{ "ticker": { "uuid": "908b13b7-2deb-438c-9d50-0daa74173087", "symbol": "FOSL", "name": "Fossil Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Footwear & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/908b13b7-2deb-438c-9d50-0daa74173087/", "api_url": "https://sharemaestro.com/factors/api/tickers/908b13b7-2deb-438c-9d50-0daa74173087/" }, "ticker_metadata": { "id": 6107, "uuid": "908b13b7-2deb-438c-9d50-0daa74173087", "symbol": "FOSL", "name": "Fossil Group Inc", "asset_type": "equity", "market_cap": 248227000, "stock_exchange_id": 2, "industry": "Footwear & Accessories", "sector": "Consumer Cyclical", "description": "Fossil Group, Inc. designs, develops, markets, and distributes consumer fashion accessories in the United States, Europe, Asia, and internationally. The company is headquartered in Richardson, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "908b13b7-2deb-438c-9d50-0daa74173087", "symbol": "FOSL", "name": "Fossil Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Footwear & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/908b13b7-2deb-438c-9d50-0daa74173087/", "api_url": "https://sharemaestro.com/factors/api/tickers/908b13b7-2deb-438c-9d50-0daa74173087/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.37, "value": 0.31, "quality": 0.12, "momentum": 0.96, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 3.96, "market_cap": 231264000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0823, "shareholder_yield": 0, "roe": -0.6214, "piotroski_f_score": 3, "momentum_12_1": 2.0342, "volatility_252d": 1.1488 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "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": "2026-06-07T06:47:47.011888+00:00", "batch_id": "" }, "size": { "price_close": 3.96, "market_cap": 231264000, "market_cap_usd": 231264000, "enterprise_value": 390666000, "shares_outstanding": 58400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.3338, "ptbv_ratio": 2.5726, "ps_ratio": 0.2322, "pcf_ratio": null, "pfcf_ratio": -14.3848, "ev_ebitda": 12.1464, "ev_ebit": 18.7911, "ev_sales": 0.3923, "ev_fcf": -24.2997, "earnings_yield": null, "fcf_yield": -0.0412, "price_to_sales": 0.2322, "price_to_book": 2.3338, "price_to_cashflow": null, "ebitda_to_ev": 0.0823, "sales_yield": 2.5491 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5572, "operating_margin": 0.0209, "net_margin": -0.0618, "ebitda_margin": 0.0323, "fcf_margin": -0.0161, "roe": -0.6214, "roa": -0.0941, "roic": 0.0603, "roc_greenblatt": null, "asset_turnover": 1.5214, "cash_conversion": 0.2611, "accruals_ratio": -0.0646, "sbc_to_revenue": 0.0031, "piotroski_f_score": 3, "altman_z_score": 1.8542, "earnings_stability_5y": 0.7998, "revenue_stability_5y": 0.2674, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.8477, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.7661, "net_debt_to_ebitda": 4.9561, "debt_to_assets": 0.3694, "interest_coverage": 0.8576, "current_ratio": 1.72, "quick_ratio": 1.1041, "net_debt": 159402000, "local_beta": -0.0006, "volatility_252d": 1.1488, "volatility_60d": 1.8529, "max_drawdown_12m": -0.391, "risk_adjusted_momentum": 1.7707 }, "growth": { "revenue_growth_1y": -0.1135, "revenue_growth_3y_cagr": -0.158, "revenue_growth_5y_cagr": -0.0904, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.3231, "revenue_growth": -0.1135, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1061, "price_return_3m": -0.0198, "price_return_6m": 0.0532, "price_return_9m": 0.2899, "price_return_12m": 1.7123, "price_return_12m_ex1m": 2.0342, "momentum_6m": 0.0532, "momentum_12m": 1.7123, "momentum_12_1": 2.0342, "distance_from_52w_high": -0.2929, "distance_from_52w_low": 1.9774, "relative_strength": 1.5544 }, "raw_ttm": { "revenue_ttm": 995850000, "gross_profit_ttm": 554857999, "ebit_ttm": 20790000, "ebitda_ttm": 32163000, "net_income_ttm": -61573000, "eps_diluted_ttm": -1.0543, "operating_cash_flow_ttm": -19305000, "capital_expenditure_ttm": 3228000, "fcf_ttm": -16077000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24242000, "cash_and_equivalents": 82359000, "total_current_assets": 435878000, "total_current_liabilities": 253416000, "net_ppe": null, "total_assets": 654544000, "total_debt": 241761000, "total_equity": 99093000, "net_working_capital": 148849000, "book_value_per_share": 1.6968, "retained_earnings": -163377000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 89896000, "tangible_book_per_share": 1.5393 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 55, "rank_ptbv": 51, "rank_ps": 6, "rank_pcf": 50, "rank_ev_ebitda": 51, "rank_ev_ebit": 66, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 93, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 38, "rank_fcf_margin": 88, "rank_piotroski": 87, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 6 }, "composites": { "value_composite": 69, "quality_composite": 88, "momentum_composite": 4, "growth_composite": 85, "yield_composite": 78, "svqf_composite": 48, "vc1_composite": 26, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 63, "quality_value_composite": 0.1929, "os_score": 0.37, "value_percentile": 0.31, "quality_percentile": 0.12, "momentum_percentile": 0.96, "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": 4, "all_cap_buyback_rank": 59, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "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": 1196, "ticker_id": 6107, "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": "2026-06-07T06:47:47.011888+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.96, "market_cap": 231264000, "market_cap_usd": 231264000, "enterprise_value": 390666000, "shares_outstanding": 58400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.33380764, "ptbv_ratio": 2.57257275, "ps_ratio": 0.23222775, "pcf_ratio": null, "pfcf_ratio": -14.38477328, "ev_ebitda": 12.14644156, "ev_ebit": 18.79105339, "ev_sales": 0.39229402, "ev_fcf": -24.29968278, "earnings_yield": null, "fcf_yield": -0.0411528, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.55717026, "operating_margin": 0.02087664, "net_margin": -0.06182959, "ebitda_margin": 0.03229703, "fcf_margin": -0.016144, "roe": -0.62136579, "roa": -0.09407007, "roic": 0.06032032, "roc_greenblatt": null, "asset_turnover": 1.52144088, "cash_conversion": 0.2611047, "accruals_ratio": -0.06457625, "sbc_to_revenue": 0.0031089, "debt_to_equity": 5.76606824, "net_debt_to_ebitda": 4.95606753, "debt_to_assets": 0.3693579, "interest_coverage": 0.85760251, "current_ratio": 1.72000979, "quick_ratio": 1.10412523, "net_debt": 159402000, "revenue_growth_1y": -0.11353926, "revenue_growth_3y_cagr": -0.15797822, "revenue_growth_5y_cagr": -0.09042918, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.32305165, "piotroski_f_score": 3, "altman_z_score": 1.85417486, "earnings_stability_5y": 0.799778, "revenue_stability_5y": 0.267433, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10609481, "price_return_3m": -0.01980198, "price_return_6m": 0.05319149, "price_return_9m": 0.28990228, "price_return_12m": 1.71232877, "price_return_12m_ex1m": 2.03424658, "distance_from_52w_high": -0.29285714, "distance_from_52w_low": 1.97744361, "relative_strength": 1.55438772, "local_beta": -0.0006, "volatility_252d": 1.148839, "volatility_60d": 1.852936, "max_drawdown_12m": -0.39102564, "revenue_ttm": 995850000, "gross_profit_ttm": 554857999, "ebit_ttm": 20790000, "ebitda_ttm": 32163000, "net_income_ttm": -61573000, "eps_diluted_ttm": -1.05433219, "operating_cash_flow_ttm": -19305000, "capital_expenditure_ttm": 3228000, "fcf_ttm": -16077000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24242000, "cash_and_equivalents": 82359000, "total_current_assets": 435878000, "total_current_liabilities": 253416000, "net_ppe": null, "total_assets": 654544000, "total_debt": 241761000, "total_equity": 99093000, "net_working_capital": 148849000, "book_value_per_share": 1.69679795, "retained_earnings": -163377000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 89896000, "tangible_book_per_share": 1.53931507, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 55, "rank_ptbv": 51, "rank_ps": 6, "rank_pcf": 50, "rank_ev_ebitda": 51, "rank_ev_ebit": 66, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 93, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 38, "rank_fcf_margin": 88, "rank_piotroski": 87, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 6, "value_composite": 69, "quality_composite": 88, "momentum_composite": 4, "growth_composite": 85, "yield_composite": 78, "svqf_composite": 48, "vc1_composite": 26, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 4, "all_cap_buyback_rank": 59, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.96, "os": 0.37, "value": 0.31, "quality": 0.12, "momentum": 0.96, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.6214, "momentum_12_1": 2.0342, "complete_fields": { "id": 1196, "ticker_id": 6107, "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": "2026-06-07T06:47:47.011888+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.96, "market_cap": 231264000, "market_cap_usd": 231264000, "enterprise_value": 390666000, "shares_outstanding": 58400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.33380764, "ptbv_ratio": 2.57257275, "ps_ratio": 0.23222775, "pcf_ratio": null, "pfcf_ratio": -14.38477328, "ev_ebitda": 12.14644156, "ev_ebit": 18.79105339, "ev_sales": 0.39229402, "ev_fcf": -24.29968278, "earnings_yield": null, "fcf_yield": -0.0411528, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.55717026, "operating_margin": 0.02087664, "net_margin": -0.06182959, "ebitda_margin": 0.03229703, "fcf_margin": -0.016144, "roe": -0.62136579, "roa": -0.09407007, "roic": 0.06032032, "roc_greenblatt": null, "asset_turnover": 1.52144088, "cash_conversion": 0.2611047, "accruals_ratio": -0.06457625, "sbc_to_revenue": 0.0031089, "debt_to_equity": 5.76606824, "net_debt_to_ebitda": 4.95606753, "debt_to_assets": 0.3693579, "interest_coverage": 0.85760251, "current_ratio": 1.72000979, "quick_ratio": 1.10412523, "net_debt": 159402000, "revenue_growth_1y": -0.11353926, "revenue_growth_3y_cagr": -0.15797822, "revenue_growth_5y_cagr": -0.09042918, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.32305165, "piotroski_f_score": 3, "altman_z_score": 1.85417486, "earnings_stability_5y": 0.799778, "revenue_stability_5y": 0.267433, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10609481, "price_return_3m": -0.01980198, "price_return_6m": 0.05319149, "price_return_9m": 0.28990228, "price_return_12m": 1.71232877, "price_return_12m_ex1m": 2.03424658, "distance_from_52w_high": -0.29285714, "distance_from_52w_low": 1.97744361, "relative_strength": 1.55438772, "local_beta": -0.0006, "volatility_252d": 1.148839, "volatility_60d": 1.852936, "max_drawdown_12m": -0.39102564, "revenue_ttm": 995850000, "gross_profit_ttm": 554857999, "ebit_ttm": 20790000, "ebitda_ttm": 32163000, "net_income_ttm": -61573000, "eps_diluted_ttm": -1.05433219, "operating_cash_flow_ttm": -19305000, "capital_expenditure_ttm": 3228000, "fcf_ttm": -16077000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24242000, "cash_and_equivalents": 82359000, "total_current_assets": 435878000, "total_current_liabilities": 253416000, "net_ppe": null, "total_assets": 654544000, "total_debt": 241761000, "total_equity": 99093000, "net_working_capital": 148849000, "book_value_per_share": 1.69679795, "retained_earnings": -163377000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 89896000, "tangible_book_per_share": 1.53931507, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 55, "rank_ptbv": 51, "rank_ps": 6, "rank_pcf": 50, "rank_ev_ebitda": 51, "rank_ev_ebit": 66, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 93, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 38, "rank_fcf_margin": 88, "rank_piotroski": 87, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 6, "value_composite": 69, "quality_composite": 88, "momentum_composite": 4, "growth_composite": 85, "yield_composite": 78, "svqf_composite": 48, "vc1_composite": 26, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 4, "all_cap_buyback_rank": 59, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 1004406000, "cost_of_revenue": 441258000, "gross_profit": 563148000, "ebit": 23055000, "ebitda": 36108000, "pretax_income": -49754000, "tax_provision": 28083000, "net_income": -78299000, "net_income_to_common": -78299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95800000, "total_current_assets": 467800000, "total_assets": 689300000, "short_term_debt": 4000000, "long_term_debt": 173847000, "total_debt": 177847000, "total_liabilities": 602500000, "total_equity": 102835000, "shares_outstanding": 54100000, "goodwill_and_intangibles": 69100000 }, "cash_flow": { "operating_cash_flow": -57897000, "capital_expenditure": 2564000, "free_cash_flow": -55333000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74352, "ticker_id": 6107, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23055000", "ebitda": "36108000", "netIncome": "-78299000", "grossProfit": "563148000", "depreciation": "None", "totalRevenue": "1004406000", "costOfRevenue": "441258000", "interestIncome": "1680000", "incomeBeforeTax": "-49754000", "interestExpense": "20230000", "operatingIncome": "23055000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28083000", "reportedCurrency": "USD", "netInterestIncome": "-18550000", "nonInterestIncome": "None", "operatingExpenses": "540093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13053000", "sellingGeneralAndAdministrative": "540093000", "netIncomeFromContinuingOperations": "-77837000" }, "balance": { "goodwill": "None", "inventory": "151800000", "commonStock": "584000", "currentDebt": "None", "investments": "None", "totalAssets": "689300000", "longTermDebt": "173847000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "69100000", "reportedCurrency": "USD", "retainedEarnings": "-162567000", "totalLiabilities": "602500000", "otherCurrentAssets": "75600000", "totalCurrentAssets": "467800000", "currentLongTermDebt": "3985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221424000", "currentAccountsPayable": "297800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "282200000", "totalShareholderEquity": "102835000", "capitalLeaseObligations": "139210000", "otherCurrentLiabilities": "297800000", "totalCurrentLiabilities": "301800000", "otherNonCurrentLiabilities": "16338000", "totalNonCurrentLiabilities": "300700000", "cashAndShortTermInvestments": "95800000", "commonStockSharesOutstanding": "54100000", "intangibleAssetsExcludingGoodwill": "69100000", "cashAndCashEquivalentsAtCarryingValue": "95800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "34742000", "operatingCashflow": "-57897000", "capitalExpenditures": "2564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5009000", "cashflowFromInvestment": "22081000", "stockBasedCompensation": "2317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1004406000, "cost_of_revenue": 441258000, "gross_profit": 563148000, "research_and_development": null, "selling_general_admin": 540093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23055000, "depreciation_amortisation": 13053000, "ebitda": 36108000, "interest_expense": 20230000, "interest_income": null, "other_non_operating": null, "pretax_income": -49754000, "tax_provision": 28083000, "effective_tax_rate": null, "net_income": -78299000, "net_income_continuing_ops": -77837000, "net_income_to_common": -78299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95800000, "short_term_investments": null, "net_receivables": 144600000, "inventory": 151800000, "other_current_assets": null, "total_current_assets": 467800000, "net_ppe": null, "goodwill": null, "intangible_assets": 69100000, "goodwill_and_intangibles": 69100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 221424000, "total_assets": 689300000, "short_term_debt": 4000000, "accounts_payable": 297800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301800000, "long_term_debt": 173847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 300700000, "total_liabilities": 602500000, "total_debt": 177847000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -162567000, "total_equity": 102835000, "shares_outstanding": 54100000, "operating_cash_flow": -57897000, "stock_based_compensation": 2317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22081000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5009000, "free_cash_flow": -55333000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23055000", "ebitda": "36108000", "netIncome": "-78299000", "grossProfit": "563148000", "depreciation": "None", "totalRevenue": "1004406000", "costOfRevenue": "441258000", "interestIncome": "1680000", "incomeBeforeTax": "-49754000", "interestExpense": "20230000", "operatingIncome": "23055000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28083000", "reportedCurrency": "USD", "netInterestIncome": "-18550000", "nonInterestIncome": "None", "operatingExpenses": "540093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13053000", "sellingGeneralAndAdministrative": "540093000", "netIncomeFromContinuingOperations": "-77837000" }, "balance": { "goodwill": "None", "inventory": "151800000", "commonStock": "584000", "currentDebt": "None", "investments": "None", "totalAssets": "689300000", "longTermDebt": "173847000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "69100000", "reportedCurrency": "USD", "retainedEarnings": "-162567000", "totalLiabilities": "602500000", "otherCurrentAssets": "75600000", "totalCurrentAssets": "467800000", "currentLongTermDebt": "3985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221424000", "currentAccountsPayable": "297800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "282200000", "totalShareholderEquity": "102835000", "capitalLeaseObligations": "139210000", "otherCurrentLiabilities": "297800000", "totalCurrentLiabilities": "301800000", "otherNonCurrentLiabilities": "16338000", "totalNonCurrentLiabilities": "300700000", "cashAndShortTermInvestments": "95800000", "commonStockSharesOutstanding": "54100000", "intangibleAssetsExcludingGoodwill": "69100000", "cashAndCashEquivalentsAtCarryingValue": "95800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "34742000", "operatingCashflow": "-57897000", "capitalExpenditures": "2564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5009000", "cashflowFromInvestment": "22081000", "stockBasedCompensation": "2317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13053000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 1144990000, "cost_of_revenue": 547839000, "gross_profit": 597151000, "ebit": -99073000, "ebitda": -83073000, "pretax_income": -118063000, "tax_provision": -11787000, "net_income": -102671000, "net_income_to_common": -102671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123598000, "total_current_assets": 554515000, "total_assets": 763567000, "short_term_debt": 39497000, "long_term_debt": 162674000, "total_debt": 202171000, "total_liabilities": 626843000, "total_equity": 148703000, "shares_outstanding": 52958000, "goodwill_and_intangibles": 46095000 }, "cash_flow": { "operating_cash_flow": 46680000, "capital_expenditure": 6752000, "free_cash_flow": 53432000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74357, "ticker_id": 6107, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-99073000", "ebitda": "-83073000", "netIncome": "-102671000", "grossProfit": "597151000", "depreciation": "None", "totalRevenue": "1144990000", "costOfRevenue": "547839000", "interestIncome": "4386000", "incomeBeforeTax": "-118063000", "interestExpense": "18990000", "operatingIncome": "-103947000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11787000", "reportedCurrency": "USD", "netInterestIncome": "-14604000", "nonInterestIncome": "None", "operatingExpenses": "701098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "547839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16000000", "sellingGeneralAndAdministrative": "515676000", "netIncomeFromContinuingOperations": "-106276000" }, "balance": { "goodwill": "45133000", "inventory": "185602000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "763567000", "longTermDebt": "162674000", "shortTermDebt": "39497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "962000", "reportedCurrency": "USD", "retainedEarnings": "-84268000", "totalLiabilities": "626843000", "otherCurrentAssets": "83151000", "totalCurrentAssets": "554515000", "currentLongTermDebt": "2170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "209052000", "currentAccountsPayable": "157636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "315829000", "totalShareholderEquity": "148703000", "capitalLeaseObligations": "150985000", "otherCurrentLiabilities": "110357000", "totalCurrentLiabilities": "326570000", "otherNonCurrentLiabilities": "17485000", "totalNonCurrentLiabilities": "300273000", "cashAndShortTermInvestments": "123598000", "commonStockSharesOutstanding": "52958000", "intangibleAssetsExcludingGoodwill": "962000", "cashAndCashEquivalentsAtCarryingValue": "123598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106276000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "58638000", "operatingCashflow": "46680000", "capitalExpenditures": "6752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50209000", "cashflowFromInvestment": "4044000", "stockBasedCompensation": "2897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-536000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1144990000, "cost_of_revenue": 547839000, "gross_profit": 597151000, "research_and_development": null, "selling_general_admin": 515676000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -99073000, "depreciation_amortisation": 16000000, "ebitda": -83073000, "interest_expense": 18990000, "interest_income": null, "other_non_operating": null, "pretax_income": -118063000, "tax_provision": -11787000, "effective_tax_rate": null, "net_income": -102671000, "net_income_continuing_ops": -106276000, "net_income_to_common": -102671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123598000, "short_term_investments": null, "net_receivables": 162164000, "inventory": 185602000, "other_current_assets": null, "total_current_assets": 554515000, "net_ppe": null, "goodwill": 45133000, "intangible_assets": 962000, "goodwill_and_intangibles": 46095000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 209052000, "total_assets": 763567000, "short_term_debt": 39497000, "accounts_payable": 157636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 326570000, "long_term_debt": 162674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 300273000, "total_liabilities": 626843000, "total_debt": 202171000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84268000, "total_equity": 148703000, "shares_outstanding": 52958000, "operating_cash_flow": 46680000, "stock_based_compensation": 2897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4044000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50209000, "free_cash_flow": 53432000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-99073000", "ebitda": "-83073000", "netIncome": "-102671000", "grossProfit": "597151000", "depreciation": "None", "totalRevenue": "1144990000", "costOfRevenue": "547839000", "interestIncome": "4386000", "incomeBeforeTax": "-118063000", "interestExpense": "18990000", "operatingIncome": "-103947000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11787000", "reportedCurrency": "USD", "netInterestIncome": "-14604000", "nonInterestIncome": "None", "operatingExpenses": "701098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "547839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16000000", "sellingGeneralAndAdministrative": "515676000", "netIncomeFromContinuingOperations": "-106276000" }, "balance": { "goodwill": "45133000", "inventory": "185602000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "763567000", "longTermDebt": "162674000", "shortTermDebt": "39497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "962000", "reportedCurrency": "USD", "retainedEarnings": "-84268000", "totalLiabilities": "626843000", "otherCurrentAssets": "83151000", "totalCurrentAssets": "554515000", "currentLongTermDebt": "2170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "209052000", "currentAccountsPayable": "157636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "315829000", "totalShareholderEquity": "148703000", "capitalLeaseObligations": "150985000", "otherCurrentLiabilities": "110357000", "totalCurrentLiabilities": "326570000", "otherNonCurrentLiabilities": "17485000", "totalNonCurrentLiabilities": "300273000", "cashAndShortTermInvestments": "123598000", "commonStockSharesOutstanding": "52958000", "intangibleAssetsExcludingGoodwill": "962000", "cashAndCashEquivalentsAtCarryingValue": "123598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106276000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "58638000", "operatingCashflow": "46680000", "capitalExpenditures": "6752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50209000", "cashflowFromInvestment": "4044000", "stockBasedCompensation": "2897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-536000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16000000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 1412384000, "cost_of_revenue": 727266000, "gross_profit": 685118000, "ebit": -92049000, "ebitda": -72950000, "pretax_income": -156137000, "tax_provision": 522000, "net_income": -157088000, "net_income_to_common": -157088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117197000, "total_current_assets": 710690000, "total_assets": 978030000, "short_term_debt": 44045000, "long_term_debt": 206983000, "total_debt": 251028000, "total_liabilities": 726292000, "total_equity": 254232000, "shares_outstanding": 52284000, "goodwill_and_intangibles": 11363000 }, "cash_flow": { "operating_cash_flow": -59459000, "capital_expenditure": 9893000, "free_cash_flow": -49566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74362, "ticker_id": 6107, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-92049000", "ebitda": "-72950000", "netIncome": "-157088000", "grossProfit": "685118000", "depreciation": "None", "totalRevenue": "1412384000", "costOfRevenue": "727266000", "interestIncome": "3184000", "incomeBeforeTax": "-156137000", "interestExpense": "21778000", "operatingIncome": "-143024000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "522000", "reportedCurrency": "USD", "netInterestIncome": "-21130000", "nonInterestIncome": "None", "operatingExpenses": "828142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19099000", "sellingGeneralAndAdministrative": "600467000", "netIncomeFromContinuingOperations": "-137804000" }, "balance": { "goodwill": "None", "inventory": "252834000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "978030000", "longTermDebt": "206983000", "shortTermDebt": "44045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11363000", "reportedCurrency": "USD", "retainedEarnings": "18403000", "totalLiabilities": "726292000", "otherCurrentAssets": "94834000", "totalCurrentAssets": "710690000", "currentLongTermDebt": "480000", "longTermInvestments": "None", "shortTermInvestments": "568000", "currentNetReceivables": "245257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267340000", "currentAccountsPayable": "147161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388672000", "totalShareholderEquity": "254232000", "capitalLeaseObligations": "181209000", "otherCurrentLiabilities": "90663000", "totalCurrentLiabilities": "342477000", "otherNonCurrentLiabilities": "18081000", "totalNonCurrentLiabilities": "383815000", "cashAndShortTermInvestments": "117197000", "commonStockSharesOutstanding": "52284000", "intangibleAssetsExcludingGoodwill": "11363000", "cashAndCashEquivalentsAtCarryingValue": "117197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157088000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "125766000", "operatingCashflow": "-59459000", "capitalExpenditures": "9893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13626000", "cashflowFromInvestment": "-9870000", "stockBasedCompensation": "5686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1412384000, "cost_of_revenue": 727266000, "gross_profit": 685118000, "research_and_development": 19400000, "selling_general_admin": 600467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -92049000, "depreciation_amortisation": 19099000, "ebitda": -72950000, "interest_expense": 21778000, "interest_income": null, "other_non_operating": null, "pretax_income": -156137000, "tax_provision": 522000, "effective_tax_rate": null, "net_income": -157088000, "net_income_continuing_ops": -137804000, "net_income_to_common": -157088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117197000, "short_term_investments": 568000, "net_receivables": 245257000, "inventory": 252834000, "other_current_assets": null, "total_current_assets": 710690000, "net_ppe": null, "goodwill": null, "intangible_assets": 11363000, "goodwill_and_intangibles": 11363000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 267340000, "total_assets": 978030000, "short_term_debt": 44045000, "accounts_payable": 147161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 342477000, "long_term_debt": 206983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 383815000, "total_liabilities": 726292000, "total_debt": 251028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18403000, "total_equity": 254232000, "shares_outstanding": 52284000, "operating_cash_flow": -59459000, "stock_based_compensation": 5686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9870000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13626000, "free_cash_flow": -49566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-92049000", "ebitda": "-72950000", "netIncome": "-157088000", "grossProfit": "685118000", "depreciation": "None", "totalRevenue": "1412384000", "costOfRevenue": "727266000", "interestIncome": "3184000", "incomeBeforeTax": "-156137000", "interestExpense": "21778000", "operatingIncome": "-143024000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "522000", "reportedCurrency": "USD", "netInterestIncome": "-21130000", "nonInterestIncome": "None", "operatingExpenses": "828142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19099000", "sellingGeneralAndAdministrative": "600467000", "netIncomeFromContinuingOperations": "-137804000" }, "balance": { "goodwill": "None", "inventory": "252834000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "978030000", "longTermDebt": "206983000", "shortTermDebt": "44045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11363000", "reportedCurrency": "USD", "retainedEarnings": "18403000", "totalLiabilities": "726292000", "otherCurrentAssets": "94834000", "totalCurrentAssets": "710690000", "currentLongTermDebt": "480000", "longTermInvestments": "None", "shortTermInvestments": "568000", "currentNetReceivables": "245257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267340000", "currentAccountsPayable": "147161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388672000", "totalShareholderEquity": "254232000", "capitalLeaseObligations": "181209000", "otherCurrentLiabilities": "90663000", "totalCurrentLiabilities": "342477000", "otherNonCurrentLiabilities": "18081000", "totalNonCurrentLiabilities": "383815000", "cashAndShortTermInvestments": "117197000", "commonStockSharesOutstanding": "52284000", "intangibleAssetsExcludingGoodwill": "11363000", "cashAndCashEquivalentsAtCarryingValue": "117197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157088000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "125766000", "operatingCashflow": "-59459000", "capitalExpenditures": "9893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13626000", "cashflowFromInvestment": "-9870000", "stockBasedCompensation": "5686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19099000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 1682439000, "cost_of_revenue": 851760000, "gross_profit": 830679000, "ebit": -2889000, "ebitda": 20444000, "pretax_income": -22126000, "tax_provision": 21400000, "net_income": -44157000, "net_income_to_common": -44157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198726000, "total_current_assets": 945300000, "total_assets": 1238128000, "short_term_debt": 50044000, "long_term_debt": 216132000, "total_debt": 266176000, "total_liabilities": 835119000, "total_equity": 405932000, "shares_outstanding": 51841000, "goodwill_and_intangibles": 56000000 }, "cash_flow": { "operating_cash_flow": -110856000, "capital_expenditure": 13262000, "free_cash_flow": -97594000, "dividends_paid": 5686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74367, "ticker_id": 6107, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2889000", "ebitda": "20444000", "netIncome": "-44157000", "grossProfit": "830679000", "depreciation": "None", "totalRevenue": "1682439000", "costOfRevenue": "851760000", "interestIncome": "772000", "incomeBeforeTax": "-22126000", "interestExpense": "19237000", "operatingIncome": "-1473000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-18465000", "nonInterestIncome": "None", "operatingExpenses": "832152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29100000", "otherNonOperatingIncome": "-1416000", "costofGoodsAndServicesSold": "851760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23333000", "sellingGeneralAndAdministrative": "823689000", "netIncomeFromContinuingOperations": "-36173000" }, "balance": { "goodwill": "44086000", "inventory": "386861000", "commonStock": "518000", "currentDebt": "None", "investments": "None", "totalAssets": "1238128000", "longTermDebt": "216132000", "shortTermDebt": "50044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "11914000", "reportedCurrency": "USD", "retainedEarnings": "175491000", "totalLiabilities": "835119000", "otherCurrentAssets": "99474000", "totalCurrentAssets": "945300000", "currentLongTermDebt": "342000", "longTermInvestments": "None", "shortTermInvestments": "1786000", "currentNetReceivables": "260239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292828000", "currentAccountsPayable": "191141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79882000", "shortLongTermDebtTotal": "416364000", "totalShareholderEquity": "405932000", "capitalLeaseObligations": "199890000", "otherCurrentLiabilities": "147554000", "totalCurrentLiabilities": "425920000", "otherNonCurrentLiabilities": "192451000", "totalNonCurrentLiabilities": "409199000", "cashAndShortTermInvestments": "198726000", "commonStockSharesOutstanding": "51841000", "intangibleAssetsExcludingGoodwill": "11914000", "cashAndCashEquivalentsAtCarryingValue": "198726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43526000", "profitLoss": "None", "dividendPayout": "5686000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-46031000", "operatingCashflow": "-110856000", "capitalExpenditures": "13262000", "changeInReceivables": "41621000", "changeInExchangeRate": "None", "cashflowFromFinancing": "52990000", "cashflowFromInvestment": "-8553000", "stockBasedCompensation": "8060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-66419000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1682439000, "cost_of_revenue": 851760000, "gross_profit": 830679000, "research_and_development": 29100000, "selling_general_admin": 823689000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2889000, "depreciation_amortisation": 23333000, "ebitda": 20444000, "interest_expense": 19237000, "interest_income": null, "other_non_operating": null, "pretax_income": -22126000, "tax_provision": 21400000, "effective_tax_rate": null, "net_income": -44157000, "net_income_continuing_ops": -36173000, "net_income_to_common": -44157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198726000, "short_term_investments": 1786000, "net_receivables": 260239000, "inventory": 386861000, "other_current_assets": null, "total_current_assets": 945300000, "net_ppe": null, "goodwill": 44086000, "intangible_assets": 11914000, "goodwill_and_intangibles": 56000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 292828000, "total_assets": 1238128000, "short_term_debt": 50044000, "accounts_payable": 191141000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425920000, "long_term_debt": 216132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 409199000, "total_liabilities": 835119000, "total_debt": 266176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 175491000, "total_equity": 405932000, "shares_outstanding": 51841000, "operating_cash_flow": -110856000, "stock_based_compensation": 8060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8553000, "dividends_paid": 5686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52990000, "free_cash_flow": -97594000, "net_change_in_cash": -66419000 }, "raw_data": { "income": { "ebit": "-2889000", "ebitda": "20444000", "netIncome": "-44157000", "grossProfit": "830679000", "depreciation": "None", "totalRevenue": "1682439000", "costOfRevenue": "851760000", "interestIncome": "772000", "incomeBeforeTax": "-22126000", "interestExpense": "19237000", "operatingIncome": "-1473000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-18465000", "nonInterestIncome": "None", "operatingExpenses": "832152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29100000", "otherNonOperatingIncome": "-1416000", "costofGoodsAndServicesSold": "851760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23333000", "sellingGeneralAndAdministrative": "823689000", "netIncomeFromContinuingOperations": "-36173000" }, "balance": { "goodwill": "44086000", "inventory": "386861000", "commonStock": "518000", "currentDebt": "None", "investments": "None", "totalAssets": "1238128000", "longTermDebt": "216132000", "shortTermDebt": "50044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "11914000", "reportedCurrency": "USD", "retainedEarnings": "175491000", "totalLiabilities": "835119000", "otherCurrentAssets": "99474000", "totalCurrentAssets": "945300000", "currentLongTermDebt": "342000", "longTermInvestments": "None", "shortTermInvestments": "1786000", "currentNetReceivables": "260239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292828000", "currentAccountsPayable": "191141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79882000", "shortLongTermDebtTotal": "416364000", "totalShareholderEquity": "405932000", "capitalLeaseObligations": "199890000", "otherCurrentLiabilities": "147554000", "totalCurrentLiabilities": "425920000", "otherNonCurrentLiabilities": "192451000", "totalNonCurrentLiabilities": "409199000", "cashAndShortTermInvestments": "198726000", "commonStockSharesOutstanding": "51841000", "intangibleAssetsExcludingGoodwill": "11914000", "cashAndCashEquivalentsAtCarryingValue": "198726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43526000", "profitLoss": "None", "dividendPayout": "5686000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-46031000", "operatingCashflow": "-110856000", "capitalExpenditures": "13262000", "changeInReceivables": "41621000", "changeInExchangeRate": "None", "cashflowFromFinancing": "52990000", "cashflowFromInvestment": "-8553000", "stockBasedCompensation": "8060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-66419000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23333000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 1870036000, "cost_of_revenue": 903662000, "gross_profit": 966374000, "ebit": 78137000, "ebitda": 107743000, "pretax_income": 53051000, "tax_provision": 26427000, "net_income": 25434000, "net_income_to_common": 25434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250844000, "total_current_assets": 1022755000, "total_assets": 1368719000, "short_term_debt": 59275000, "long_term_debt": 141354000, "total_debt": 200629000, "total_liabilities": 903361000, "total_equity": 463226000, "shares_outstanding": 52777000, "goodwill_and_intangibles": 78600000 }, "cash_flow": { "operating_cash_flow": 50029000, "capital_expenditure": 10293000, "free_cash_flow": 60322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74372, "ticker_id": 6107, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78137000", "ebitda": "107743000", "netIncome": "25434000", "grossProfit": "966374000", "depreciation": "None", "totalRevenue": "1870036000", "costOfRevenue": "903662000", "interestIncome": "407000", "incomeBeforeTax": "53051000", "interestExpense": "25086000", "operatingIncome": "92637000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26427000", "reportedCurrency": "USD", "netInterestIncome": "-24679000", "nonInterestIncome": "None", "operatingExpenses": "873737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27200000", "otherNonOperatingIncome": "-14500000", "costofGoodsAndServicesSold": "903662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29606000", "sellingGeneralAndAdministrative": "842625000", "netIncomeFromContinuingOperations": "27988000" }, "balance": { "goodwill": "64299000", "inventory": "359172000", "commonStock": "521000", "currentDebt": "None", "investments": "None", "totalAssets": "1368719000", "longTermDebt": "141354000", "shortTermDebt": "59275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14301000", "reportedCurrency": "USD", "retainedEarnings": "229132000", "totalLiabilities": "903361000", "otherCurrentAssets": "94548000", "totalCurrentAssets": "1022755000", "currentLongTermDebt": "554000", "longTermInvestments": "327000", "shortTermInvestments": "835000", "currentNetReceivables": "318191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345964000", "currentAccountsPayable": "229877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "89767000", "shortLongTermDebtTotal": "375149000", "totalShareholderEquity": "463226000", "capitalLeaseObligations": "233241000", "otherCurrentLiabilities": "199870000", "totalCurrentLiabilities": "535647000", "otherNonCurrentLiabilities": "225856000", "totalNonCurrentLiabilities": "367714000", "cashAndShortTermInvestments": "250844000", "commonStockSharesOutstanding": "52777000", "intangibleAssetsExcludingGoodwill": "14301000", "cashAndCashEquivalentsAtCarryingValue": "250844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-62261000", "operatingCashflow": "50029000", "capitalExpenditures": "10293000", "changeInReceivables": "-35453000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112571000", "cashflowFromInvestment": "7107000", "stockBasedCompensation": "9497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-55435000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1870036000, "cost_of_revenue": 903662000, "gross_profit": 966374000, "research_and_development": 27200000, "selling_general_admin": 842625000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78137000, "depreciation_amortisation": 29606000, "ebitda": 107743000, "interest_expense": 25086000, "interest_income": null, "other_non_operating": null, "pretax_income": 53051000, "tax_provision": 26427000, "effective_tax_rate": null, "net_income": 25434000, "net_income_continuing_ops": 27988000, "net_income_to_common": 25434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250844000, "short_term_investments": 835000, "net_receivables": 318191000, "inventory": 359172000, "other_current_assets": null, "total_current_assets": 1022755000, "net_ppe": null, "goodwill": 64299000, "intangible_assets": 14301000, "goodwill_and_intangibles": 78600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 345964000, "total_assets": 1368719000, "short_term_debt": 59275000, "accounts_payable": 229877000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535647000, "long_term_debt": 141354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 367714000, "total_liabilities": 903361000, "total_debt": 200629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 229132000, "total_equity": 463226000, "shares_outstanding": 52777000, "operating_cash_flow": 50029000, "stock_based_compensation": 9497000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112571000, "free_cash_flow": 60322000, "net_change_in_cash": -55435000 }, "raw_data": { "income": { "ebit": "78137000", "ebitda": "107743000", "netIncome": "25434000", "grossProfit": "966374000", "depreciation": "None", "totalRevenue": "1870036000", "costOfRevenue": "903662000", "interestIncome": "407000", "incomeBeforeTax": "53051000", "interestExpense": "25086000", "operatingIncome": "92637000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26427000", "reportedCurrency": "USD", "netInterestIncome": "-24679000", "nonInterestIncome": "None", "operatingExpenses": "873737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27200000", "otherNonOperatingIncome": "-14500000", "costofGoodsAndServicesSold": "903662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29606000", "sellingGeneralAndAdministrative": "842625000", "netIncomeFromContinuingOperations": "27988000" }, "balance": { "goodwill": "64299000", "inventory": "359172000", "commonStock": "521000", "currentDebt": "None", "investments": "None", "totalAssets": "1368719000", "longTermDebt": "141354000", "shortTermDebt": "59275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14301000", "reportedCurrency": "USD", "retainedEarnings": "229132000", "totalLiabilities": "903361000", "otherCurrentAssets": "94548000", "totalCurrentAssets": "1022755000", "currentLongTermDebt": "554000", "longTermInvestments": "327000", "shortTermInvestments": "835000", "currentNetReceivables": "318191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345964000", "currentAccountsPayable": "229877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "89767000", "shortLongTermDebtTotal": "375149000", "totalShareholderEquity": "463226000", "capitalLeaseObligations": "233241000", "otherCurrentLiabilities": "199870000", "totalCurrentLiabilities": "535647000", "otherNonCurrentLiabilities": "225856000", "totalNonCurrentLiabilities": "367714000", "cashAndShortTermInvestments": "250844000", "commonStockSharesOutstanding": "52777000", "intangibleAssetsExcludingGoodwill": "14301000", "cashAndCashEquivalentsAtCarryingValue": "250844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-62261000", "operatingCashflow": "50029000", "capitalExpenditures": "10293000", "changeInReceivables": "-35453000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112571000", "cashflowFromInvestment": "7107000", "stockBasedCompensation": "9497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-55435000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29606000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 1613343000, "cost_of_revenue": 842987000, "gross_profit": 770356000, "ebit": -140147000, "ebitda": -97013000, "pretax_income": -171983000, "tax_provision": -76043000, "net_income": -96095000, "net_income_to_common": -96095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316086000, "total_current_assets": 990475000, "total_assets": 1478505000, "short_term_debt": 106412000, "long_term_debt": 185900000, "total_debt": 292312000, "total_liabilities": 1038473000, "total_equity": 439090000, "shares_outstanding": 51116000, "goodwill_and_intangibles": 147200000 }, "cash_flow": { "operating_cash_flow": 101238000, "capital_expenditure": 10694000, "free_cash_flow": 111932000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74377, "ticker_id": 6107, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-140147000", "ebitda": "-97013000", "netIncome": "-96095000", "grossProfit": "770356000", "depreciation": "None", "totalRevenue": "1613343000", "costOfRevenue": "842987000", "interestIncome": "573000", "incomeBeforeTax": "-171983000", "interestExpense": "31836000", "operatingIncome": "-135319000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-76043000", "reportedCurrency": "USD", "netInterestIncome": "-31800000", "nonInterestIncome": "None", "operatingExpenses": "905675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25900000", "otherNonOperatingIncome": "-4828000", "costofGoodsAndServicesSold": "842987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43134000", "sellingGeneralAndAdministrative": "835119000", "netIncomeFromContinuingOperations": "-91543000" }, "balance": { "goodwill": "129446000", "inventory": "295296000", "commonStock": "515000", "currentDebt": "None", "investments": "None", "totalAssets": "1478505000", "longTermDebt": "185900000", "shortTermDebt": "106412000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "17754000", "reportedCurrency": "USD", "retainedEarnings": "203698000", "totalLiabilities": "1038473000", "otherCurrentAssets": "141016000", "totalCurrentAssets": "990475000", "currentLongTermDebt": "41600000", "longTermInvestments": "327000", "shortTermInvestments": "1238000", "currentNetReceivables": "238077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "488030000", "currentAccountsPayable": "178212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "114026000", "shortLongTermDebtTotal": "522899000", "totalShareholderEquity": "439090000", "capitalLeaseObligations": "230600000", "otherCurrentLiabilities": "240697000", "totalCurrentLiabilities": "558526000", "otherNonCurrentLiabilities": "293600000", "totalNonCurrentLiabilities": "479947000", "cashAndShortTermInvestments": "316086000", "commonStockSharesOutstanding": "51116000", "intangibleAssetsExcludingGoodwill": "17754000", "cashAndCashEquivalentsAtCarryingValue": "316086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95940000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "168603000", "operatingCashflow": "101238000", "capitalExpenditures": "10694000", "changeInReceivables": "60747000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10752000", "cashflowFromInvestment": "-10616000", "stockBasedCompensation": "11143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101374000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1613343000, "cost_of_revenue": 842987000, "gross_profit": 770356000, "research_and_development": 25900000, "selling_general_admin": 835119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -140147000, "depreciation_amortisation": 43134000, "ebitda": -97013000, "interest_expense": 31836000, "interest_income": null, "other_non_operating": null, "pretax_income": -171983000, "tax_provision": -76043000, "effective_tax_rate": null, "net_income": -96095000, "net_income_continuing_ops": -91543000, "net_income_to_common": -96095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 316086000, "short_term_investments": 1238000, "net_receivables": 238077000, "inventory": 295296000, "other_current_assets": null, "total_current_assets": 990475000, "net_ppe": null, "goodwill": 129446000, "intangible_assets": 17754000, "goodwill_and_intangibles": 147200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 488030000, "total_assets": 1478505000, "short_term_debt": 106412000, "accounts_payable": 178212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558526000, "long_term_debt": 185900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 479947000, "total_liabilities": 1038473000, "total_debt": 292312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 203698000, "total_equity": 439090000, "shares_outstanding": 51116000, "operating_cash_flow": 101238000, "stock_based_compensation": 11143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10694000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10616000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10752000, "free_cash_flow": 111932000, "net_change_in_cash": 101374000 }, "raw_data": { "income": { "ebit": "-140147000", "ebitda": "-97013000", "netIncome": "-96095000", "grossProfit": "770356000", "depreciation": "None", "totalRevenue": "1613343000", "costOfRevenue": "842987000", "interestIncome": "573000", "incomeBeforeTax": "-171983000", "interestExpense": "31836000", "operatingIncome": "-135319000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-76043000", "reportedCurrency": "USD", "netInterestIncome": "-31800000", "nonInterestIncome": "None", "operatingExpenses": "905675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25900000", "otherNonOperatingIncome": "-4828000", "costofGoodsAndServicesSold": "842987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43134000", "sellingGeneralAndAdministrative": "835119000", "netIncomeFromContinuingOperations": "-91543000" }, "balance": { "goodwill": "129446000", "inventory": "295296000", "commonStock": "515000", "currentDebt": "None", "investments": "None", "totalAssets": "1478505000", "longTermDebt": "185900000", "shortTermDebt": "106412000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "17754000", "reportedCurrency": "USD", "retainedEarnings": "203698000", "totalLiabilities": "1038473000", "otherCurrentAssets": "141016000", "totalCurrentAssets": "990475000", "currentLongTermDebt": "41600000", "longTermInvestments": "327000", "shortTermInvestments": "1238000", "currentNetReceivables": "238077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "488030000", "currentAccountsPayable": "178212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "114026000", "shortLongTermDebtTotal": "522899000", "totalShareholderEquity": "439090000", "capitalLeaseObligations": "230600000", "otherCurrentLiabilities": "240697000", "totalCurrentLiabilities": "558526000", "otherNonCurrentLiabilities": "293600000", "totalNonCurrentLiabilities": "479947000", "cashAndShortTermInvestments": "316086000", "commonStockSharesOutstanding": "51116000", "intangibleAssetsExcludingGoodwill": "17754000", "cashAndCashEquivalentsAtCarryingValue": "316086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95940000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "168603000", "operatingCashflow": "101238000", "capitalExpenditures": "10694000", "changeInReceivables": "60747000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10752000", "cashflowFromInvestment": "-10616000", "stockBasedCompensation": "11143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101374000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43134000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 2217712000, "cost_of_revenue": 1118274000, "gross_profit": 1099438000, "ebit": -1399000, "ebitda": 53393000, "pretax_income": -31331000, "tax_provision": 18681000, "net_income": -52365000, "net_income_to_common": -52365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200218000, "total_current_assets": 1059458000, "total_assets": 1604732000, "short_term_debt": 95066000, "long_term_debt": 178796000, "total_debt": 273862000, "total_liabilities": 1100891000, "total_equity": 503054000, "shares_outstanding": 50230000, "goodwill_and_intangibles": 105600000 }, "cash_flow": { "operating_cash_flow": -14209000, "capital_expenditure": 24146000, "free_cash_flow": 9937000, "dividends_paid": 3861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74382, "ticker_id": 6107, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1399000", "ebitda": "53393000", "netIncome": "-52365000", "grossProfit": "1099438000", "depreciation": "None", "totalRevenue": "2217712000", "costOfRevenue": "1118274000", "interestIncome": "2075000", "incomeBeforeTax": "-31331000", "interestExpense": "29932000", "operatingIncome": "-28383000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18681000", "reportedCurrency": "USD", "netInterestIncome": "-27857000", "nonInterestIncome": "None", "operatingExpenses": "1127821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32400000", "otherNonOperatingIncome": "26984000", "costofGoodsAndServicesSold": "1118274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54792000", "sellingGeneralAndAdministrative": "910600000", "netIncomeFromContinuingOperations": "-57084000" }, "balance": { "goodwill": "78721000", "inventory": "474680000", "commonStock": "505000", "currentDebt": "None", "investments": "None", "totalAssets": "1604732000", "longTermDebt": "178796000", "shortTermDebt": "95066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26879000", "reportedCurrency": "USD", "retainedEarnings": "299793000", "totalLiabilities": "1100891000", "otherCurrentAssets": "84235000", "totalCurrentAssets": "1059458000", "currentLongTermDebt": "26228000", "longTermInvestments": "500000", "shortTermInvestments": "1530000", "currentNetReceivables": "300325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "545274000", "currentAccountsPayable": "172191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151500000", "shortLongTermDebtTotal": "562551000", "totalShareholderEquity": "503054000", "capitalLeaseObligations": "357527000", "otherCurrentLiabilities": "237012000", "totalCurrentLiabilities": "559180000", "otherNonCurrentLiabilities": "360818000", "totalNonCurrentLiabilities": "541711000", "cashAndShortTermInvestments": "200218000", "commonStockSharesOutstanding": "50230000", "intangibleAssetsExcludingGoodwill": "26879000", "cashAndCashEquivalentsAtCarryingValue": "200218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50012000", "profitLoss": "None", "dividendPayout": "3861000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-78135000", "operatingCashflow": "-14209000", "capitalExpenditures": "24146000", "changeInReceivables": "30940000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208486000", "cashflowFromInvestment": "18679000", "stockBasedCompensation": "15845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-204016000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2217712000, "cost_of_revenue": 1118274000, "gross_profit": 1099438000, "research_and_development": 32400000, "selling_general_admin": 910600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1399000, "depreciation_amortisation": 54792000, "ebitda": 53393000, "interest_expense": 29932000, "interest_income": null, "other_non_operating": null, "pretax_income": -31331000, "tax_provision": 18681000, "effective_tax_rate": null, "net_income": -52365000, "net_income_continuing_ops": -57084000, "net_income_to_common": -52365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200218000, "short_term_investments": 1530000, "net_receivables": 300325000, "inventory": 474680000, "other_current_assets": null, "total_current_assets": 1059458000, "net_ppe": null, "goodwill": 78721000, "intangible_assets": 26879000, "goodwill_and_intangibles": 105600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 545274000, "total_assets": 1604732000, "short_term_debt": 95066000, "accounts_payable": 172191000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 559180000, "long_term_debt": 178796000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 541711000, "total_liabilities": 1100891000, "total_debt": 273862000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 299793000, "total_equity": 503054000, "shares_outstanding": 50230000, "operating_cash_flow": -14209000, "stock_based_compensation": 15845000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18679000, "dividends_paid": 3861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208486000, "free_cash_flow": 9937000, "net_change_in_cash": -204016000 }, "raw_data": { "income": { "ebit": "-1399000", "ebitda": "53393000", "netIncome": "-52365000", "grossProfit": "1099438000", "depreciation": "None", "totalRevenue": "2217712000", "costOfRevenue": "1118274000", "interestIncome": "2075000", "incomeBeforeTax": "-31331000", "interestExpense": "29932000", "operatingIncome": "-28383000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18681000", "reportedCurrency": "USD", "netInterestIncome": "-27857000", "nonInterestIncome": "None", "operatingExpenses": "1127821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32400000", "otherNonOperatingIncome": "26984000", "costofGoodsAndServicesSold": "1118274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54792000", "sellingGeneralAndAdministrative": "910600000", "netIncomeFromContinuingOperations": "-57084000" }, "balance": { "goodwill": "78721000", "inventory": "474680000", "commonStock": "505000", "currentDebt": "None", "investments": "None", "totalAssets": "1604732000", "longTermDebt": "178796000", "shortTermDebt": "95066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26879000", "reportedCurrency": "USD", "retainedEarnings": "299793000", "totalLiabilities": "1100891000", "otherCurrentAssets": "84235000", "totalCurrentAssets": "1059458000", "currentLongTermDebt": "26228000", "longTermInvestments": "500000", "shortTermInvestments": "1530000", "currentNetReceivables": "300325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "545274000", "currentAccountsPayable": "172191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151500000", "shortLongTermDebtTotal": "562551000", "totalShareholderEquity": "503054000", "capitalLeaseObligations": "357527000", "otherCurrentLiabilities": "237012000", "totalCurrentLiabilities": "559180000", "otherNonCurrentLiabilities": "360818000", "totalNonCurrentLiabilities": "541711000", "cashAndShortTermInvestments": "200218000", "commonStockSharesOutstanding": "50230000", "intangibleAssetsExcludingGoodwill": "26879000", "cashAndCashEquivalentsAtCarryingValue": "200218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50012000", "profitLoss": "None", "dividendPayout": "3861000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-78135000", "operatingCashflow": "-14209000", "capitalExpenditures": "24146000", "changeInReceivables": "30940000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208486000", "cashflowFromInvestment": "18679000", "stockBasedCompensation": "15845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-204016000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54792000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 2541488000, "cost_of_revenue": 1201351000, "gross_profit": 1340137000, "ebit": 62673000, "ebitda": 130257000, "pretax_income": 20170000, "tax_provision": 21108000, "net_income": -3478000, "net_income_to_common": -3478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 403400000, "total_current_assets": 1258600000, "total_assets": 1575200000, "short_term_debt": 126427000, "long_term_debt": 269788000, "total_debt": 396215000, "total_liabilities": 986600000, "total_equity": 588600000, "shares_outstanding": 49196000, "goodwill_and_intangibles": 133400000 }, "cash_flow": { "operating_cash_flow": 248139000, "capital_expenditure": 17961000, "free_cash_flow": 266100000, "dividends_paid": 4224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74387, "ticker_id": 6107, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62673000", "ebitda": "130257000", "netIncome": "-3478000", "grossProfit": "1340137000", "depreciation": "None", "totalRevenue": "2541488000", "costOfRevenue": "1201351000", "interestIncome": "2605000", "incomeBeforeTax": "20170000", "interestExpense": "42503000", "operatingIncome": "62711000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "21108000", "reportedCurrency": "USD", "netInterestIncome": "-39898000", "nonInterestIncome": "None", "operatingExpenses": "1277426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38200000", "otherNonOperatingIncome": "-38000", "costofGoodsAndServicesSold": "1201351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67584000", "sellingGeneralAndAdministrative": "1043600000", "netIncomeFromContinuingOperations": "-211000" }, "balance": { "goodwill": "None", "inventory": "377600000", "commonStock": "495000", "currentDebt": "None", "investments": "None", "totalAssets": "1575200000", "longTermDebt": "269788000", "shortTermDebt": "126427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "133400000", "reportedCurrency": "USD", "retainedEarnings": "381626000", "totalLiabilities": "986600000", "otherCurrentAssets": "148676000", "totalCurrentAssets": "1258600000", "currentLongTermDebt": "126427000", "longTermInvestments": "500000", "shortTermInvestments": "876000", "currentNetReceivables": "335114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316600000", "currentAccountsPayable": "169561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "183203000", "shortLongTermDebtTotal": "396200000", "totalShareholderEquity": "588600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "248915000", "totalCurrentLiabilities": "605800000", "otherNonCurrentLiabilities": "108537000", "totalNonCurrentLiabilities": "380800000", "cashAndShortTermInvestments": "403400000", "commonStockSharesOutstanding": "49196000", "intangibleAssetsExcludingGoodwill": "133400000", "cashAndCashEquivalentsAtCarryingValue": "403400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-938000", "profitLoss": "None", "dividendPayout": "4224000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "153445000", "operatingCashflow": "248139000", "capitalExpenditures": "17961000", "changeInReceivables": "68308000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62657000", "cashflowFromInvestment": "-15618000", "stockBasedCompensation": "23044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "169864000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2541488000, "cost_of_revenue": 1201351000, "gross_profit": 1340137000, "research_and_development": 38200000, "selling_general_admin": 1043600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62673000, "depreciation_amortisation": 67584000, "ebitda": 130257000, "interest_expense": 42503000, "interest_income": null, "other_non_operating": null, "pretax_income": 20170000, "tax_provision": 21108000, "effective_tax_rate": null, "net_income": -3478000, "net_income_continuing_ops": -211000, "net_income_to_common": -3478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 403400000, "short_term_investments": 876000, "net_receivables": 335114000, "inventory": 377600000, "other_current_assets": null, "total_current_assets": 1258600000, "net_ppe": null, "goodwill": null, "intangible_assets": 133400000, "goodwill_and_intangibles": 133400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 316600000, "total_assets": 1575200000, "short_term_debt": 126427000, "accounts_payable": 169561000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 605800000, "long_term_debt": 269788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 380800000, "total_liabilities": 986600000, "total_debt": 396215000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381626000, "total_equity": 588600000, "shares_outstanding": 49196000, "operating_cash_flow": 248139000, "stock_based_compensation": 23044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17961000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15618000, "dividends_paid": 4224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62657000, "free_cash_flow": 266100000, "net_change_in_cash": 169864000 }, "raw_data": { "income": { "ebit": "62673000", "ebitda": "130257000", "netIncome": "-3478000", "grossProfit": "1340137000", "depreciation": "None", "totalRevenue": "2541488000", "costOfRevenue": "1201351000", "interestIncome": "2605000", "incomeBeforeTax": "20170000", "interestExpense": "42503000", "operatingIncome": "62711000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "21108000", "reportedCurrency": "USD", "netInterestIncome": "-39898000", "nonInterestIncome": "None", "operatingExpenses": "1277426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38200000", "otherNonOperatingIncome": "-38000", "costofGoodsAndServicesSold": "1201351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67584000", "sellingGeneralAndAdministrative": "1043600000", "netIncomeFromContinuingOperations": "-211000" }, "balance": { "goodwill": "None", "inventory": "377600000", "commonStock": "495000", "currentDebt": "None", "investments": "None", "totalAssets": "1575200000", "longTermDebt": "269788000", "shortTermDebt": "126427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "133400000", "reportedCurrency": "USD", "retainedEarnings": "381626000", "totalLiabilities": "986600000", "otherCurrentAssets": "148676000", "totalCurrentAssets": "1258600000", "currentLongTermDebt": "126427000", "longTermInvestments": "500000", "shortTermInvestments": "876000", "currentNetReceivables": "335114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316600000", "currentAccountsPayable": "169561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "183203000", "shortLongTermDebtTotal": "396200000", "totalShareholderEquity": "588600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "248915000", "totalCurrentLiabilities": "605800000", "otherNonCurrentLiabilities": "108537000", "totalNonCurrentLiabilities": "380800000", "cashAndShortTermInvestments": "403400000", "commonStockSharesOutstanding": "49196000", "intangibleAssetsExcludingGoodwill": "133400000", "cashAndCashEquivalentsAtCarryingValue": "403400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-938000", "profitLoss": "None", "dividendPayout": "4224000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "153445000", "operatingCashflow": "248139000", "capitalExpenditures": "17961000", "changeInReceivables": "68308000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62657000", "cashflowFromInvestment": "-15618000", "stockBasedCompensation": "23044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "169864000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67584000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 224761000, "cost_of_revenue": 90058000, "gross_profit": 134703000, "ebit": 14144000, "ebitda": 15936000, "pretax_income": 4755000, "tax_provision": 5432000, "net_income": -810000, "net_income_to_common": -810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82359000, "total_current_assets": 435878000, "total_assets": 654544000, "short_term_debt": 48746000, "long_term_debt": 193015000, "total_debt": 241761000, "total_liabilities": 571377000, "total_equity": 99093000, "shares_outstanding": 58400000, "goodwill_and_intangibles": 9197000 }, "cash_flow": { "operating_cash_flow": -21764000, "capital_expenditure": 949000, "free_cash_flow": -20815000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74350, "ticker_id": 6107, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14144000", "ebitda": "15936000", "netIncome": "-810000", "grossProfit": "134703000", "depreciation": "None", "totalRevenue": "224761000", "costOfRevenue": "90058000", "interestIncome": "None", "incomeBeforeTax": "4755000", "interestExpense": "8450000", "operatingIncome": "14144000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5432000", "reportedCurrency": "USD", "netInterestIncome": "-8450000", "nonInterestIncome": "None", "operatingExpenses": "120559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1792000", "sellingGeneralAndAdministrative": "120559000", "netIncomeFromContinuingOperations": "-677000" }, "balance": { "goodwill": "None", "inventory": "156075000", "commonStock": "584000", "currentDebt": "None", "investments": "None", "totalAssets": "654544000", "longTermDebt": "193015000", "shortTermDebt": "48746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9197000", "reportedCurrency": "USD", "retainedEarnings": "-163377000", "totalLiabilities": "571377000", "otherCurrentAssets": "80601000", "totalCurrentAssets": "435878000", "currentLongTermDebt": "2287000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "218666000", "currentAccountsPayable": "123925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "346165000", "totalShareholderEquity": "99093000", "capitalLeaseObligations": "138845000", "otherCurrentLiabilities": "80745000", "totalCurrentLiabilities": "253416000", "otherNonCurrentLiabilities": "14067000", "totalNonCurrentLiabilities": "317960999", "cashAndShortTermInvestments": "82359000", "commonStockSharesOutstanding": "58400000", "intangibleAssetsExcludingGoodwill": "9197000", "cashAndCashEquivalentsAtCarryingValue": "82359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5576000", "operatingCashflow": "-21764000", "capitalExpenditures": "949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8005000", "cashflowFromInvestment": "-659000", "stockBasedCompensation": "684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224761000, "cost_of_revenue": 90058000, "gross_profit": 134703000, "research_and_development": null, "selling_general_admin": 120559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14144000, "depreciation_amortisation": 1792000, "ebitda": 15936000, "interest_expense": 8450000, "interest_income": null, "other_non_operating": null, "pretax_income": 4755000, "tax_provision": 5432000, "effective_tax_rate": null, "net_income": -810000, "net_income_continuing_ops": -677000, "net_income_to_common": -810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82359000, "short_term_investments": null, "net_receivables": 116843000, "inventory": 156075000, "other_current_assets": null, "total_current_assets": 435878000, "net_ppe": null, "goodwill": null, "intangible_assets": 9197000, "goodwill_and_intangibles": 9197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 218666000, "total_assets": 654544000, "short_term_debt": 48746000, "accounts_payable": 123925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253416000, "long_term_debt": 193015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 317960999, "total_liabilities": 571377000, "total_debt": 241761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -163377000, "total_equity": 99093000, "shares_outstanding": 58400000, "operating_cash_flow": -21764000, "stock_based_compensation": 684000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -659000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8005000, "free_cash_flow": -20815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14144000", "ebitda": "15936000", "netIncome": "-810000", "grossProfit": "134703000", "depreciation": "None", "totalRevenue": "224761000", "costOfRevenue": "90058000", "interestIncome": "None", "incomeBeforeTax": "4755000", "interestExpense": "8450000", "operatingIncome": "14144000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5432000", "reportedCurrency": "USD", "netInterestIncome": "-8450000", "nonInterestIncome": "None", "operatingExpenses": "120559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1792000", "sellingGeneralAndAdministrative": "120559000", "netIncomeFromContinuingOperations": "-677000" }, "balance": { "goodwill": "None", "inventory": "156075000", "commonStock": "584000", "currentDebt": "None", "investments": "None", "totalAssets": "654544000", "longTermDebt": "193015000", "shortTermDebt": "48746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9197000", "reportedCurrency": "USD", "retainedEarnings": "-163377000", "totalLiabilities": "571377000", "otherCurrentAssets": "80601000", "totalCurrentAssets": "435878000", "currentLongTermDebt": "2287000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "218666000", "currentAccountsPayable": "123925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "346165000", "totalShareholderEquity": "99093000", "capitalLeaseObligations": "138845000", "otherCurrentLiabilities": "80745000", "totalCurrentLiabilities": "253416000", "otherNonCurrentLiabilities": "14067000", "totalNonCurrentLiabilities": "317960999", "cashAndShortTermInvestments": "82359000", "commonStockSharesOutstanding": "58400000", "intangibleAssetsExcludingGoodwill": "9197000", "cashAndCashEquivalentsAtCarryingValue": "82359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5576000", "operatingCashflow": "-21764000", "capitalExpenditures": "949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8005000", "cashflowFromInvestment": "-659000", "stockBasedCompensation": "684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1792000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 280500000, "cost_of_revenue": 119500000, "gross_profit": 161000000, "ebit": 12600000, "ebitda": 15900000, "pretax_income": -7300000, "tax_provision": 10600000, "net_income": -18600000, "net_income_to_common": -18600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95800000, "total_current_assets": 467800000, "total_assets": 689254000, "short_term_debt": 4000000, "long_term_debt": 173847000, "total_debt": 177847000, "total_liabilities": 602500000, "total_equity": 102835000, "shares_outstanding": 54100000, "goodwill_and_intangibles": 69100000 }, "cash_flow": { "operating_cash_flow": 15201000, "capital_expenditure": 1133000, "free_cash_flow": 16334000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74351, "ticker_id": 6107, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12600000", "ebitda": "15900000", "netIncome": "-18600000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "280500000", "costOfRevenue": "119500000", "interestIncome": "None", "incomeBeforeTax": "-7300000", "interestExpense": "7300000", "operatingIncome": "12600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10600000", "reportedCurrency": "USD", "netInterestIncome": "-5591000", "nonInterestIncome": "None", "operatingExpenses": "148400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3300000", "sellingGeneralAndAdministrative": "148478000", "netIncomeFromContinuingOperations": "-17848000" }, "balance": { "goodwill": "None", "inventory": "151800000", "commonStock": "584000", "currentDebt": "None", "investments": "None", "totalAssets": "689254000", "longTermDebt": "173847000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "69100000", "reportedCurrency": "USD", "retainedEarnings": "-162567000", "totalLiabilities": "602500000", "otherCurrentAssets": "75600000", "totalCurrentAssets": "467800000", "currentLongTermDebt": "3985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221424000", "currentAccountsPayable": "132514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "282200000", "totalShareholderEquity": "102835000", "capitalLeaseObligations": "139210000", "otherCurrentLiabilities": "165286000", "totalCurrentLiabilities": "301800000", "otherNonCurrentLiabilities": "16338000", "totalNonCurrentLiabilities": "300700000", "cashAndShortTermInvestments": "95800000", "commonStockSharesOutstanding": "54100000", "intangibleAssetsExcludingGoodwill": "69100000", "cashAndCashEquivalentsAtCarryingValue": "95800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39584000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15397000", "operatingCashflow": "15201000", "capitalExpenditures": "1133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2953000", "cashflowFromInvestment": "242000", "stockBasedCompensation": "1231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280500000, "cost_of_revenue": 119500000, "gross_profit": 161000000, "research_and_development": null, "selling_general_admin": 148478000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12600000, "depreciation_amortisation": 3300000, "ebitda": 15900000, "interest_expense": 7300000, "interest_income": null, "other_non_operating": null, "pretax_income": -7300000, "tax_provision": 10600000, "effective_tax_rate": null, "net_income": -18600000, "net_income_continuing_ops": -17848000, "net_income_to_common": -18600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95800000, "short_term_investments": null, "net_receivables": 144600000, "inventory": 151800000, "other_current_assets": null, "total_current_assets": 467800000, "net_ppe": null, "goodwill": null, "intangible_assets": 69100000, "goodwill_and_intangibles": 69100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 221424000, "total_assets": 689254000, "short_term_debt": 4000000, "accounts_payable": 132514000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301800000, "long_term_debt": 173847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 300700000, "total_liabilities": 602500000, "total_debt": 177847000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -162567000, "total_equity": 102835000, "shares_outstanding": 54100000, "operating_cash_flow": 15201000, "stock_based_compensation": 1231000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 242000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2953000, "free_cash_flow": 16334000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12600000", "ebitda": "15900000", "netIncome": "-18600000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "280500000", "costOfRevenue": "119500000", "interestIncome": "None", "incomeBeforeTax": "-7300000", "interestExpense": "7300000", "operatingIncome": "12600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10600000", "reportedCurrency": "USD", "netInterestIncome": "-5591000", "nonInterestIncome": "None", "operatingExpenses": "148400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3300000", "sellingGeneralAndAdministrative": "148478000", "netIncomeFromContinuingOperations": "-17848000" }, "balance": { "goodwill": "None", "inventory": "151800000", "commonStock": "584000", "currentDebt": "None", "investments": "None", "totalAssets": "689254000", "longTermDebt": "173847000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "69100000", "reportedCurrency": "USD", "retainedEarnings": "-162567000", "totalLiabilities": "602500000", "otherCurrentAssets": "75600000", "totalCurrentAssets": "467800000", "currentLongTermDebt": "3985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221424000", "currentAccountsPayable": "132514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "282200000", "totalShareholderEquity": "102835000", "capitalLeaseObligations": "139210000", "otherCurrentLiabilities": "165286000", "totalCurrentLiabilities": "301800000", "otherNonCurrentLiabilities": "16338000", "totalNonCurrentLiabilities": "300700000", "cashAndShortTermInvestments": "95800000", "commonStockSharesOutstanding": "54100000", "intangibleAssetsExcludingGoodwill": "69100000", "cashAndCashEquivalentsAtCarryingValue": "95800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39584000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15397000", "operatingCashflow": "15201000", "capitalExpenditures": "1133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2953000", "cashflowFromInvestment": "242000", "stockBasedCompensation": "1231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6909000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 270201000, "cost_of_revenue": 137775000, "gross_profit": 132425999, "ebit": -14404000, "ebitda": -11094000, "pretax_income": -32082000, "tax_provision": 7956000, "net_income": -39869000, "net_income_to_common": -39869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83546000, "total_current_assets": 471092000, "total_assets": 701027000, "short_term_debt": 61978000, "long_term_debt": 169064000, "total_debt": 231042000, "total_liabilities": 604949000, "total_equity": 112606000, "shares_outstanding": 52363000, "goodwill_and_intangibles": 9785000 }, "cash_flow": { "operating_cash_flow": -22165000, "capital_expenditure": 342000, "free_cash_flow": -21823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74353, "ticker_id": 6107, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14404000", "ebitda": "-11094000", "netIncome": "-39869000", "grossProfit": "132425999", "depreciation": "None", "totalRevenue": "270201000", "costOfRevenue": "137775000", "interestIncome": "None", "incomeBeforeTax": "-32082000", "interestExpense": "4171000", "operatingIncome": "-14404000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7956000", "reportedCurrency": "USD", "netInterestIncome": "-4171000", "nonInterestIncome": "None", "operatingExpenses": "146830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3310000", "sellingGeneralAndAdministrative": "146830000", "netIncomeFromContinuingOperations": "-40038000" }, "balance": { "goodwill": "None", "inventory": "166849000", "commonStock": "538000", "currentDebt": "None", "investments": "None", "totalAssets": "701027000", "longTermDebt": "169064000", "shortTermDebt": "61978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "9785000", "reportedCurrency": "USD", "retainedEarnings": "-144007000", "totalLiabilities": "604949000", "otherCurrentAssets": "58221000", "totalCurrentAssets": "471092000", "currentLongTermDebt": "6985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "229935000", "currentAccountsPayable": "133824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339687000", "totalShareholderEquity": "112606000", "capitalLeaseObligations": "144667000", "otherCurrentLiabilities": "107014999", "totalCurrentLiabilities": "302817000", "otherNonCurrentLiabilities": "18135000", "totalNonCurrentLiabilities": "302131999", "cashAndShortTermInvestments": "83546000", "commonStockSharesOutstanding": "52363000", "intangibleAssetsExcludingGoodwill": "9785000", "cashAndCashEquivalentsAtCarryingValue": "83546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40038000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "10213000", "operatingCashflow": "-22165000", "capitalExpenditures": "342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10765000", "cashflowFromInvestment": "902000", "stockBasedCompensation": "581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3310000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270201000, "cost_of_revenue": 137775000, "gross_profit": 132425999, "research_and_development": null, "selling_general_admin": 146830000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14404000, "depreciation_amortisation": 3310000, "ebitda": -11094000, "interest_expense": 4171000, "interest_income": null, "other_non_operating": null, "pretax_income": -32082000, "tax_provision": 7956000, "effective_tax_rate": null, "net_income": -39869000, "net_income_continuing_ops": -40038000, "net_income_to_common": -39869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83546000, "short_term_investments": null, "net_receivables": 162476000, "inventory": 166849000, "other_current_assets": null, "total_current_assets": 471092000, "net_ppe": null, "goodwill": null, "intangible_assets": 9785000, "goodwill_and_intangibles": 9785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 229935000, "total_assets": 701027000, "short_term_debt": 61978000, "accounts_payable": 133824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302817000, "long_term_debt": 169064000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 302131999, "total_liabilities": 604949000, "total_debt": 231042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144007000, "total_equity": 112606000, "shares_outstanding": 52363000, "operating_cash_flow": -22165000, "stock_based_compensation": 581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10765000, "free_cash_flow": -21823000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14404000", "ebitda": "-11094000", "netIncome": "-39869000", "grossProfit": "132425999", "depreciation": "None", "totalRevenue": "270201000", "costOfRevenue": "137775000", "interestIncome": "None", "incomeBeforeTax": "-32082000", "interestExpense": "4171000", "operatingIncome": "-14404000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7956000", "reportedCurrency": "USD", "netInterestIncome": "-4171000", "nonInterestIncome": "None", "operatingExpenses": "146830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3310000", "sellingGeneralAndAdministrative": "146830000", "netIncomeFromContinuingOperations": "-40038000" }, "balance": { "goodwill": "None", "inventory": "166849000", "commonStock": "538000", "currentDebt": "None", "investments": "None", "totalAssets": "701027000", "longTermDebt": "169064000", "shortTermDebt": "61978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "9785000", "reportedCurrency": "USD", "retainedEarnings": "-144007000", "totalLiabilities": "604949000", "otherCurrentAssets": "58221000", "totalCurrentAssets": "471092000", "currentLongTermDebt": "6985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "229935000", "currentAccountsPayable": "133824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339687000", "totalShareholderEquity": "112606000", "capitalLeaseObligations": "144667000", "otherCurrentLiabilities": "107014999", "totalCurrentLiabilities": "302817000", "otherNonCurrentLiabilities": "18135000", "totalNonCurrentLiabilities": "302131999", "cashAndShortTermInvestments": "83546000", "commonStockSharesOutstanding": "52363000", "intangibleAssetsExcludingGoodwill": "9785000", "cashAndCashEquivalentsAtCarryingValue": "83546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40038000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "10213000", "operatingCashflow": "-22165000", "capitalExpenditures": "342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10765000", "cashflowFromInvestment": "902000", "stockBasedCompensation": "581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3310000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 220388000, "cost_of_revenue": 93659000, "gross_profit": 126729000, "ebit": 8450000, "ebitda": 11421000, "pretax_income": 4129000, "tax_provision": 6230000, "net_income": -2294000, "net_income_to_common": -2294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109862000, "total_current_assets": 493568000, "total_assets": 704514000, "short_term_debt": 47278000, "long_term_debt": 165615000, "total_debt": 212893000, "total_liabilities": 570603000, "total_equity": 150270000, "shares_outstanding": 53600000, "goodwill_and_intangibles": 883000 }, "cash_flow": { "operating_cash_flow": 9423000, "capital_expenditure": 804000, "free_cash_flow": 10227000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74354, "ticker_id": 6107, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8450000", "ebitda": "11421000", "netIncome": "-2294000", "grossProfit": "126729000", "depreciation": "None", "totalRevenue": "220388000", "costOfRevenue": "93659000", "interestIncome": "None", "incomeBeforeTax": "4129000", "interestExpense": "4321000", "operatingIncome": "8488000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6230000", "reportedCurrency": "USD", "netInterestIncome": "-4321000", "nonInterestIncome": "None", "operatingExpenses": "118241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2971000", "sellingGeneralAndAdministrative": "99916000", "netIncomeFromContinuingOperations": "-2101000" }, "balance": { "goodwill": "None", "inventory": "178145000", "commonStock": "538000", "currentDebt": "None", "investments": "None", "totalAssets": "704514000", "longTermDebt": "165615000", "shortTermDebt": "47278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "883000", "reportedCurrency": "USD", "retainedEarnings": "-104138000", "totalLiabilities": "570603000", "otherCurrentAssets": "83382000", "totalCurrentAssets": "493568000", "currentLongTermDebt": "13388000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "210946000", "currentAccountsPayable": "122871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "324392000", "totalShareholderEquity": "150270000", "capitalLeaseObligations": "145389000", "otherCurrentLiabilities": "82682000", "totalCurrentLiabilities": "269767000", "otherNonCurrentLiabilities": "17725000", "totalNonCurrentLiabilities": "300836000", "cashAndShortTermInvestments": "109862000", "commonStockSharesOutstanding": "53600000", "intangibleAssetsExcludingGoodwill": "883000", "cashAndCashEquivalentsAtCarryingValue": "109862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "9460000", "operatingCashflow": "9423000", "capitalExpenditures": "804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1530000", "cashflowFromInvestment": "20235000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2971000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 220388000, "cost_of_revenue": 93659000, "gross_profit": 126729000, "research_and_development": null, "selling_general_admin": 99916000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8450000, "depreciation_amortisation": 2971000, "ebitda": 11421000, "interest_expense": 4321000, "interest_income": null, "other_non_operating": null, "pretax_income": 4129000, "tax_provision": 6230000, "effective_tax_rate": null, "net_income": -2294000, "net_income_continuing_ops": -2101000, "net_income_to_common": -2294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109862000, "short_term_investments": null, "net_receivables": 122179000, "inventory": 178145000, "other_current_assets": null, "total_current_assets": 493568000, "net_ppe": null, "goodwill": null, "intangible_assets": 883000, "goodwill_and_intangibles": 883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 210946000, "total_assets": 704514000, "short_term_debt": 47278000, "accounts_payable": 122871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269767000, "long_term_debt": 165615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 300836000, "total_liabilities": 570603000, "total_debt": 212893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -104138000, "total_equity": 150270000, "shares_outstanding": 53600000, "operating_cash_flow": 9423000, "stock_based_compensation": 600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 804000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20235000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1530000, "free_cash_flow": 10227000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8450000", "ebitda": "11421000", "netIncome": "-2294000", "grossProfit": "126729000", "depreciation": "None", "totalRevenue": "220388000", "costOfRevenue": "93659000", "interestIncome": "None", "incomeBeforeTax": "4129000", "interestExpense": "4321000", "operatingIncome": "8488000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6230000", "reportedCurrency": "USD", "netInterestIncome": "-4321000", "nonInterestIncome": "None", "operatingExpenses": "118241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2971000", "sellingGeneralAndAdministrative": "99916000", "netIncomeFromContinuingOperations": "-2101000" }, "balance": { "goodwill": "None", "inventory": "178145000", "commonStock": "538000", "currentDebt": "None", "investments": "None", "totalAssets": "704514000", "longTermDebt": "165615000", "shortTermDebt": "47278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "883000", "reportedCurrency": "USD", "retainedEarnings": "-104138000", "totalLiabilities": "570603000", "otherCurrentAssets": "83382000", "totalCurrentAssets": "493568000", "currentLongTermDebt": "13388000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "210946000", "currentAccountsPayable": "122871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "324392000", "totalShareholderEquity": "150270000", "capitalLeaseObligations": "145389000", "otherCurrentLiabilities": "82682000", "totalCurrentLiabilities": "269767000", "otherNonCurrentLiabilities": "17725000", "totalNonCurrentLiabilities": "300836000", "cashAndShortTermInvestments": "109862000", "commonStockSharesOutstanding": "53600000", "intangibleAssetsExcludingGoodwill": "883000", "cashAndCashEquivalentsAtCarryingValue": "109862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "9460000", "operatingCashflow": "9423000", "capitalExpenditures": "804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1530000", "cashflowFromInvestment": "20235000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2971000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 233293000, "cost_of_revenue": 90301000, "gross_profit": 142992000, "ebit": 9153000, "ebitda": 12594000, "pretax_income": -14482000, "tax_provision": 3368000, "net_income": -17576000, "net_income_to_common": -17576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78291000, "total_current_assets": 482506000, "total_assets": 686018000, "short_term_debt": 45267000, "long_term_debt": 167168000, "total_debt": 212435000, "total_liabilities": 561609000, "total_equity": 140582000, "shares_outstanding": 53259000, "goodwill_and_intangibles": 922000 }, "cash_flow": { "operating_cash_flow": -60356000, "capital_expenditure": 285000, "free_cash_flow": -60071000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74355, "ticker_id": 6107, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9153000", "ebitda": "12594000", "netIncome": "-17576000", "grossProfit": "142992000", "depreciation": "None", "totalRevenue": "233293000", "costOfRevenue": "90301000", "interestIncome": "None", "incomeBeforeTax": "-14482000", "interestExpense": "4467000", "operatingIncome": "-6747000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3368000", "reportedCurrency": "USD", "netInterestIncome": "-4467000", "nonInterestIncome": "None", "operatingExpenses": "149739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3441000", "sellingGeneralAndAdministrative": "120593000", "netIncomeFromContinuingOperations": "-17850000" }, "balance": { "goodwill": "None", "inventory": "182085000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "686018000", "longTermDebt": "167168000", "shortTermDebt": "45267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "922000", "reportedCurrency": "USD", "retainedEarnings": "-101844000", "totalLiabilities": "561609000", "otherCurrentAssets": "97553000", "totalCurrentAssets": "482506000", "currentLongTermDebt": "12332000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "203512000", "currentAccountsPayable": "118235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "322210000", "totalShareholderEquity": "140582000", "capitalLeaseObligations": "142710000", "otherCurrentLiabilities": "84314000", "totalCurrentLiabilities": "262570000", "otherNonCurrentLiabilities": "16265000", "totalNonCurrentLiabilities": "299039000", "cashAndShortTermInvestments": "78291000", "commonStockSharesOutstanding": "53259000", "intangibleAssetsExcludingGoodwill": "922000", "cashAndCashEquivalentsAtCarryingValue": "78291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3886000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-328000", "operatingCashflow": "-60356000", "capitalExpenditures": "285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10239000", "cashflowFromInvestment": "702000", "stockBasedCompensation": "-95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233293000, "cost_of_revenue": 90301000, "gross_profit": 142992000, "research_and_development": 19400000, "selling_general_admin": 120593000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9153000, "depreciation_amortisation": 3441000, "ebitda": 12594000, "interest_expense": 4467000, "interest_income": null, "other_non_operating": null, "pretax_income": -14482000, "tax_provision": 3368000, "effective_tax_rate": null, "net_income": -17576000, "net_income_continuing_ops": -17850000, "net_income_to_common": -17576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78291000, "short_term_investments": null, "net_receivables": 124577000, "inventory": 182085000, "other_current_assets": null, "total_current_assets": 482506000, "net_ppe": null, "goodwill": null, "intangible_assets": 922000, "goodwill_and_intangibles": 922000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 203512000, "total_assets": 686018000, "short_term_debt": 45267000, "accounts_payable": 118235000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262570000, "long_term_debt": 167168000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 299039000, "total_liabilities": 561609000, "total_debt": 212435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -101844000, "total_equity": 140582000, "shares_outstanding": 53259000, "operating_cash_flow": -60356000, "stock_based_compensation": -95000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10239000, "free_cash_flow": -60071000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9153000", "ebitda": "12594000", "netIncome": "-17576000", "grossProfit": "142992000", "depreciation": "None", "totalRevenue": "233293000", "costOfRevenue": "90301000", "interestIncome": "None", "incomeBeforeTax": "-14482000", "interestExpense": "4467000", "operatingIncome": "-6747000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3368000", "reportedCurrency": "USD", "netInterestIncome": "-4467000", "nonInterestIncome": "None", "operatingExpenses": "149739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3441000", "sellingGeneralAndAdministrative": "120593000", "netIncomeFromContinuingOperations": "-17850000" }, "balance": { "goodwill": "None", "inventory": "182085000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "686018000", "longTermDebt": "167168000", "shortTermDebt": "45267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "922000", "reportedCurrency": "USD", "retainedEarnings": "-101844000", "totalLiabilities": "561609000", "otherCurrentAssets": "97553000", "totalCurrentAssets": "482506000", "currentLongTermDebt": "12332000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "203512000", "currentAccountsPayable": "118235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "322210000", "totalShareholderEquity": "140582000", "capitalLeaseObligations": "142710000", "otherCurrentLiabilities": "84314000", "totalCurrentLiabilities": "262570000", "otherNonCurrentLiabilities": "16265000", "totalNonCurrentLiabilities": "299039000", "cashAndShortTermInvestments": "78291000", "commonStockSharesOutstanding": "53259000", "intangibleAssetsExcludingGoodwill": "922000", "cashAndCashEquivalentsAtCarryingValue": "78291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3886000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-328000", "operatingCashflow": "-60356000", "capitalExpenditures": "285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10239000", "cashflowFromInvestment": "702000", "stockBasedCompensation": "-95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-137000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 342297000, "cost_of_revenue": 150165000, "gross_profit": 192132000, "ebit": 20089000, "ebitda": 23848000, "pretax_income": -25233000, "tax_provision": -14044000, "net_income": -7559000, "net_income_to_common": -7559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123598000, "total_current_assets": 554515000, "total_assets": 763567000, "short_term_debt": 39497000, "long_term_debt": 162674000, "total_debt": 202171000, "total_liabilities": 626843000, "total_equity": 148703000, "shares_outstanding": 53200000, "goodwill_and_intangibles": 962000 }, "cash_flow": { "operating_cash_flow": 30509000, "capital_expenditure": 2028000, "free_cash_flow": 32537000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74356, "ticker_id": 6107, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20089000", "ebitda": "23848000", "netIncome": "-7559000", "grossProfit": "192132000", "depreciation": "None", "totalRevenue": "342297000", "costOfRevenue": "150165000", "interestIncome": "None", "incomeBeforeTax": "-25233000", "interestExpense": "4900000", "operatingIncome": "-16277999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14044000", "reportedCurrency": "USD", "netInterestIncome": "-488000", "nonInterestIncome": "None", "operatingExpenses": "208409999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3759000", "sellingGeneralAndAdministrative": "48943000", "netIncomeFromContinuingOperations": "-11189000" }, "balance": { "goodwill": "None", "inventory": "185602000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "763567000", "longTermDebt": "162674000", "shortTermDebt": "39497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "962000", "reportedCurrency": "USD", "retainedEarnings": "-84268000", "totalLiabilities": "626843000", "otherCurrentAssets": "83151000", "totalCurrentAssets": "554515000", "currentLongTermDebt": "2170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "209052000", "currentAccountsPayable": "157636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "315829000", "totalShareholderEquity": "148703000", "capitalLeaseObligations": "150985000", "otherCurrentLiabilities": "110357000", "totalCurrentLiabilities": "326570000", "otherNonCurrentLiabilities": "17485000", "totalNonCurrentLiabilities": "300273000", "cashAndShortTermInvestments": "123598000", "commonStockSharesOutstanding": "53200000", "intangibleAssetsExcludingGoodwill": "962000", "cashAndCashEquivalentsAtCarryingValue": "123598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11265000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "32036000", "operatingCashflow": "30509000", "capitalExpenditures": "2028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16403000", "cashflowFromInvestment": "-102000", "stockBasedCompensation": "719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3759000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 342297000, "cost_of_revenue": 150165000, "gross_profit": 192132000, "research_and_development": null, "selling_general_admin": 48943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20089000, "depreciation_amortisation": 3759000, "ebitda": 23848000, "interest_expense": 4900000, "interest_income": null, "other_non_operating": null, "pretax_income": -25233000, "tax_provision": -14044000, "effective_tax_rate": null, "net_income": -7559000, "net_income_continuing_ops": -11189000, "net_income_to_common": -7559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123598000, "short_term_investments": null, "net_receivables": 162164000, "inventory": 185602000, "other_current_assets": null, "total_current_assets": 554515000, "net_ppe": null, "goodwill": null, "intangible_assets": 962000, "goodwill_and_intangibles": 962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 209052000, "total_assets": 763567000, "short_term_debt": 39497000, "accounts_payable": 157636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 326570000, "long_term_debt": 162674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 300273000, "total_liabilities": 626843000, "total_debt": 202171000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84268000, "total_equity": 148703000, "shares_outstanding": 53200000, "operating_cash_flow": 30509000, "stock_based_compensation": 719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2028000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16403000, "free_cash_flow": 32537000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20089000", "ebitda": "23848000", "netIncome": "-7559000", "grossProfit": "192132000", "depreciation": "None", "totalRevenue": "342297000", "costOfRevenue": "150165000", "interestIncome": "None", "incomeBeforeTax": "-25233000", "interestExpense": "4900000", "operatingIncome": "-16277999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14044000", "reportedCurrency": "USD", "netInterestIncome": "-488000", "nonInterestIncome": "None", "operatingExpenses": "208409999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3759000", "sellingGeneralAndAdministrative": "48943000", "netIncomeFromContinuingOperations": "-11189000" }, "balance": { "goodwill": "None", "inventory": "185602000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "763567000", "longTermDebt": "162674000", "shortTermDebt": "39497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "962000", "reportedCurrency": "USD", "retainedEarnings": "-84268000", "totalLiabilities": "626843000", "otherCurrentAssets": "83151000", "totalCurrentAssets": "554515000", "currentLongTermDebt": "2170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "209052000", "currentAccountsPayable": "157636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "315829000", "totalShareholderEquity": "148703000", "capitalLeaseObligations": "150985000", "otherCurrentLiabilities": "110357000", "totalCurrentLiabilities": "326570000", "otherNonCurrentLiabilities": "17485000", "totalNonCurrentLiabilities": "300273000", "cashAndShortTermInvestments": "123598000", "commonStockSharesOutstanding": "53200000", "intangibleAssetsExcludingGoodwill": "962000", "cashAndCashEquivalentsAtCarryingValue": "123598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11265000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "32036000", "operatingCashflow": "30509000", "capitalExpenditures": "2028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16403000", "cashflowFromInvestment": "-102000", "stockBasedCompensation": "719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3759000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 287819000, "cost_of_revenue": 145587000, "gross_profit": 142232000, "ebit": -18626000, "ebitda": -14792000, "pretax_income": -25765000, "tax_provision": 6165000, "net_income": -32031000, "net_income_to_common": -32031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106308000, "total_current_assets": 575857000, "total_assets": 812408000, "short_term_debt": 42688000, "long_term_debt": 173444000, "total_debt": 216132000, "total_liabilities": 650500000, "total_equity": 164377000, "shares_outstanding": 53200000, "goodwill_and_intangibles": 10671000 }, "cash_flow": { "operating_cash_flow": -22815000, "capital_expenditure": 1301000, "free_cash_flow": -21514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74358, "ticker_id": 6107, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18626000", "ebitda": "-14792000", "netIncome": "-32031000", "grossProfit": "142232000", "depreciation": "None", "totalRevenue": "287819000", "costOfRevenue": "145587000", "interestIncome": "None", "incomeBeforeTax": "-25765000", "interestExpense": "4922000", "operatingIncome": "-24460000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6165000", "reportedCurrency": "USD", "netInterestIncome": "-4922000", "nonInterestIncome": "None", "operatingExpenses": "166692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3834000", "sellingGeneralAndAdministrative": "160858000", "netIncomeFromContinuingOperations": "-31930000" }, "balance": { "goodwill": "None", "inventory": "226389000", "commonStock": "532000", "currentDebt": "None", "investments": "None", "totalAssets": "812408000", "longTermDebt": "173444000", "shortTermDebt": "42688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10671000", "reportedCurrency": "USD", "retainedEarnings": "-76709000", "totalLiabilities": "650500000", "otherCurrentAssets": "69460000", "totalCurrentAssets": "575857000", "currentLongTermDebt": "2254000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236551000", "currentAccountsPayable": "159002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "336780000", "totalShareholderEquity": "164377000", "capitalLeaseObligations": "161082000", "otherCurrentLiabilities": "99120000", "totalCurrentLiabilities": "317523000", "otherNonCurrentLiabilities": "18380000", "totalNonCurrentLiabilities": "332977000", "cashAndShortTermInvestments": "106308000", "commonStockSharesOutstanding": "53200000", "intangibleAssetsExcludingGoodwill": "10671000", "cashAndCashEquivalentsAtCarryingValue": "106308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31930000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19223000", "operatingCashflow": "-22815000", "capitalExpenditures": "1301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15670000", "cashflowFromInvestment": "7234000", "stockBasedCompensation": "553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 287819000, "cost_of_revenue": 145587000, "gross_profit": 142232000, "research_and_development": null, "selling_general_admin": 160858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18626000, "depreciation_amortisation": 3834000, "ebitda": -14792000, "interest_expense": 4922000, "interest_income": null, "other_non_operating": null, "pretax_income": -25765000, "tax_provision": 6165000, "effective_tax_rate": null, "net_income": -32031000, "net_income_continuing_ops": -31930000, "net_income_to_common": -32031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106308000, "short_term_investments": null, "net_receivables": 173700000, "inventory": 226389000, "other_current_assets": null, "total_current_assets": 575857000, "net_ppe": null, "goodwill": null, "intangible_assets": 10671000, "goodwill_and_intangibles": 10671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 236551000, "total_assets": 812408000, "short_term_debt": 42688000, "accounts_payable": 159002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317523000, "long_term_debt": 173444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 332977000, "total_liabilities": 650500000, "total_debt": 216132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76709000, "total_equity": 164377000, "shares_outstanding": 53200000, "operating_cash_flow": -22815000, "stock_based_compensation": 553000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1301000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7234000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15670000, "free_cash_flow": -21514000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18626000", "ebitda": "-14792000", "netIncome": "-32031000", "grossProfit": "142232000", "depreciation": "None", "totalRevenue": "287819000", "costOfRevenue": "145587000", "interestIncome": "None", "incomeBeforeTax": "-25765000", "interestExpense": "4922000", "operatingIncome": "-24460000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6165000", "reportedCurrency": "USD", "netInterestIncome": "-4922000", "nonInterestIncome": "None", "operatingExpenses": "166692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3834000", "sellingGeneralAndAdministrative": "160858000", "netIncomeFromContinuingOperations": "-31930000" }, "balance": { "goodwill": "None", "inventory": "226389000", "commonStock": "532000", "currentDebt": "None", "investments": "None", "totalAssets": "812408000", "longTermDebt": "173444000", "shortTermDebt": "42688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10671000", "reportedCurrency": "USD", "retainedEarnings": "-76709000", "totalLiabilities": "650500000", "otherCurrentAssets": "69460000", "totalCurrentAssets": "575857000", "currentLongTermDebt": "2254000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "236551000", "currentAccountsPayable": "159002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "336780000", "totalShareholderEquity": "164377000", "capitalLeaseObligations": "161082000", "otherCurrentLiabilities": "99120000", "totalCurrentLiabilities": "317523000", "otherNonCurrentLiabilities": "18380000", "totalNonCurrentLiabilities": "332977000", "cashAndShortTermInvestments": "106308000", "commonStockSharesOutstanding": "53200000", "intangibleAssetsExcludingGoodwill": "10671000", "cashAndCashEquivalentsAtCarryingValue": "106308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31930000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19223000", "operatingCashflow": "-22815000", "capitalExpenditures": "1301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15670000", "cashflowFromInvestment": "7234000", "stockBasedCompensation": "553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3834000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 259991000, "cost_of_revenue": 123140000, "gross_profit": 136851000, "ebit": -16753000, "ebitda": -12821000, "pretax_income": -36635000, "tax_provision": 2208000, "net_income": -38785000, "net_income_to_common": -38785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105531000, "total_current_assets": 542409000, "total_assets": 785682000, "short_term_debt": 42245000, "long_term_debt": 156535000, "total_debt": 198780000, "total_liabilities": 598606000, "total_equity": 189646000, "shares_outstanding": 52927000, "goodwill_and_intangibles": 10874000 }, "cash_flow": { "operating_cash_flow": 38364000, "capital_expenditure": 1745000, "free_cash_flow": 40109000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74359, "ticker_id": 6107, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16753000", "ebitda": "-12821000", "netIncome": "-38785000", "grossProfit": "136851000", "depreciation": "None", "totalRevenue": "259991000", "costOfRevenue": "123140000", "interestIncome": "None", "incomeBeforeTax": "-36635000", "interestExpense": "4082000", "operatingIncome": "-34003000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2208000", "reportedCurrency": "USD", "netInterestIncome": "-4082000", "nonInterestIncome": "None", "operatingExpenses": "170854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3932000", "sellingGeneralAndAdministrative": "127846000", "netIncomeFromContinuingOperations": "-38843000" }, "balance": { "goodwill": "None", "inventory": "202128000", "commonStock": "531000", "currentDebt": "None", "investments": "None", "totalAssets": "785682000", "longTermDebt": "156535000", "shortTermDebt": "42245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "10874000", "reportedCurrency": "USD", "retainedEarnings": "-44678000", "totalLiabilities": "598606000", "otherCurrentAssets": "101674000", "totalCurrentAssets": "542409000", "currentLongTermDebt": "2556000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "133076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "243273000", "currentAccountsPayable": "132535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "324140000", "totalShareholderEquity": "189646000", "capitalLeaseObligations": "165049000", "otherCurrentLiabilities": "97230000", "totalCurrentLiabilities": "279670000", "otherNonCurrentLiabilities": "16864000", "totalNonCurrentLiabilities": "318936000", "cashAndShortTermInvestments": "105531000", "commonStockSharesOutstanding": "52927000", "intangibleAssetsExcludingGoodwill": "10874000", "cashAndCashEquivalentsAtCarryingValue": "105531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38785000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "20810000", "operatingCashflow": "38364000", "capitalExpenditures": "1745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44773000", "cashflowFromInvestment": "-1758000", "stockBasedCompensation": "614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259991000, "cost_of_revenue": 123140000, "gross_profit": 136851000, "research_and_development": null, "selling_general_admin": 127846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16753000, "depreciation_amortisation": 3932000, "ebitda": -12821000, "interest_expense": 4082000, "interest_income": null, "other_non_operating": null, "pretax_income": -36635000, "tax_provision": 2208000, "effective_tax_rate": null, "net_income": -38785000, "net_income_continuing_ops": -38843000, "net_income_to_common": -38785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105531000, "short_term_investments": null, "net_receivables": 133076000, "inventory": 202128000, "other_current_assets": null, "total_current_assets": 542409000, "net_ppe": null, "goodwill": null, "intangible_assets": 10874000, "goodwill_and_intangibles": 10874000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 243273000, "total_assets": 785682000, "short_term_debt": 42245000, "accounts_payable": 132535000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 279670000, "long_term_debt": 156535000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318936000, "total_liabilities": 598606000, "total_debt": 198780000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44678000, "total_equity": 189646000, "shares_outstanding": 52927000, "operating_cash_flow": 38364000, "stock_based_compensation": 614000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1758000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44773000, "free_cash_flow": 40109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16753000", "ebitda": "-12821000", "netIncome": "-38785000", "grossProfit": "136851000", "depreciation": "None", "totalRevenue": "259991000", "costOfRevenue": "123140000", "interestIncome": "None", "incomeBeforeTax": "-36635000", "interestExpense": "4082000", "operatingIncome": "-34003000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2208000", "reportedCurrency": "USD", "netInterestIncome": "-4082000", "nonInterestIncome": "None", "operatingExpenses": "170854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3932000", "sellingGeneralAndAdministrative": "127846000", "netIncomeFromContinuingOperations": "-38843000" }, "balance": { "goodwill": "None", "inventory": "202128000", "commonStock": "531000", "currentDebt": "None", "investments": "None", "totalAssets": "785682000", "longTermDebt": "156535000", "shortTermDebt": "42245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "10874000", "reportedCurrency": "USD", "retainedEarnings": "-44678000", "totalLiabilities": "598606000", "otherCurrentAssets": "101674000", "totalCurrentAssets": "542409000", "currentLongTermDebt": "2556000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "133076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "243273000", "currentAccountsPayable": "132535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "324140000", "totalShareholderEquity": "189646000", "capitalLeaseObligations": "165049000", "otherCurrentLiabilities": "97230000", "totalCurrentLiabilities": "279670000", "otherNonCurrentLiabilities": "16864000", "totalNonCurrentLiabilities": "318936000", "cashAndShortTermInvestments": "105531000", "commonStockSharesOutstanding": "52927000", "intangibleAssetsExcludingGoodwill": "10874000", "cashAndCashEquivalentsAtCarryingValue": "105531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38785000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "20810000", "operatingCashflow": "38364000", "capitalExpenditures": "1745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44773000", "cashflowFromInvestment": "-1758000", "stockBasedCompensation": "614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3932000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 254884000, "cost_of_revenue": 121633000, "gross_profit": 133251000, "ebit": -19021000, "ebitda": -14546000, "pretax_income": -30431000, "tax_provision": -6117000, "net_income": -24296000, "net_income_to_common": -24296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112967000, "total_current_assets": 637263000, "total_assets": 890972000, "short_term_debt": 40739000, "long_term_debt": 202866000, "total_debt": 243605000, "total_liabilities": 664399000, "total_equity": 229085000, "shares_outstanding": 52491000, "goodwill_and_intangibles": 11102000 }, "cash_flow": { "operating_cash_flow": 622000, "capital_expenditure": 1678000, "free_cash_flow": 2300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74360, "ticker_id": 6107, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19021000", "ebitda": "-14546000", "netIncome": "-24296000", "grossProfit": "133251000", "depreciation": "None", "totalRevenue": "254884000", "costOfRevenue": "121633000", "interestIncome": "None", "incomeBeforeTax": "-30431000", "interestExpense": "5112000", "operatingIncome": "-29206000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6117000", "reportedCurrency": "USD", "netInterestIncome": "-5112000", "nonInterestIncome": "None", "operatingExpenses": "162457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4475000", "sellingGeneralAndAdministrative": "131050000", "netIncomeFromContinuingOperations": "-24314000" }, "balance": { "goodwill": "None", "inventory": "224137000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "890972000", "longTermDebt": "202866000", "shortTermDebt": "40739000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "11102000", "reportedCurrency": "USD", "retainedEarnings": "-5893000", "totalLiabilities": "664399000", "otherCurrentAssets": "165797000", "totalCurrentAssets": "637263000", "currentLongTermDebt": "482000", "longTermInvestments": "None", "shortTermInvestments": "568000", "currentNetReceivables": "134362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "253708999", "currentAccountsPayable": "142908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372736000", "totalShareholderEquity": "229085000", "capitalLeaseObligations": "169388000", "otherCurrentLiabilities": "104286000", "totalCurrentLiabilities": "295424000", "otherNonCurrentLiabilities": "17322000", "totalNonCurrentLiabilities": "368975000", "cashAndShortTermInvestments": "112967000", "commonStockSharesOutstanding": "52491000", "intangibleAssetsExcludingGoodwill": "11102000", "cashAndCashEquivalentsAtCarryingValue": "112967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24296000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "25015000", "operatingCashflow": "622000", "capitalExpenditures": "1678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4703000", "cashflowFromInvestment": "-1330000", "stockBasedCompensation": "1011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254884000, "cost_of_revenue": 121633000, "gross_profit": 133251000, "research_and_development": 19400000, "selling_general_admin": 131050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19021000, "depreciation_amortisation": 4475000, "ebitda": -14546000, "interest_expense": 5112000, "interest_income": null, "other_non_operating": null, "pretax_income": -30431000, "tax_provision": -6117000, "effective_tax_rate": null, "net_income": -24296000, "net_income_continuing_ops": -24314000, "net_income_to_common": -24296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112967000, "short_term_investments": 568000, "net_receivables": 134362000, "inventory": 224137000, "other_current_assets": null, "total_current_assets": 637263000, "net_ppe": null, "goodwill": null, "intangible_assets": 11102000, "goodwill_and_intangibles": 11102000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 253708999, "total_assets": 890972000, "short_term_debt": 40739000, "accounts_payable": 142908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295424000, "long_term_debt": 202866000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368975000, "total_liabilities": 664399000, "total_debt": 243605000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5893000, "total_equity": 229085000, "shares_outstanding": 52491000, "operating_cash_flow": 622000, "stock_based_compensation": 1011000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1678000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4703000, "free_cash_flow": 2300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19021000", "ebitda": "-14546000", "netIncome": "-24296000", "grossProfit": "133251000", "depreciation": "None", "totalRevenue": "254884000", "costOfRevenue": "121633000", "interestIncome": "None", "incomeBeforeTax": "-30431000", "interestExpense": "5112000", "operatingIncome": "-29206000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6117000", "reportedCurrency": "USD", "netInterestIncome": "-5112000", "nonInterestIncome": "None", "operatingExpenses": "162457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4475000", "sellingGeneralAndAdministrative": "131050000", "netIncomeFromContinuingOperations": "-24314000" }, "balance": { "goodwill": "None", "inventory": "224137000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "890972000", "longTermDebt": "202866000", "shortTermDebt": "40739000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "11102000", "reportedCurrency": "USD", "retainedEarnings": "-5893000", "totalLiabilities": "664399000", "otherCurrentAssets": "165797000", "totalCurrentAssets": "637263000", "currentLongTermDebt": "482000", "longTermInvestments": "None", "shortTermInvestments": "568000", "currentNetReceivables": "134362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "253708999", "currentAccountsPayable": "142908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372736000", "totalShareholderEquity": "229085000", "capitalLeaseObligations": "169388000", "otherCurrentLiabilities": "104286000", "totalCurrentLiabilities": "295424000", "otherNonCurrentLiabilities": "17322000", "totalNonCurrentLiabilities": "368975000", "cashAndShortTermInvestments": "112967000", "commonStockSharesOutstanding": "52491000", "intangibleAssetsExcludingGoodwill": "11102000", "cashAndCashEquivalentsAtCarryingValue": "112967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24296000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "25015000", "operatingCashflow": "622000", "capitalExpenditures": "1678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4703000", "cashflowFromInvestment": "-1330000", "stockBasedCompensation": "1011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4475000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 421261000, "cost_of_revenue": 222017000, "gross_profit": 199244000, "ebit": -8430000, "ebitda": -3818000, "pretax_income": -27824000, "tax_provision": 556000, "net_income": -28235000, "net_income_to_common": -28235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117274000, "total_current_assets": 710690000, "total_assets": 978030000, "short_term_debt": 44045000, "long_term_debt": 206983000, "total_debt": 251028000, "total_liabilities": 726292000, "total_equity": 254232000, "shares_outstanding": 52500000, "goodwill_and_intangibles": 11363000 }, "cash_flow": { "operating_cash_flow": 48503000, "capital_expenditure": 1497000, "free_cash_flow": 50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74361, "ticker_id": 6107, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8430000", "ebitda": "-3818000", "netIncome": "-28235000", "grossProfit": "199244000", "depreciation": "None", "totalRevenue": "421261000", "costOfRevenue": "222017000", "interestIncome": "None", "incomeBeforeTax": "-27824000", "interestExpense": "5700000", "operatingIncome": "-24008000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "556000", "reportedCurrency": "USD", "netInterestIncome": "-2484000", "nonInterestIncome": "None", "operatingExpenses": "223252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4612000", "sellingGeneralAndAdministrative": "30974000", "netIncomeFromContinuingOperations": "-28380000" }, "balance": { "goodwill": "None", "inventory": "252834000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "978030000", "longTermDebt": "206983000", "shortTermDebt": "44045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11363000", "reportedCurrency": "USD", "retainedEarnings": "18403000", "totalLiabilities": "726292000", "otherCurrentAssets": "95325000", "totalCurrentAssets": "710690000", "currentLongTermDebt": "480000", "longTermInvestments": "None", "shortTermInvestments": "568000", "currentNetReceivables": "245257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267340000", "currentAccountsPayable": "147161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388672000", "totalShareholderEquity": "254232000", "capitalLeaseObligations": "181209000", "otherCurrentLiabilities": "90663000", "totalCurrentLiabilities": "342477000", "otherNonCurrentLiabilities": "18081000", "totalNonCurrentLiabilities": "383815000", "cashAndShortTermInvestments": "117274000", "commonStockSharesOutstanding": "52500000", "intangibleAssetsExcludingGoodwill": "11363000", "cashAndCashEquivalentsAtCarryingValue": "117274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "79887000", "operatingCashflow": "48503000", "capitalExpenditures": "1497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49383000", "cashflowFromInvestment": "-1474000", "stockBasedCompensation": "1106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421261000, "cost_of_revenue": 222017000, "gross_profit": 199244000, "research_and_development": 19400000, "selling_general_admin": 30974000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8430000, "depreciation_amortisation": 4612000, "ebitda": -3818000, "interest_expense": 5700000, "interest_income": null, "other_non_operating": null, "pretax_income": -27824000, "tax_provision": 556000, "effective_tax_rate": null, "net_income": -28235000, "net_income_continuing_ops": -28380000, "net_income_to_common": -28235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117274000, "short_term_investments": 568000, "net_receivables": 245257000, "inventory": 252834000, "other_current_assets": null, "total_current_assets": 710690000, "net_ppe": null, "goodwill": null, "intangible_assets": 11363000, "goodwill_and_intangibles": 11363000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 267340000, "total_assets": 978030000, "short_term_debt": 44045000, "accounts_payable": 147161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 342477000, "long_term_debt": 206983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 383815000, "total_liabilities": 726292000, "total_debt": 251028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18403000, "total_equity": 254232000, "shares_outstanding": 52500000, "operating_cash_flow": 48503000, "stock_based_compensation": 1106000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1474000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49383000, "free_cash_flow": 50000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8430000", "ebitda": "-3818000", "netIncome": "-28235000", "grossProfit": "199244000", "depreciation": "None", "totalRevenue": "421261000", "costOfRevenue": "222017000", "interestIncome": "None", "incomeBeforeTax": "-27824000", "interestExpense": "5700000", "operatingIncome": "-24008000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "556000", "reportedCurrency": "USD", "netInterestIncome": "-2484000", "nonInterestIncome": "None", "operatingExpenses": "223252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4612000", "sellingGeneralAndAdministrative": "30974000", "netIncomeFromContinuingOperations": "-28380000" }, "balance": { "goodwill": "None", "inventory": "252834000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "978030000", "longTermDebt": "206983000", "shortTermDebt": "44045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11363000", "reportedCurrency": "USD", "retainedEarnings": "18403000", "totalLiabilities": "726292000", "otherCurrentAssets": "95325000", "totalCurrentAssets": "710690000", "currentLongTermDebt": "480000", "longTermInvestments": "None", "shortTermInvestments": "568000", "currentNetReceivables": "245257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267340000", "currentAccountsPayable": "147161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388672000", "totalShareholderEquity": "254232000", "capitalLeaseObligations": "181209000", "otherCurrentLiabilities": "90663000", "totalCurrentLiabilities": "342477000", "otherNonCurrentLiabilities": "18081000", "totalNonCurrentLiabilities": "383815000", "cashAndShortTermInvestments": "117274000", "commonStockSharesOutstanding": "52500000", "intangibleAssetsExcludingGoodwill": "11363000", "cashAndCashEquivalentsAtCarryingValue": "117274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "79887000", "operatingCashflow": "48503000", "capitalExpenditures": "1497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49383000", "cashflowFromInvestment": "-1474000", "stockBasedCompensation": "1106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4612000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 344121000, "cost_of_revenue": 183805000, "gross_profit": 160316000, "ebit": -31117000, "ebitda": -26498000, "pretax_income": -55248000, "tax_provision": 5561000, "net_income": -61062000, "net_income_to_common": -61062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116238000, "total_current_assets": 784939000, "total_assets": 1063243999, "short_term_debt": 44217000, "long_term_debt": 255900000, "total_debt": 300117000, "total_liabilities": 784493000, "total_equity": 281100000, "shares_outstanding": 52466000, "goodwill_and_intangibles": 55200000 }, "cash_flow": { "operating_cash_flow": -24914000, "capital_expenditure": 3651000, "free_cash_flow": -21263000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74363, "ticker_id": 6107, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31117000", "ebitda": "-26498000", "netIncome": "-61062000", "grossProfit": "160316000", "depreciation": "None", "totalRevenue": "344121000", "costOfRevenue": "183805000", "interestIncome": "None", "incomeBeforeTax": "-55248000", "interestExpense": "5760000", "operatingIncome": "-46395000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5561000", "reportedCurrency": "USD", "netInterestIncome": "-5800000", "nonInterestIncome": "None", "operatingExpenses": "206711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183805000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4619000", "sellingGeneralAndAdministrative": "191500000", "netIncomeFromContinuingOperations": "-60800000" }, "balance": { "goodwill": "43619000", "inventory": "326718000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "1063243999", "longTermDebt": "255900000", "shortTermDebt": "44217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "11581000", "reportedCurrency": "USD", "retainedEarnings": "46638000", "totalLiabilities": "784493000", "otherCurrentAssets": "148008000", "totalCurrentAssets": "784939000", "currentLongTermDebt": "500000", "longTermInvestments": "None", "shortTermInvestments": "29355000", "currentNetReceivables": "193975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278304999", "currentAccountsPayable": "158028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442280000", "totalShareholderEquity": "281100000", "capitalLeaseObligations": "142100000", "otherCurrentLiabilities": "137756000", "totalCurrentLiabilities": "348589000", "otherNonCurrentLiabilities": "37800000", "totalNonCurrentLiabilities": "435904000", "cashAndShortTermInvestments": "116238000", "commonStockSharesOutstanding": "52466000", "intangibleAssetsExcludingGoodwill": "11581000", "cashAndCashEquivalentsAtCarryingValue": "116238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60809000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6935000", "operatingCashflow": "-24914000", "capitalExpenditures": "3651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12455000", "cashflowFromInvestment": "-3651000", "stockBasedCompensation": "1531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 344121000, "cost_of_revenue": 183805000, "gross_profit": 160316000, "research_and_development": null, "selling_general_admin": 191500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31117000, "depreciation_amortisation": 4619000, "ebitda": -26498000, "interest_expense": 5760000, "interest_income": null, "other_non_operating": null, "pretax_income": -55248000, "tax_provision": 5561000, "effective_tax_rate": null, "net_income": -61062000, "net_income_continuing_ops": -60800000, "net_income_to_common": -61062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116238000, "short_term_investments": 29355000, "net_receivables": 193975000, "inventory": 326718000, "other_current_assets": null, "total_current_assets": 784939000, "net_ppe": null, "goodwill": 43619000, "intangible_assets": 11581000, "goodwill_and_intangibles": 55200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278304999, "total_assets": 1063243999, "short_term_debt": 44217000, "accounts_payable": 158028000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 348589000, "long_term_debt": 255900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 435904000, "total_liabilities": 784493000, "total_debt": 300117000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 46638000, "total_equity": 281100000, "shares_outstanding": 52466000, "operating_cash_flow": -24914000, "stock_based_compensation": 1531000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12455000, "free_cash_flow": -21263000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31117000", "ebitda": "-26498000", "netIncome": "-61062000", "grossProfit": "160316000", "depreciation": "None", "totalRevenue": "344121000", "costOfRevenue": "183805000", "interestIncome": "None", "incomeBeforeTax": "-55248000", "interestExpense": "5760000", "operatingIncome": "-46395000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5561000", "reportedCurrency": "USD", "netInterestIncome": "-5800000", "nonInterestIncome": "None", "operatingExpenses": "206711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183805000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4619000", "sellingGeneralAndAdministrative": "191500000", "netIncomeFromContinuingOperations": "-60800000" }, "balance": { "goodwill": "43619000", "inventory": "326718000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "1063243999", "longTermDebt": "255900000", "shortTermDebt": "44217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "11581000", "reportedCurrency": "USD", "retainedEarnings": "46638000", "totalLiabilities": "784493000", "otherCurrentAssets": "148008000", "totalCurrentAssets": "784939000", "currentLongTermDebt": "500000", "longTermInvestments": "None", "shortTermInvestments": "29355000", "currentNetReceivables": "193975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278304999", "currentAccountsPayable": "158028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442280000", "totalShareholderEquity": "281100000", "capitalLeaseObligations": "142100000", "otherCurrentLiabilities": "137756000", "totalCurrentLiabilities": "348589000", "otherNonCurrentLiabilities": "37800000", "totalNonCurrentLiabilities": "435904000", "cashAndShortTermInvestments": "116238000", "commonStockSharesOutstanding": "52466000", "intangibleAssetsExcludingGoodwill": "11581000", "cashAndCashEquivalentsAtCarryingValue": "116238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60809000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6935000", "operatingCashflow": "-24914000", "capitalExpenditures": "3651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12455000", "cashflowFromInvestment": "-3651000", "stockBasedCompensation": "1531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4619000", "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": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "income_statement": { "revenue": 321966000, "cost_of_revenue": 162388000, "gross_profit": 159578000, "ebit": -27609000, "ebitda": -22809000, "pretax_income": -33486000, "tax_provision": -7198000, "net_income": -26529000, "net_income_to_common": -26529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132214000, "total_current_assets": 797557000, "total_assets": 1073363000, "short_term_debt": 45487000, "long_term_debt": 243000000, "total_debt": 288487000, "total_liabilities": 736461000, "total_equity": 339504000, "shares_outstanding": 52349000, "goodwill_and_intangibles": 11695000 }, "cash_flow": { "operating_cash_flow": 2814000, "capital_expenditure": 2026000, "free_cash_flow": 4840000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 74364, "ticker_id": 6107, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:54:49.368025+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27609000", "ebitda": "-22809000", "netIncome": "-26529000", "grossProfit": "159578000", "depreciation": "None", "totalRevenue": "321966000", "costOfRevenue": "162388000", "interestIncome": "None", "incomeBeforeTax": "-33486000", "interestExpense": "5345000", "operatingIncome": "-35313000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-7198000", "reportedCurrency": "USD", "netInterestIncome": "-5300000", "nonInterestIncome": "None", "operatingExpenses": "194891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7172000", "costofGoodsAndServicesSold": "162388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4800000", "sellingGeneralAndAdministrative": "187187000", "netIncomeFromContinuingOperations": "-26529000" }, "balance": { "goodwill": "24000", "inventory": "323914000", "commonStock": "524000", "currentDebt": "None", "investments": "None", "totalAssets": "1073363000", "longTermDebt": "243000000", "shortTermDebt": "45487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "11671000", "reportedCurrency": "USD", "retainedEarnings": "107700000", "totalLiabilities": "736461000", "otherCurrentAssets": "178729000", "totalCurrentAssets": "797557000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "275806000", "currentAccountsPayable": "139842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "220830000", "shortLongTermDebtTotal": "423576000", "totalShareholderEquity": "339504000", "capitalLeaseObligations": "135100000", "otherCurrentLiabilities": "129433000", "totalCurrentLiabilities": "321536000", "otherNonCurrentLiabilities": "171286000", "totalNonCurrentLiabilities": "414925000", "cashAndShortTermInvestments": "132214000", "commonStockSharesOutstanding": "52349000", "intangibleAssetsExcludingGoodwill": "11671000", "cashAndCashEquivalentsAtCarryingValue": "132214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "10855000", "operatingCashflow": "2814000", "capitalExpenditures": "2026000", "changeInReceivables": "8693000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6840000", "cashflowFromInvestment": "-2026000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7628000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 321966000, "cost_of_revenue": 162388000, "gross_profit": 159578000, "research_and_development": null, "selling_general_admin": 187187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27609000, "depreciation_amortisation": 4800000, "ebitda": -22809000, "interest_expense": 5345000, "interest_income": null, "other_non_operating": null, "pretax_income": -33486000, "tax_provision": -7198000, "effective_tax_rate": null, "net_income": -26529000, "net_income_continuing_ops": -26529000, "net_income_to_common": -26529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132214000, "short_term_investments": null, "net_receivables": 162700000, "inventory": 323914000, "other_current_assets": null, "total_current_assets": 797557000, "net_ppe": null, "goodwill": 24000, "intangible_assets": 11671000, "goodwill_and_intangibles": 11695000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 275806000, "total_assets": 1073363000, "short_term_debt": 45487000, "accounts_payable": 139842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 321536000, "long_term_debt": 243000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 414925000, "total_liabilities": 736461000, "total_debt": 288487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 107700000, "total_equity": 339504000, "shares_outstanding": 52349000, "operating_cash_flow": 2814000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2026000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2026000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6840000, "free_cash_flow": 4840000, "net_change_in_cash": 7628000 }, "raw_data": { "income": { "ebit": "-27609000", "ebitda": "-22809000", "netIncome": "-26529000", "grossProfit": "159578000", "depreciation": "None", "totalRevenue": "321966000", "costOfRevenue": "162388000", "interestIncome": "None", "incomeBeforeTax": "-33486000", "interestExpense": "5345000", "operatingIncome": "-35313000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-7198000", "reportedCurrency": "USD", "netInterestIncome": "-5300000", "nonInterestIncome": "None", "operatingExpenses": "194891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7172000", "costofGoodsAndServicesSold": "162388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4800000", "sellingGeneralAndAdministrative": "187187000", "netIncomeFromContinuingOperations": "-26529000" }, "balance": { "goodwill": "24000", "inventory": "323914000", "commonStock": "524000", "currentDebt": "None", "investments": "None", "totalAssets": "1073363000", "longTermDebt": "243000000", "shortTermDebt": "45487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "11671000", "reportedCurrency": "USD", "retainedEarnings": "107700000", "totalLiabilities": "736461000", "otherCurrentAssets": "178729000", "totalCurrentAssets": "797557000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "275806000", "currentAccountsPayable": "139842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "220830000", "shortLongTermDebtTotal": "423576000", "totalShareholderEquity": "339504000", "capitalLeaseObligations": "135100000", "otherCurrentLiabilities": "129433000", "totalCurrentLiabilities": "321536000", "otherNonCurrentLiabilities": "171286000", "totalNonCurrentLiabilities": "414925000", "cashAndShortTermInvestments": "132214000", "commonStockSharesOutstanding": "52349000", "intangibleAssetsExcludingGoodwill": "11671000", "cashAndCashEquivalentsAtCarryingValue": "132214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "10855000", "operatingCashflow": "2814000", "capitalExpenditures": "2026000", "changeInReceivables": "8693000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6840000", "cashflowFromInvestment": "-2026000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7628000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4800000", "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" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }