "netIncome": "188493000", "grossProfit": "69231000", "depreciation": "None", "totalRevenue": "416286000", "costOfRevenue": "347055000", "interestIncome": "3789000", "incomeBeforeTax": "193136000", "interestExpense": "4746000", "operatingIncome": "-25421000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4648000", "reportedCurrency": "USD", "netInterestIncome": "-957000", "nonInterestIncome": "None", "operatingExpenses": "94652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20145000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10859000", "sellingGeneralAndAdministrative": "27796000", "netIncomeFromContinuingOperations": "188488000" }, "balance": { "goodwill": "620355000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "1215545000", "longTermDebt": "188141000", "shortTermDebt": "156564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "127642000", "reportedCurrency": "USD", "retainedEarnings": "-1829303000", "totalLiabilities": "826510000", "otherCurrentAssets": "34979000", "totalCurrentAssets": "414137000", "currentLongTermDebt": "151958000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "801408000", "currentAccountsPayable": "50969000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "376767000", "totalShareholderEquity": "400391000", "capitalLeaseObligations": "36668000", "otherCurrentLiabilities": "292285000", "totalCurrentLiabilities": "588453000", "otherNonCurrentLiabilities": "17854000", "totalNonCurrentLiabilities": "238057000", "cashAndShortTermInvestments": "321617000", "commonStockSharesOutstanding": "28463708", "intangibleAssetsExcludingGoodwill": "127642000", "cashAndCashEquivalentsAtCarryingValue": "321617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188493000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161402000", "capitalExpenditures": "348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2484000", "cashflowFromInvestment": "-3701000", "stockBasedCompensation": "3464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416286000, "cost_of_revenue": 347055000, "gross_profit": 69231000, "research_and_development": 20145000, "selling_general_admin": 27796000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197882000, "depreciation_amortisation": 10859000, "ebitda": 208741000, "interest_expense": 4746000, "interest_income": null, "other_non_operating": null, "pretax_income": 193136000, "tax_provision": 4648000, "effective_tax_rate": null, "net_income": 188493000, "net_income_continuing_ops": 188488000, "net_income_to_common": 188493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 321617000, "short_term_investments": null, "net_receivables": 57541000, "inventory": null, "other_current_assets": null, "total_current_assets": 414137000, "net_ppe": null, "goodwill": 620355000, "intangible_assets": 127642000, "goodwill_and_intangibles": 747997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 801408000, "total_assets": 1215545000, "short_term_debt": 156564000, "accounts_payable": 50969000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 588453000, "long_term_debt": 188141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 238057000, "total_liabilities": 826510000, "total_debt": 344705000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1829303000, "total_equity": 400391000, "shares_outstanding": 28463708, "operating_cash_flow": 161402000, "stock_based_compensation": 3464000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3701000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2484000, "free_cash_flow": 161750000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197882000", "ebitda": "208741000", "netIncome": "188493000", "grossProfit": "69231000", "depreciation": "None", "totalRevenue": "416286000", "costOfRevenue": "347055000", "interestIncome": "3789000", "incomeBeforeTax": "193136000", "interestExpense": "4746000", "operatingIncome": "-25421000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4648000", "reportedCurrency": "USD", "netInterestIncome": "-957000", "nonInterestIncome": "None", "operatingExpenses": "94652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20145000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10859000", "sellingGeneralAndAdministrative": "27796000", "netIncomeFromContinuingOperations": "188488000" }, "balance": { "goodwill": "620355000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "1215545000", "longTermDebt": "188141000", "shortTermDebt": "156564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "127642000", "reportedCurrency": "USD", "retainedEarnings": "-1829303000", "totalLiabilities": "826510000", "otherCurrentAssets": "34979000", "totalCurrentAssets": "414137000", "currentLongTermDebt": "151958000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "801408000", "currentAccountsPayable": "50969000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "376767000", "totalShareholderEquity": "400391000", "capitalLeaseObligations": "36668000", "otherCurrentLiabilities": "292285000", "totalCurrentLiabilities": "588453000", "otherNonCurrentLiabilities": "17854000", "totalNonCurrentLiabilities": "238057000", "cashAndShortTermInvestments": "321617000", "commonStockSharesOutstanding": "28463708", "intangibleAssetsExcludingGoodwill": "127642000", "cashAndCashEquivalentsAtCarryingValue": "321617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188493000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161402000", "capitalExpenditures": "348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2484000", "cashflowFromInvestment": "-3701000", "stockBasedCompensation": "3464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10859000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 443277000, "cost_of_revenue": 370461000, "gross_profit": 72816000, "ebit": -35924000, "ebitda": -24833000, "pretax_income": -40680000, "tax_provision": 252000, "net_income": -38549000, "net_income_to_common": -38549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161435000, "total_current_assets": 274033000, "total_assets": 1077428000, "short_term_debt": 13090000, "long_term_debt": 332383000, "total_debt": 345473000, "total_liabilities": 896646000, "total_equity": 180782000, "shares_outstanding": 336151610, "goodwill_and_intangibles": 749102000 }, "cash_flow": { "operating_cash_flow": 19836000, "capital_expenditure": 4583000, "free_cash_flow": 24419000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265702, "ticker_id": 1647, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35924000", "ebitda": "-24833000", "netIncome": "-38549000", "grossProfit": "72816000", "depreciation": "None", "totalRevenue": "443277000", "costOfRevenue": "370461000", "interestIncome": "1761000", "incomeBeforeTax": "-40680000", "interestExpense": "4756000", "operatingIncome": "-38401000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "252000", "reportedCurrency": "USD", "netInterestIncome": "-2995000", "nonInterestIncome": "None", "operatingExpenses": "111217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19433000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11091000", "sellingGeneralAndAdministrative": "9819000", "netIncomeFromContinuingOperations": "-40932000" }, "balance": { "goodwill": "615399000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "1077428000", "longTermDebt": "332383000", "shortTermDebt": "13090000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "133703000", "reportedCurrency": "USD", "retainedEarnings": "-2017796000", "totalLiabilities": "896646000", "otherCurrentAssets": "41520000", "totalCurrentAssets": "274033000", "currentLongTermDebt": "8066000", "longTermInvestments": "None", "shortTermInvestments": "-161273565000", "currentNetReceivables": "71078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803395000", "currentAccountsPayable": "67844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378424000", "totalShareholderEquity": "180782000", "capitalLeaseObligations": "37975000", "otherCurrentLiabilities": "335967000", "totalCurrentLiabilities": "515322000", "otherNonCurrentLiabilities": "15990000", "totalNonCurrentLiabilities": "381324000", "cashAndShortTermInvestments": "161435000", "commonStockSharesOutstanding": "336151610", "intangibleAssetsExcludingGoodwill": "133703000", "cashAndCashEquivalentsAtCarryingValue": "161435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40932000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19836000", "capitalExpenditures": "4583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000", "cashflowFromInvestment": "-4583000", "stockBasedCompensation": "9901000", "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": "11091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 443277000, "cost_of_revenue": 370461000, "gross_profit": 72816000, "research_and_development": 19433000, "selling_general_admin": 9819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35924000, "depreciation_amortisation": 11091000, "ebitda": -24833000, "interest_expense": 4756000, "interest_income": null, "other_non_operating": null, "pretax_income": -40680000, "tax_provision": 252000, "effective_tax_rate": null, "net_income": -38549000, "net_income_continuing_ops": -40932000, "net_income_to_common": -38549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161435000, "short_term_investments": -161273565000, "net_receivables": 71078000, "inventory": null, "other_current_assets": null, "total_current_assets": 274033000, "net_ppe": null, "goodwill": 615399000, "intangible_assets": 133703000, "goodwill_and_intangibles": 749102000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 803395000, "total_assets": 1077428000, "short_term_debt": 13090000, "accounts_payable": 67844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 515322000, "long_term_debt": 332383000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381324000, "total_liabilities": 896646000, "total_debt": 345473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2017796000, "total_equity": 180782000, "shares_outstanding": 336151610, "operating_cash_flow": 19836000, "stock_based_compensation": 9901000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4583000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1000, "free_cash_flow": 24419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35924000", "ebitda": "-24833000", "netIncome": "-38549000", "grossProfit": "72816000", "depreciation": "None", "totalRevenue": "443277000", "costOfRevenue": "370461000", "interestIncome": "1761000", "incomeBeforeTax": "-40680000", "interestExpense": "4756000", "operatingIncome": "-38401000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "252000", "reportedCurrency": "USD", "netInterestIncome": "-2995000", "nonInterestIncome": "None", "operatingExpenses": "111217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19433000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11091000", "sellingGeneralAndAdministrative": "9819000", "netIncomeFromContinuingOperations": "-40932000" }, "balance": { "goodwill": "615399000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "1077428000", "longTermDebt": "332383000", "shortTermDebt": "13090000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "133703000", "reportedCurrency": "USD", "retainedEarnings": "-2017796000", "totalLiabilities": "896646000", "otherCurrentAssets": "41520000", "totalCurrentAssets": "274033000", "currentLongTermDebt": "8066000", "longTermInvestments": "None", "shortTermInvestments": "-161273565000", "currentNetReceivables": "71078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803395000", "currentAccountsPayable": "67844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378424000", "totalShareholderEquity": "180782000", "capitalLeaseObligations": "37975000", "otherCurrentLiabilities": "335967000", "totalCurrentLiabilities": "515322000", "otherNonCurrentLiabilities": "15990000", "totalNonCurrentLiabilities": "381324000", "cashAndShortTermInvestments": "161435000", "commonStockSharesOutstanding": "336151610", "intangibleAssetsExcludingGoodwill": "133703000", "cashAndCashEquivalentsAtCarryingValue": "161435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40932000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19836000", "capitalExpenditures": "4583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000", "cashflowFromInvestment": "-4583000", "stockBasedCompensation": "9901000", "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": "11091000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 386207000, "cost_of_revenue": 332082000, "gross_profit": 54125000, "ebit": -49212000, "ebitda": -38511000, "pretax_income": -54489000, "tax_provision": 195000, "net_income": -52423000, "net_income_to_common": -52423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146175000, "total_current_assets": 278861000, "total_assets": 1102298000, "short_term_debt": 13444000, "long_term_debt": 332738000, "total_debt": 346182000, "total_liabilities": 880071000, "total_equity": 235432000, "shares_outstanding": 331582813, "goodwill_and_intangibles": 764141000 }, "cash_flow": { "operating_cash_flow": 235000, "capital_expenditure": 3566000, "free_cash_flow": 3801000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265704, "ticker_id": 1647, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49212000", "ebitda": "-38511000", "netIncome": "-52423000", "grossProfit": "54125000", "depreciation": "None", "totalRevenue": "386207000", "costOfRevenue": "332082000", "interestIncome": "1913000", "incomeBeforeTax": "-54489000", "interestExpense": "5277000", "operatingIncome": "-58632000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "195000", "reportedCurrency": "USD", "netInterestIncome": "-3364000", "nonInterestIncome": "None", "operatingExpenses": "112757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21187000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10701000", "sellingGeneralAndAdministrative": "26528000", "netIncomeFromContinuingOperations": "-54684000" }, "balance": { "goodwill": "624348000", "inventory": "None", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "1102298000", "longTermDebt": "332738000", "shortTermDebt": "13444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "139793000", "reportedCurrency": "USD", "retainedEarnings": "-1979247000", "totalLiabilities": "880071000", "otherCurrentAssets": "55818000", "totalCurrentAssets": "278861000", "currentLongTermDebt": "7959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "823437000", "currentAccountsPayable": "60492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "380161000", "totalShareholderEquity": "235432000", "capitalLeaseObligations": "39464000", "otherCurrentLiabilities": "334610000", "totalCurrentLiabilities": "511683000", "otherNonCurrentLiabilities": "1671000", "totalNonCurrentLiabilities": "368388000", "cashAndShortTermInvestments": "146175000", "commonStockSharesOutstanding": "331582813", "intangibleAssetsExcludingGoodwill": "139793000", "cashAndCashEquivalentsAtCarryingValue": "146175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54684000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235000", "capitalExpenditures": "3566000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5679000", "cashflowFromInvestment": "-3566000", "stockBasedCompensation": "9324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386207000, "cost_of_revenue": 332082000, "gross_profit": 54125000, "research_and_development": 21187000, "selling_general_admin": 26528000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49212000, "depreciation_amortisation": 10701000, "ebitda": -38511000, "interest_expense": 5277000, "interest_income": null, "other_non_operating": null, "pretax_income": -54489000, "tax_provision": 195000, "effective_tax_rate": null, "net_income": -52423000, "net_income_continuing_ops": -54684000, "net_income_to_common": -52423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146175000, "short_term_investments": null, "net_receivables": 76868000, "inventory": null, "other_current_assets": null, "total_current_assets": 278861000, "net_ppe": null, "goodwill": 624348000, "intangible_assets": 139793000, "goodwill_and_intangibles": 764141000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 823437000, "total_assets": 1102298000, "short_term_debt": 13444000, "accounts_payable": 60492000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 511683000, "long_term_debt": 332738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368388000, "total_liabilities": 880071000, "total_debt": 346182000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1979247000, "total_equity": 235432000, "shares_outstanding": 331582813, "operating_cash_flow": 235000, "stock_based_compensation": 9324000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3566000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3566000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5679000, "free_cash_flow": 3801000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49212000", "ebitda": "-38511000", "netIncome": "-52423000", "grossProfit": "54125000", "depreciation": "None", "totalRevenue": "386207000", "costOfRevenue": "332082000", "interestIncome": "1913000", "incomeBeforeTax": "-54489000", "interestExpense": "5277000", "operatingIncome": "-58632000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "195000", "reportedCurrency": "USD", "netInterestIncome": "-3364000", "nonInterestIncome": "None", "operatingExpenses": "112757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21187000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10701000", "sellingGeneralAndAdministrative": "26528000", "netIncomeFromContinuingOperations": "-54684000" }, "balance": { "goodwill": "624348000", "inventory": "None", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "1102298000", "longTermDebt": "332738000", "shortTermDebt": "13444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "139793000", "reportedCurrency": "USD", "retainedEarnings": "-1979247000", "totalLiabilities": "880071000", "otherCurrentAssets": "55818000", "totalCurrentAssets": "278861000", "currentLongTermDebt": "7959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "823437000", "currentAccountsPayable": "60492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "380161000", "totalShareholderEquity": "235432000", "capitalLeaseObligations": "39464000", "otherCurrentLiabilities": "334610000", "totalCurrentLiabilities": "511683000", "otherNonCurrentLiabilities": "1671000", "totalNonCurrentLiabilities": "368388000", "cashAndShortTermInvestments": "146175000", "commonStockSharesOutstanding": "331582813", "intangibleAssetsExcludingGoodwill": "139793000", "cashAndCashEquivalentsAtCarryingValue": "146175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54684000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235000", "capitalExpenditures": "3566000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5679000", "cashflowFromInvestment": "-3566000", "stockBasedCompensation": "9324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10701000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 390965000, "cost_of_revenue": 341672000, "gross_profit": 49293000, "ebit": -20171000, "ebitda": -9682000, "pretax_income": -25734000, "tax_provision": 99000, "net_income": -25272000, "net_income_to_common": -25272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155189000, "total_current_assets": 280951000, "total_assets": 1108848000, "short_term_debt": 13402000, "long_term_debt": 352738000, "total_debt": 366140000, "total_liabilities": 854617000, "total_equity": 267011000, "shares_outstanding": 311253856, "goodwill_and_intangibles": 766008000 }, "cash_flow": { "operating_cash_flow": -32270000, "capital_expenditure": 207999, "free_cash_flow": -32062001, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265705, "ticker_id": 1647, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20171000", "ebitda": "-9682000", "netIncome": "-25272000", "grossProfit": "49293000", "depreciation": "None", "totalRevenue": "390965000", "costOfRevenue": "341672000", "interestIncome": "1927000", "incomeBeforeTax": "-25734000", "interestExpense": "5563000", "operatingIncome": "-35675000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "99000", "reportedCurrency": "USD", "netInterestIncome": "-3636000", "nonInterestIncome": "None", "operatingExpenses": "84968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19349000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10489000", "sellingGeneralAndAdministrative": "20217000", "netIncomeFromContinuingOperations": "-25833000" }, "balance": { "goodwill": "618955000", "inventory": "None", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "1108848000", "longTermDebt": "352738000", "shortTermDebt": "13402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "147053000", "reportedCurrency": "USD", "retainedEarnings": "-1926824000", "totalLiabilities": "854617000", "otherCurrentAssets": "53919000", "totalCurrentAssets": "280951000", "currentLongTermDebt": "7950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "827897000", "currentAccountsPayable": "37940000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "401383000", "totalShareholderEquity": "267011000", "capitalLeaseObligations": "40695000", "otherCurrentLiabilities": "327282000", "totalCurrentLiabilities": "464964000", "otherNonCurrentLiabilities": "1672000", "totalNonCurrentLiabilities": "389653000", "cashAndShortTermInvestments": "155189000", "commonStockSharesOutstanding": "311253856", "intangibleAssetsExcludingGoodwill": "147053000", "cashAndCashEquivalentsAtCarryingValue": "155189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25378000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-32270000", "capitalExpenditures": "207999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22033000", "cashflowFromInvestment": "-3429000", "stockBasedCompensation": "10308000", "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": "10489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390965000, "cost_of_revenue": 341672000, "gross_profit": 49293000, "research_and_development": 19349000, "selling_general_admin": 20217000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20171000, "depreciation_amortisation": 10489000, "ebitda": -9682000, "interest_expense": 5563000, "interest_income": null, "other_non_operating": null, "pretax_income": -25734000, "tax_provision": 99000, "effective_tax_rate": null, "net_income": -25272000, "net_income_continuing_ops": -25833000, "net_income_to_common": -25272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155189000, "short_term_investments": null, "net_receivables": 71843000, "inventory": null, "other_current_assets": null, "total_current_assets": 280951000, "net_ppe": null, "goodwill": 618955000, "intangible_assets": 147053000, "goodwill_and_intangibles": 766008000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 827897000, "total_assets": 1108848000, "short_term_debt": 13402000, "accounts_payable": 37940000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 464964000, "long_term_debt": 352738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 389653000, "total_liabilities": 854617000, "total_debt": 366140000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1926824000, "total_equity": 267011000, "shares_outstanding": 311253856, "operating_cash_flow": -32270000, "stock_based_compensation": 10308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3429000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22033000, "free_cash_flow": -32062001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20171000", "ebitda": "-9682000", "netIncome": "-25272000", "grossProfit": "49293000", "depreciation": "None", "totalRevenue": "390965000", "costOfRevenue": "341672000", "interestIncome": "1927000", "incomeBeforeTax": "-25734000", "interestExpense": "5563000", "operatingIncome": "-35675000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "99000", "reportedCurrency": "USD", "netInterestIncome": "-3636000", "nonInterestIncome": "None", "operatingExpenses": "84968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19349000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10489000", "sellingGeneralAndAdministrative": "20217000", "netIncomeFromContinuingOperations": "-25833000" }, "balance": { "goodwill": "618955000", "inventory": "None", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "1108848000", "longTermDebt": "352738000", "shortTermDebt": "13402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "147053000", "reportedCurrency": "USD", "retainedEarnings": "-1926824000", "totalLiabilities": "854617000", "otherCurrentAssets": "53919000", "totalCurrentAssets": "280951000", "currentLongTermDebt": "7950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "827897000", "currentAccountsPayable": "37940000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "401383000", "totalShareholderEquity": "267011000", "capitalLeaseObligations": "40695000", "otherCurrentLiabilities": "327282000", "totalCurrentLiabilities": "464964000", "otherNonCurrentLiabilities": "1672000", "totalNonCurrentLiabilities": "389653000", "cashAndShortTermInvestments": "155189000", "commonStockSharesOutstanding": "311253856", "intangibleAssetsExcludingGoodwill": "147053000", "cashAndCashEquivalentsAtCarryingValue": "155189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25378000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-32270000", "capitalExpenditures": "207999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22033000", "cashflowFromInvestment": "-3429000", "stockBasedCompensation": "10308000", "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": "10489000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 402347000, "cost_of_revenue": 374670000, "gross_profit": 27677000, "ebit": -51213000, "ebitda": -40958000, "pretax_income": -56216000, "tax_provision": 113000, "net_income": -56010000, "net_income_to_common": -56010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168854000, "total_current_assets": 308251000, "total_assets": 1143641000, "short_term_debt": 13301000, "long_term_debt": 379722000, "total_debt": 393023000, "total_liabilities": 907540000, "total_equity": 248426000, "shares_outstanding": 299363298, "goodwill_and_intangibles": 772957000 }, "cash_flow": { "operating_cash_flow": -67279000, "capital_expenditure": 4257000, "free_cash_flow": -63022000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265706, "ticker_id": 1647, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-51213000", "ebitda": "-40958000", "netIncome": "-56010000", "grossProfit": "27677000", "depreciation": "None", "totalRevenue": "402347000", "costOfRevenue": "374670000", "interestIncome": "2780000", "incomeBeforeTax": "-56216000", "interestExpense": "5256000", "operatingIncome": "-63313000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "113000", "reportedCurrency": "USD", "netInterestIncome": "-2476000", "nonInterestIncome": "None", "operatingExpenses": "90990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10255000", "sellingGeneralAndAdministrative": "18509000", "netIncomeFromContinuingOperations": "-56329000" }, "balance": { "goodwill": "619911000", "inventory": "1", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "1143641000", "longTermDebt": "379722000", "shortTermDebt": "13301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "153046000", "reportedCurrency": "USD", "retainedEarnings": "-1901552000", "totalLiabilities": "907540000", "otherCurrentAssets": "65786000", "totalCurrentAssets": "308251000", "currentLongTermDebt": "7960000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "835390000", "currentAccountsPayable": "52588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "429688000", "totalShareholderEquity": "248426000", "capitalLeaseObligations": "42006000", "otherCurrentLiabilities": "333858000", "totalCurrentLiabilities": "489518000", "otherNonCurrentLiabilities": "1635000", "totalNonCurrentLiabilities": "418022000", "cashAndShortTermInvestments": "168854000", "commonStockSharesOutstanding": "299363298", "intangibleAssetsExcludingGoodwill": "153046000", "cashAndCashEquivalentsAtCarryingValue": "168854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56329000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-67279000", "capitalExpenditures": "4257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4890000", "cashflowFromInvestment": "-4257000", "stockBasedCompensation": "12977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10255000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 402347000, "cost_of_revenue": 374670000, "gross_profit": 27677000, "research_and_development": 20040000, "selling_general_admin": 18509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51213000, "depreciation_amortisation": 10255000, "ebitda": -40958000, "interest_expense": 5256000, "interest_income": null, "other_non_operating": null, "pretax_income": -56216000, "tax_provision": 113000, "effective_tax_rate": null, "net_income": -56010000, "net_income_continuing_ops": -56329000, "net_income_to_common": -56010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168854000, "short_term_investments": null, "net_receivables": 73611000, "inventory": 1, "other_current_assets": null, "total_current_assets": 308251000, "net_ppe": null, "goodwill": 619911000, "intangible_assets": 153046000, "goodwill_and_intangibles": 772957000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 835390000, "total_assets": 1143641000, "short_term_debt": 13301000, "accounts_payable": 52588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 489518000, "long_term_debt": 379722000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 418022000, "total_liabilities": 907540000, "total_debt": 393023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1901552000, "total_equity": 248426000, "shares_outstanding": 299363298, "operating_cash_flow": -67279000, "stock_based_compensation": 12977000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4257000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4890000, "free_cash_flow": -63022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-51213000", "ebitda": "-40958000", "netIncome": "-56010000", "grossProfit": "27677000", "depreciation": "None", "totalRevenue": "402347000", "costOfRevenue": "374670000", "interestIncome": "2780000", "incomeBeforeTax": "-56216000", "interestExpense": "5256000", "operatingIncome": "-63313000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "113000", "reportedCurrency": "USD", "netInterestIncome": "-2476000", "nonInterestIncome": "None", "operatingExpenses": "90990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10255000", "sellingGeneralAndAdministrative": "18509000", "netIncomeFromContinuingOperations": "-56329000" }, "balance": { "goodwill": "619911000", "inventory": "1", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "1143641000", "longTermDebt": "379722000", "shortTermDebt": "13301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "153046000", "reportedCurrency": "USD", "retainedEarnings": "-1901552000", "totalLiabilities": "907540000", "otherCurrentAssets": "65786000", "totalCurrentAssets": "308251000", "currentLongTermDebt": "7960000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "835390000", "currentAccountsPayable": "52588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "429688000", "totalShareholderEquity": "248426000", "capitalLeaseObligations": "42006000", "otherCurrentLiabilities": "333858000", "totalCurrentLiabilities": "489518000", "otherNonCurrentLiabilities": "1635000", "totalNonCurrentLiabilities": "418022000", "cashAndShortTermInvestments": "168854000", "commonStockSharesOutstanding": "299363298", "intangibleAssetsExcludingGoodwill": "153046000", "cashAndCashEquivalentsAtCarryingValue": "168854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56329000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-67279000", "capitalExpenditures": "4257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4890000", "cashflowFromInvestment": "-4257000", "stockBasedCompensation": "12977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10255000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 410181000, "cost_of_revenue": 911677000, "gross_profit": 409269323, "ebit": -74896000, "ebitda": -65258000, "pretax_income": -71439000, "tax_provision": -1349000, "net_income": -70090000, "net_income_to_common": -70090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245278000, "total_current_assets": 386754000, "total_assets": 1232640000, "short_term_debt": 13182000, "long_term_debt": 391748000, "total_debt": 404930000, "total_liabilities": 948815000, "total_equity": 295576000, "shares_outstanding": 294737521, "goodwill_and_intangibles": 781266000 }, "cash_flow": { "operating_cash_flow": -2065000, "capital_expenditure": 5796000, "free_cash_flow": 3731000, "dividends_paid": 125000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265707, "ticker_id": 1647, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-74896000", "ebitda": "-65258000", "netIncome": "-70090000", "grossProfit": "409269323", "depreciation": "None", "totalRevenue": "410181000", "costOfRevenue": "911677000", "interestIncome": "None", "incomeBeforeTax": "-71439000", "interestExpense": "3457000", "operatingIncome": "-71042000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1349000", "reportedCurrency": "USD", "netInterestIncome": "-1205000", "nonInterestIncome": "None", "operatingExpenses": "482274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14164000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "911677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9638000", "sellingGeneralAndAdministrative": "18286000", "netIncomeFromContinuingOperations": "-71040000" }, "balance": { "goodwill": "622818000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "1232640000", "longTermDebt": "391748000", "shortTermDebt": "13182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "158448000", "reportedCurrency": "USD", "retainedEarnings": "-1845542000", "totalLiabilities": "948815000", "otherCurrentAssets": "61177000", "totalCurrentAssets": "386754000", "currentLongTermDebt": "7935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "845886000", "currentAccountsPayable": "74311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443017000", "totalShareholderEquity": "295576000", "capitalLeaseObligations": "43334000", "otherCurrentLiabilities": "339649000", "totalCurrentLiabilities": "517345000", "otherNonCurrentLiabilities": "1635000", "totalNonCurrentLiabilities": "431470000", "cashAndShortTermInvestments": "245278000", "commonStockSharesOutstanding": "294737521", "intangibleAssetsExcludingGoodwill": "158448000", "cashAndCashEquivalentsAtCarryingValue": "245278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75712000", "profitLoss": "None", "dividendPayout": "125000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9000", "operatingCashflow": "-2065000", "capitalExpenditures": "5796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3309000", "cashflowFromInvestment": "-9279000", "stockBasedCompensation": "11764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 410181000, "cost_of_revenue": 911677000, "gross_profit": 409269323, "research_and_development": 14164000, "selling_general_admin": 18286000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -74896000, "depreciation_amortisation": 9638000, "ebitda": -65258000, "interest_expense": 3457000, "interest_income": null, "other_non_operating": null, "pretax_income": -71439000, "tax_provision": -1349000, "effective_tax_rate": null, "net_income": -70090000, "net_income_continuing_ops": -71040000, "net_income_to_common": -70090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245278000, "short_term_investments": null, "net_receivables": 80299000, "inventory": null, "other_current_assets": null, "total_current_assets": 386754000, "net_ppe": null, "goodwill": 622818000, "intangible_assets": 158448000, "goodwill_and_intangibles": 781266000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 845886000, "total_assets": 1232640000, "short_term_debt": 13182000, "accounts_payable": 74311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 517345000, "long_term_debt": 391748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 431470000, "total_liabilities": 948815000, "total_debt": 404930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1845542000, "total_equity": 295576000, "shares_outstanding": 294737521, "operating_cash_flow": -2065000, "stock_based_compensation": 11764000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9279000, "dividends_paid": 125000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3309000, "free_cash_flow": 3731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-74896000", "ebitda": "-65258000", "netIncome": "-70090000", "grossProfit": "409269323", "depreciation": "None", "totalRevenue": "410181000", "costOfRevenue": "911677000", "interestIncome": "None", "incomeBeforeTax": "-71439000", "interestExpense": "3457000", "operatingIncome": "-71042000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1349000", "reportedCurrency": "USD", "netInterestIncome": "-1205000", "nonInterestIncome": "None", "operatingExpenses": "482274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14164000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "911677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9638000", "sellingGeneralAndAdministrative": "18286000", "netIncomeFromContinuingOperations": "-71040000" }, "balance": { "goodwill": "622818000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "1232640000", "longTermDebt": "391748000", "shortTermDebt": "13182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "158448000", "reportedCurrency": "USD", "retainedEarnings": "-1845542000", "totalLiabilities": "948815000", "otherCurrentAssets": "61177000", "totalCurrentAssets": "386754000", "currentLongTermDebt": "7935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "845886000", "currentAccountsPayable": "74311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443017000", "totalShareholderEquity": "295576000", "capitalLeaseObligations": "43334000", "otherCurrentLiabilities": "339649000", "totalCurrentLiabilities": "517345000", "otherNonCurrentLiabilities": "1635000", "totalNonCurrentLiabilities": "431470000", "cashAndShortTermInvestments": "245278000", "commonStockSharesOutstanding": "294737521", "intangibleAssetsExcludingGoodwill": "158448000", "cashAndCashEquivalentsAtCarryingValue": "245278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75712000", "profitLoss": "None", "dividendPayout": "125000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9000", "operatingCashflow": "-2065000", "capitalExpenditures": "5796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3309000", "cashflowFromInvestment": "-9279000", "stockBasedCompensation": "11764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10427000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 320935000, "cost_of_revenue": 301255000, "gross_profit": 19680000, "ebit": -80642000, "ebitda": -70561000, "pretax_income": -84732000, "tax_provision": -247000, "net_income": -83811000, "net_income_to_common": -83811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259935000, "total_current_assets": 381086000, "total_assets": 1220473000, "short_term_debt": 12809000, "long_term_debt": 396012000, "total_debt": 408821000, "total_liabilities": 887037000, "total_equity": 344750000, "shares_outstanding": 292693961, "goodwill_and_intangibles": 779943000 }, "cash_flow": { "operating_cash_flow": -26258000, "capital_expenditure": 7478000, "free_cash_flow": -18780000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265709, "ticker_id": 1647, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-80642000", "ebitda": "-70561000", "netIncome": "-83811000", "grossProfit": "19680000", "depreciation": "None", "totalRevenue": "320935000", "costOfRevenue": "301255000", "interestIncome": "2960000", "incomeBeforeTax": "-84732000", "interestExpense": "4090000", "operatingIncome": "-83284000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-247000", "reportedCurrency": "USD", "netInterestIncome": "-1130000", "nonInterestIncome": "None", "operatingExpenses": "102964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17506000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10081000", "sellingGeneralAndAdministrative": "15861000", "netIncomeFromContinuingOperations": "-84485000" }, "balance": { "goodwill": "617394000", "inventory": "40144000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "1220473000", "longTermDebt": "396012000", "shortTermDebt": "12809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "162549000", "reportedCurrency": "USD", "retainedEarnings": "-1775452000", "totalLiabilities": "887037000", "otherCurrentAssets": "18915000", "totalCurrentAssets": "381086000", "currentLongTermDebt": "7810000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "839387000", "currentAccountsPayable": "60489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41556000", "shortLongTermDebtTotal": "448174000", "totalShareholderEquity": "344750000", "capitalLeaseObligations": "44352000", "otherCurrentLiabilities": "292061000", "totalCurrentLiabilities": "451257000", "otherNonCurrentLiabilities": "135000", "totalNonCurrentLiabilities": "435780000", "cashAndShortTermInvestments": "259935000", "commonStockSharesOutstanding": "292693961", "intangibleAssetsExcludingGoodwill": "162549000", "cashAndCashEquivalentsAtCarryingValue": "259935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84485000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11135000", "operatingCashflow": "-26258000", "capitalExpenditures": "7478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142000", "cashflowFromInvestment": "-7467000", "stockBasedCompensation": "12707000", "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": "10081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320935000, "cost_of_revenue": 301255000, "gross_profit": 19680000, "research_and_development": 17506000, "selling_general_admin": 15861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -80642000, "depreciation_amortisation": 10081000, "ebitda": -70561000, "interest_expense": 4090000, "interest_income": null, "other_non_operating": null, "pretax_income": -84732000, "tax_provision": -247000, "effective_tax_rate": null, "net_income": -83811000, "net_income_continuing_ops": -84485000, "net_income_to_common": -83811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259935000, "short_term_investments": null, "net_receivables": 62092000, "inventory": 40144000, "other_current_assets": null, "total_current_assets": 381086000, "net_ppe": null, "goodwill": 617394000, "intangible_assets": 162549000, "goodwill_and_intangibles": 779943000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 839387000, "total_assets": 1220473000, "short_term_debt": 12809000, "accounts_payable": 60489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 451257000, "long_term_debt": 396012000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 435780000, "total_liabilities": 887037000, "total_debt": 408821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1775452000, "total_equity": 344750000, "shares_outstanding": 292693961, "operating_cash_flow": -26258000, "stock_based_compensation": 12707000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7467000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142000, "free_cash_flow": -18780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-80642000", "ebitda": "-70561000", "netIncome": "-83811000", "grossProfit": "19680000", "depreciation": "None", "totalRevenue": "320935000", "costOfRevenue": "301255000", "interestIncome": "2960000", "incomeBeforeTax": "-84732000", "interestExpense": "4090000", "operatingIncome": "-83284000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-247000", "reportedCurrency": "USD", "netInterestIncome": "-1130000", "nonInterestIncome": "None", "operatingExpenses": "102964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17506000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10081000", "sellingGeneralAndAdministrative": "15861000", "netIncomeFromContinuingOperations": "-84485000" }, "balance": { "goodwill": "617394000", "inventory": "40144000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "1220473000", "longTermDebt": "396012000", "shortTermDebt": "12809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "162549000", "reportedCurrency": "USD", "retainedEarnings": "-1775452000", "totalLiabilities": "887037000", "otherCurrentAssets": "18915000", "totalCurrentAssets": "381086000", "currentLongTermDebt": "7810000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "839387000", "currentAccountsPayable": "60489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41556000", "shortLongTermDebtTotal": "448174000", "totalShareholderEquity": "344750000", "capitalLeaseObligations": "44352000", "otherCurrentLiabilities": "292061000", "totalCurrentLiabilities": "451257000", "otherNonCurrentLiabilities": "135000", "totalNonCurrentLiabilities": "435780000", "cashAndShortTermInvestments": "259935000", "commonStockSharesOutstanding": "292693961", "intangibleAssetsExcludingGoodwill": "162549000", "cashAndCashEquivalentsAtCarryingValue": "259935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84485000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11135000", "operatingCashflow": "-26258000", "capitalExpenditures": "7478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142000", "cashflowFromInvestment": "-7467000", "stockBasedCompensation": "12707000", "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": "10081000", "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": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "income_statement": { "revenue": 312735000, "cost_of_revenue": 289280000, "gross_profit": 23455000, "ebit": -50243000, "ebitda": -40638000, "pretax_income": -54330000, "tax_provision": -121000, "net_income": -49940000, "net_income_to_common": -49940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293515000, "total_current_assets": 397083000, "total_assets": 1240250000, "short_term_debt": 11584000, "long_term_debt": 395362000, "total_debt": 406946000, "total_liabilities": 830136000, "total_equity": 410114000, "shares_outstanding": 291720400, "goodwill_and_intangibles": 787483000 }, "cash_flow": { "operating_cash_flow": -71110000, "capital_expenditure": 4753000, "free_cash_flow": -66357000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265710, "ticker_id": 1647, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:35.982443+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50243000", "ebitda": "-40638000", "netIncome": "-49940000", "grossProfit": "23455000", "depreciation": "None", "totalRevenue": "312735000", "costOfRevenue": "289280000", "interestIncome": "2985000", "incomeBeforeTax": "-54330000", "interestExpense": "4087000", "operatingIncome": "-52515000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-121000", "reportedCurrency": "USD", "netInterestIncome": "-1102000", "nonInterestIncome": "None", "operatingExpenses": "75970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17778000", "otherNonOperatingIncome": "-1358000", "costofGoodsAndServicesSold": "289280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9605000", "sellingGeneralAndAdministrative": "15460000", "netIncomeFromContinuingOperations": "-54209000" }, "balance": { "goodwill": "621076000", "inventory": "39051000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "1240250000", "longTermDebt": "395362000", "shortTermDebt": "11584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "166407000", "reportedCurrency": "USD", "retainedEarnings": "-1691641000", "totalLiabilities": "830136000", "otherCurrentAssets": "15632000", "totalCurrentAssets": "397083000", "currentLongTermDebt": "7697000", "longTermInvestments": "None", "shortTermInvestments": "-529470000", "currentNetReceivables": "48885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843167000", "currentAccountsPayable": "49247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5015000", "shortLongTermDebtTotal": "446557000", "totalShareholderEquity": "410114000", "capitalLeaseObligations": "43498000", "otherCurrentLiabilities": "269655000", "totalCurrentLiabilities": "391232000", "otherNonCurrentLiabilities": "3401000", "totalNonCurrentLiabilities": "438904000", "cashAndShortTermInvestments": "293515000", "commonStockSharesOutstanding": "291720400", "intangibleAssetsExcludingGoodwill": "166407000", "cashAndCashEquivalentsAtCarryingValue": "293515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54209000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11144000", "operatingCashflow": "-71110000", "capitalExpenditures": "4753000", "changeInReceivables": "-7567000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10713000", "cashflowFromInvestment": "-4753000", "stockBasedCompensation": "13056000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65150000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312735000, "cost_of_revenue": 289280000, "gross_profit": 23455000, "research_and_development": 17778000, "selling_general_admin": 15460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50243000, "depreciation_amortisation": 9605000, "ebitda": -40638000, "interest_expense": 4087000, "interest_income": null, "other_non_operating": null, "pretax_income": -54330000, "tax_provision": -121000, "effective_tax_rate": null, "net_income": -49940000, "net_income_continuing_ops": -54209000, "net_income_to_common": -49940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293515000, "short_term_investments": -529470000, "net_receivables": 48885000, "inventory": 39051000, "other_current_assets": null, "total_current_assets": 397083000, "net_ppe": null, "goodwill": 621076000, "intangible_assets": 166407000, "goodwill_and_intangibles": 787483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 843167000, "total_assets": 1240250000, "short_term_debt": 11584000, "accounts_payable": 49247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 391232000, "long_term_debt": 395362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 438904000, "total_liabilities": 830136000, "total_debt": 406946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1691641000, "total_equity": 410114000, "shares_outstanding": 291720400, "operating_cash_flow": -71110000, "stock_based_compensation": 13056000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4753000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10713000, "free_cash_flow": -66357000, "net_change_in_cash": -65150000 }, "raw_data": { "income": { "ebit": "-50243000", "ebitda": "-40638000", "netIncome": "-49940000", "grossProfit": "23455000", "depreciation": "None", "totalRevenue": "312735000", "costOfRevenue": "289280000", "interestIncome": "2985000", "incomeBeforeTax": "-54330000", "interestExpense": "4087000", "operatingIncome": "-52515000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-121000", "reportedCurrency": "USD", "netInterestIncome": "-1102000", "nonInterestIncome": "None", "operatingExpenses": "75970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17778000", "otherNonOperatingIncome": "-1358000", "costofGoodsAndServicesSold": "289280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9605000", "sellingGeneralAndAdministrative": "15460000", "netIncomeFromContinuingOperations": "-54209000" }, "balance": { "goodwill": "621076000", "inventory": "39051000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "1240250000", "longTermDebt": "395362000", "shortTermDebt": "11584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "166407000", "reportedCurrency": "USD", "retainedEarnings": "-1691641000", "totalLiabilities": "830136000", "otherCurrentAssets": "15632000", "totalCurrentAssets": "397083000", "currentLongTermDebt": "7697000", "longTermInvestments": "None", "shortTermInvestments": "-529470000", "currentNetReceivables": "48885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843167000", "currentAccountsPayable": "49247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5015000", "shortLongTermDebtTotal": "446557000", "totalShareholderEquity": "410114000", "capitalLeaseObligations": "43498000", "otherCurrentLiabilities": "269655000", "totalCurrentLiabilities": "391232000", "otherNonCurrentLiabilities": "3401000", "totalNonCurrentLiabilities": "438904000", "cashAndShortTermInvestments": "293515000", "commonStockSharesOutstanding": "291720400", "intangibleAssetsExcludingGoodwill": "166407000", "cashAndCashEquivalentsAtCarryingValue": "293515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54209000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11144000", "operatingCashflow": "-71110000", "capitalExpenditures": "4753000", "changeInReceivables": "-7567000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10713000", "cashflowFromInvestment": "-4753000", "stockBasedCompensation": "13056000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65150000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }