{ "ticker": { "uuid": "91af5b94-1ad3-4373-adbe-6834a3c97c75", "symbol": "AMTX", "name": "Aemetis Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/91af5b94-1ad3-4373-adbe-6834a3c97c75/", "api_url": "https://sharemaestro.com/factors/api/tickers/91af5b94-1ad3-4373-adbe-6834a3c97c75/" }, "ticker_metadata": { "id": 4775, "uuid": "91af5b94-1ad3-4373-adbe-6834a3c97c75", "symbol": "AMTX", "name": "Aemetis Inc", "asset_type": "equity", "market_cap": 179435000, "stock_exchange_id": 2, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Aemetis, Inc. is a biochemical and renewable natural gas and fuels company in North America and India. The company is headquartered in Cupertino, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "91af5b94-1ad3-4373-adbe-6834a3c97c75", "symbol": "AMTX", "name": "Aemetis Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/91af5b94-1ad3-4373-adbe-6834a3c97c75/", "api_url": "https://sharemaestro.com/factors/api/tickers/91af5b94-1ad3-4373-adbe-6834a3c97c75/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.61, "quality": 0.6, "momentum": 0.61, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 2.25, "market_cap": 150304500, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.231, "piotroski_f_score": 4, "momentum_12_1": 0.3282, "volatility_252d": 1.1056 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:52.288116+00:00", "batch_id": "" }, "size": { "price_close": 2.25, "market_cap": 150304500, "market_cap_usd": 150304500, "enterprise_value": 550187500, "shares_outstanding": 66802000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.6841, "pcf_ratio": null, "pfcf_ratio": 6.4589, "ev_ebitda": null, "ev_ebit": -20.4637, "ev_sales": 2.5041, "ev_fcf": 23.6426, "earnings_yield": null, "fcf_yield": 0.0423, "price_to_sales": 0.6841, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.3993 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0322, "operating_margin": -0.1224, "net_margin": -0.3376, "ebitda_margin": -0.0874, "fcf_margin": 0.1059, "roe": 0.231, "roa": -0.2744, "roic": -0.2561, "roc_greenblatt": null, "asset_turnover": 0.8128, "cash_conversion": -0.3137, "accruals_ratio": -0.2469, "sbc_to_revenue": 0.024, "piotroski_f_score": 4, "altman_z_score": -4.3946, "earnings_stability_5y": 0.3573, "revenue_stability_5y": 0.1702, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0261, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -1.8418, "net_debt_to_ebitda": -20.8316, "debt_to_assets": 1.497, "interest_coverage": -0.4633, "current_ratio": 0.0875, "quick_ratio": 0.0613, "net_debt": 399883000, "local_beta": 0.0015, "volatility_252d": 1.1056, "volatility_60d": 2.6047, "max_drawdown_12m": -0.5737, "risk_adjusted_momentum": 0.2969 }, "growth": { "revenue_growth_1y": -0.0764, "revenue_growth_3y_cagr": -0.0675, "revenue_growth_5y_cagr": 0.0467, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": -0.0764, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1313, "price_return_3m": 0.6071, "price_return_6m": 0.4803, "price_return_9m": -0.0586, "price_return_12m": 0.1538, "price_return_12m_ex1m": 0.3282, "momentum_6m": 0.4803, "momentum_12m": 0.1538, "momentum_12_1": 0.3282, "distance_from_52w_high": -0.3608, "distance_from_52w_low": 0.6544, "relative_strength": -0.0041 }, "raw_ttm": { "revenue_ttm": 219714000, "gross_profit_ttm": 7068000, "ebit_ttm": -26886000, "ebitda_ttm": -19196000, "net_income_ttm": -74185000, "eps_diluted_ttm": -1.1105, "operating_cash_flow_ttm": -7454000, "capital_expenditure_ttm": 30725000, "fcf_ttm": 23271000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 58026000, "cash_and_equivalents": 4797000, "total_current_assets": 34687000, "total_current_liabilities": 396246000, "net_ppe": null, "total_assets": 270329000, "total_debt": 404680000, "total_equity": -321138000, "net_working_capital": -23726000, "book_value_per_share": -4.8073, "retained_earnings": -661656000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 39, "quality_composite": 40, "momentum_composite": 39, "growth_composite": 39, "yield_composite": 39, "svqf_composite": 37, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.605, "os_score": 0.73, "value_percentile": 0.61, "quality_percentile": 0.6, "momentum_percentile": 0.61, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 21, "all_cap_buyback_rank": 41, "small_cap_core_rank": 48, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 112, "ticker_id": 4775, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:52.288116+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.25, "market_cap": 150304500, "market_cap_usd": 150304500, "enterprise_value": 550187500, "shares_outstanding": 66802000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.68409159, "pcf_ratio": null, "pfcf_ratio": 6.45887585, "ev_ebitda": null, "ev_ebit": -20.46371718, "ev_sales": 2.50410761, "ev_fcf": 23.64262387, "earnings_yield": null, "fcf_yield": 0.04229649, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.03216909, "operating_margin": -0.12236817, "net_margin": -0.33764348, "ebitda_margin": -0.08736812, "fcf_margin": 0.10591496, "roe": 0.23100661, "roa": -0.27442487, "roic": -0.2560734, "roc_greenblatt": null, "asset_turnover": 0.81276519, "cash_conversion": -0.31368875, "accruals_ratio": -0.24685106, "sbc_to_revenue": 0.02397207, "debt_to_equity": -1.84178453, "net_debt_to_ebitda": -20.8315795, "debt_to_assets": 1.4969907, "interest_coverage": -0.46334402, "current_ratio": 0.08753905, "quick_ratio": 0.06133311, "net_debt": 399883000, "revenue_growth_1y": -0.07641283, "revenue_growth_3y_cagr": -0.06752307, "revenue_growth_5y_cagr": 0.04668313, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -4.39457531, "earnings_stability_5y": 0.357329, "revenue_stability_5y": 0.170164, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13127413, "price_return_3m": 0.60714286, "price_return_6m": 0.48026316, "price_return_9m": -0.05857741, "price_return_12m": 0.15384615, "price_return_12m_ex1m": 0.32820513, "distance_from_52w_high": -0.36079545, "distance_from_52w_low": 0.65441176, "relative_strength": -0.0040949, "local_beta": 0.0015, "volatility_252d": 1.10557, "volatility_60d": 2.604698, "max_drawdown_12m": -0.57366771, "revenue_ttm": 219714000, "gross_profit_ttm": 7068000, "ebit_ttm": -26886000, "ebitda_ttm": -19196000, "net_income_ttm": -74185000, "eps_diluted_ttm": -1.11052064, "operating_cash_flow_ttm": -7454000, "capital_expenditure_ttm": 30725000, "fcf_ttm": 23271000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 58026000, "cash_and_equivalents": 4797000, "total_current_assets": 34687000, "total_current_liabilities": 396246000, "net_ppe": null, "total_assets": 270329000, "total_debt": 404680000, "total_equity": -321138000, "net_working_capital": -23726000, "book_value_per_share": -4.80731116, "retained_earnings": -661656000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 39, "quality_composite": 40, "momentum_composite": 39, "growth_composite": 39, "yield_composite": 39, "svqf_composite": 37, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 21, "all_cap_buyback_rank": 41, "small_cap_core_rank": 48, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.25, "os": 0.73, "value": 0.61, "quality": 0.6, "momentum": 0.61, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.231, "momentum_12_1": 0.3282, "complete_fields": { "id": 112, "ticker_id": 4775, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:52.288116+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.25, "market_cap": 150304500, "market_cap_usd": 150304500, "enterprise_value": 550187500, "shares_outstanding": 66802000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.68409159, "pcf_ratio": null, "pfcf_ratio": 6.45887585, "ev_ebitda": null, "ev_ebit": -20.46371718, "ev_sales": 2.50410761, "ev_fcf": 23.64262387, "earnings_yield": null, "fcf_yield": 0.04229649, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.03216909, "operating_margin": -0.12236817, "net_margin": -0.33764348, "ebitda_margin": -0.08736812, "fcf_margin": 0.10591496, "roe": 0.23100661, "roa": -0.27442487, "roic": -0.2560734, "roc_greenblatt": null, "asset_turnover": 0.81276519, "cash_conversion": -0.31368875, "accruals_ratio": -0.24685106, "sbc_to_revenue": 0.02397207, "debt_to_equity": -1.84178453, "net_debt_to_ebitda": -20.8315795, "debt_to_assets": 1.4969907, "interest_coverage": -0.46334402, "current_ratio": 0.08753905, "quick_ratio": 0.06133311, "net_debt": 399883000, "revenue_growth_1y": -0.07641283, "revenue_growth_3y_cagr": -0.06752307, "revenue_growth_5y_cagr": 0.04668313, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -4.39457531, "earnings_stability_5y": 0.357329, "revenue_stability_5y": 0.170164, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13127413, "price_return_3m": 0.60714286, "price_return_6m": 0.48026316, "price_return_9m": -0.05857741, "price_return_12m": 0.15384615, "price_return_12m_ex1m": 0.32820513, "distance_from_52w_high": -0.36079545, "distance_from_52w_low": 0.65441176, "relative_strength": -0.0040949, "local_beta": 0.0015, "volatility_252d": 1.10557, "volatility_60d": 2.604698, "max_drawdown_12m": -0.57366771, "revenue_ttm": 219714000, "gross_profit_ttm": 7068000, "ebit_ttm": -26886000, "ebitda_ttm": -19196000, "net_income_ttm": -74185000, "eps_diluted_ttm": -1.11052064, "operating_cash_flow_ttm": -7454000, "capital_expenditure_ttm": 30725000, "fcf_ttm": 23271000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 58026000, "cash_and_equivalents": 4797000, "total_current_assets": 34687000, "total_current_liabilities": 396246000, "net_ppe": null, "total_assets": 270329000, "total_debt": 404680000, "total_equity": -321138000, "net_working_capital": -23726000, "book_value_per_share": -4.80731116, "retained_earnings": -661656000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 39, "quality_composite": 40, "momentum_composite": 39, "growth_composite": 39, "yield_composite": 39, "svqf_composite": 37, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 21, "all_cap_buyback_rank": 41, "small_cap_core_rank": 48, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 207981000, "cost_of_revenue": 208749000, "gross_profit": -768000, "ebit": -37218000, "ebitda": -27016000, "pretax_income": -95748000, "tax_provision": -18747000, "net_income": -77001000, "net_income_to_common": -77001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4894000, "total_current_assets": 26872000, "total_assets": 259841000, "short_term_debt": 317869000, "long_term_debt": 63895000, "total_debt": 381764000, "total_liabilities": 566672000, "total_equity": -306831000, "shares_outstanding": 65785000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3263000, "capital_expenditure": 26002000, "free_cash_flow": 29265000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15623, "ticker_id": 4775, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37218000", "ebitda": "-27016000", "netIncome": "-77001000", "grossProfit": "-768000", "depreciation": "None", "totalRevenue": "207981000", "costOfRevenue": "208749000", "interestIncome": "None", "incomeBeforeTax": "-95748000", "interestExpense": "61138000", "operatingIncome": "-37218000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-18747000", "reportedCurrency": "USD", "netInterestIncome": "-61138000", "nonInterestIncome": "None", "operatingExpenses": "36450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10202000", "sellingGeneralAndAdministrative": "36450000", "netIncomeFromContinuingOperations": "-77001000" }, "balance": { "goodwill": "None", "inventory": "11627000", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "259841000", "longTermDebt": "63895000", "shortTermDebt": "317869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-639943000", "totalLiabilities": "566672000", "otherCurrentAssets": "9867000", "totalCurrentAssets": "26872000", "currentLongTermDebt": "317869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232969000", "currentAccountsPayable": "23418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "317869000", "totalShareholderEquity": "-306831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29971000", "totalCurrentLiabilities": "371258000", "otherNonCurrentLiabilities": "4609000", "totalNonCurrentLiabilities": "195414000", "cashAndShortTermInvestments": "4894000", "commonStockSharesOutstanding": "65785000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77001000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13115000", "operatingCashflow": "3263000", "capitalExpenditures": "26002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26409000", "cashflowFromInvestment": "-25591000", "stockBasedCompensation": "5771000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207981000, "cost_of_revenue": 208749000, "gross_profit": -768000, "research_and_development": null, "selling_general_admin": 36450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37218000, "depreciation_amortisation": 10202000, "ebitda": -27016000, "interest_expense": 61138000, "interest_income": null, "other_non_operating": null, "pretax_income": -95748000, "tax_provision": -18747000, "effective_tax_rate": null, "net_income": -77001000, "net_income_continuing_ops": -77001000, "net_income_to_common": -77001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4894000, "short_term_investments": null, "net_receivables": 484000, "inventory": 11627000, "other_current_assets": null, "total_current_assets": 26872000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 232969000, "total_assets": 259841000, "short_term_debt": 317869000, "accounts_payable": 23418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371258000, "long_term_debt": 63895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 195414000, "total_liabilities": 566672000, "total_debt": 381764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639943000, "total_equity": -306831000, "shares_outstanding": 65785000, "operating_cash_flow": 3263000, "stock_based_compensation": 5771000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26409000, "free_cash_flow": 29265000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37218000", "ebitda": "-27016000", "netIncome": "-77001000", "grossProfit": "-768000", "depreciation": "None", "totalRevenue": "207981000", "costOfRevenue": "208749000", "interestIncome": "None", "incomeBeforeTax": "-95748000", "interestExpense": "61138000", "operatingIncome": "-37218000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-18747000", "reportedCurrency": "USD", "netInterestIncome": "-61138000", "nonInterestIncome": "None", "operatingExpenses": "36450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10202000", "sellingGeneralAndAdministrative": "36450000", "netIncomeFromContinuingOperations": "-77001000" }, "balance": { "goodwill": "None", "inventory": "11627000", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "259841000", "longTermDebt": "63895000", "shortTermDebt": "317869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-639943000", "totalLiabilities": "566672000", "otherCurrentAssets": "9867000", "totalCurrentAssets": "26872000", "currentLongTermDebt": "317869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232969000", "currentAccountsPayable": "23418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "317869000", "totalShareholderEquity": "-306831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29971000", "totalCurrentLiabilities": "371258000", "otherNonCurrentLiabilities": "4609000", "totalNonCurrentLiabilities": "195414000", "cashAndShortTermInvestments": "4894000", "commonStockSharesOutstanding": "65785000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77001000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13115000", "operatingCashflow": "3263000", "capitalExpenditures": "26002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26409000", "cashflowFromInvestment": "-25591000", "stockBasedCompensation": "5771000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9625000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 267640000, "cost_of_revenue": 268220000, "gross_profit": -580000, "ebit": -58211000, "ebitda": -49824000, "pretax_income": -98369000, "tax_provision": -10832000, "net_income": -87537000, "net_income_to_common": -87537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898000, "total_current_assets": 44696000, "total_assets": 259302000, "short_term_debt": 90534000, "long_term_debt": 247527000, "total_debt": 338061000, "total_liabilities": 523230000, "total_equity": -263928000, "shares_outstanding": 45902000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -32929000, "capital_expenditure": 20254000, "free_cash_flow": -12675000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15628, "ticker_id": 4775, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58211000", "ebitda": "-49824000", "netIncome": "-87537000", "grossProfit": "-580000", "depreciation": "None", "totalRevenue": "267640000", "costOfRevenue": "268220000", "interestIncome": "None", "incomeBeforeTax": "-98369000", "interestExpense": "40158000", "operatingIncome": "-40416000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10832000", "reportedCurrency": "USD", "netInterestIncome": "-59319000", "nonInterestIncome": "None", "operatingExpenses": "39836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8387000", "sellingGeneralAndAdministrative": "37236000", "netIncomeFromContinuingOperations": "-87537000" }, "balance": { "goodwill": "None", "inventory": "25442000", "commonStock": "51000", "currentDebt": "None", "investments": "None", "totalAssets": "259302000", "longTermDebt": "247527000", "shortTermDebt": "90534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-562942000", "totalLiabilities": "523230000", "otherCurrentAssets": "4251000", "totalCurrentAssets": "44696000", "currentLongTermDebt": "90534000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214606000", "currentAccountsPayable": "33139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338061000", "totalShareholderEquity": "-263928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20295000", "totalCurrentLiabilities": "143968000", "otherNonCurrentLiabilities": "5142000", "totalNonCurrentLiabilities": "379262000", "cashAndShortTermInvestments": "898000", "commonStockSharesOutstanding": "45902000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87537000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7766000", "operatingCashflow": "-32929000", "capitalExpenditures": "20254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44617000", "cashflowFromInvestment": "-14149000", "stockBasedCompensation": "8314000", "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": "8387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267640000, "cost_of_revenue": 268220000, "gross_profit": -580000, "research_and_development": null, "selling_general_admin": 37236000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58211000, "depreciation_amortisation": 8387000, "ebitda": -49824000, "interest_expense": 40158000, "interest_income": null, "other_non_operating": null, "pretax_income": -98369000, "tax_provision": -10832000, "effective_tax_rate": null, "net_income": -87537000, "net_income_continuing_ops": -87537000, "net_income_to_common": -87537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 898000, "short_term_investments": null, "net_receivables": 14105000, "inventory": 25442000, "other_current_assets": null, "total_current_assets": 44696000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 214606000, "total_assets": 259302000, "short_term_debt": 90534000, "accounts_payable": 33139000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143968000, "long_term_debt": 247527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 379262000, "total_liabilities": 523230000, "total_debt": 338061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -562942000, "total_equity": -263928000, "shares_outstanding": 45902000, "operating_cash_flow": -32929000, "stock_based_compensation": 8314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44617000, "free_cash_flow": -12675000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58211000", "ebitda": "-49824000", "netIncome": "-87537000", "grossProfit": "-580000", "depreciation": "None", "totalRevenue": "267640000", "costOfRevenue": "268220000", "interestIncome": "None", "incomeBeforeTax": "-98369000", "interestExpense": "40158000", "operatingIncome": "-40416000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10832000", "reportedCurrency": "USD", "netInterestIncome": "-59319000", "nonInterestIncome": "None", "operatingExpenses": "39836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8387000", "sellingGeneralAndAdministrative": "37236000", "netIncomeFromContinuingOperations": "-87537000" }, "balance": { "goodwill": "None", "inventory": "25442000", "commonStock": "51000", "currentDebt": "None", "investments": "None", "totalAssets": "259302000", "longTermDebt": "247527000", "shortTermDebt": "90534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-562942000", "totalLiabilities": "523230000", "otherCurrentAssets": "4251000", "totalCurrentAssets": "44696000", "currentLongTermDebt": "90534000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214606000", "currentAccountsPayable": "33139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338061000", "totalShareholderEquity": "-263928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20295000", "totalCurrentLiabilities": "143968000", "otherNonCurrentLiabilities": "5142000", "totalNonCurrentLiabilities": "379262000", "cashAndShortTermInvestments": "898000", "commonStockSharesOutstanding": "45902000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87537000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7766000", "operatingCashflow": "-32929000", "capitalExpenditures": "20254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44617000", "cashflowFromInvestment": "-14149000", "stockBasedCompensation": "8314000", "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": "8387000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 186717000, "cost_of_revenue": 184700000, "gross_profit": 2017000, "ebit": -41848000, "ebitda": -34843000, "pretax_income": -100156000, "tax_provision": -53736000, "net_income": -46420000, "net_income_to_common": -46420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2667000, "total_current_assets": 36400000, "total_assets": 243406000, "short_term_debt": 37434000, "long_term_debt": 257693000, "total_debt": 295127000, "total_liabilities": 460383000, "total_equity": -216977000, "shares_outstanding": 38061000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13825000, "capital_expenditure": 33119000, "free_cash_flow": 46944000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15633, "ticker_id": 4775, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41848000", "ebitda": "-34843000", "netIncome": "-46420000", "grossProfit": "2017000", "depreciation": "None", "totalRevenue": "186717000", "costOfRevenue": "184700000", "interestIncome": "None", "incomeBeforeTax": "-100156000", "interestExpense": "32995000", "operatingIncome": "-37401000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-53736000", "reportedCurrency": "USD", "netInterestIncome": "-61766000", "nonInterestIncome": "None", "operatingExpenses": "39418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "152000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7005000", "sellingGeneralAndAdministrative": "37766000", "netIncomeFromContinuingOperations": "-43388000" }, "balance": { "goodwill": "None", "inventory": "18291000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "243406000", "longTermDebt": "257693000", "shortTermDebt": "37434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-475405000", "totalLiabilities": "460383000", "otherCurrentAssets": "6809000", "totalCurrentAssets": "36400000", "currentLongTermDebt": "37028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207006000", "currentAccountsPayable": "32132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "296910000", "totalShareholderEquity": "-216977000", "capitalLeaseObligations": "2189000", "otherCurrentLiabilities": "14823000", "totalCurrentLiabilities": "84389000", "otherNonCurrentLiabilities": "3329000", "totalNonCurrentLiabilities": "375994000", "cashAndShortTermInvestments": "2667000", "commonStockSharesOutstanding": "38061000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13843000", "operatingCashflow": "13825000", "capitalExpenditures": "33119000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9094000", "cashflowFromInvestment": "-23687000", "stockBasedCompensation": "7660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186717000, "cost_of_revenue": 184700000, "gross_profit": 2017000, "research_and_development": 152000, "selling_general_admin": 37766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41848000, "depreciation_amortisation": 7005000, "ebitda": -34843000, "interest_expense": 32995000, "interest_income": null, "other_non_operating": null, "pretax_income": -100156000, "tax_provision": -53736000, "effective_tax_rate": null, "net_income": -46420000, "net_income_continuing_ops": -43388000, "net_income_to_common": -46420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2667000, "short_term_investments": null, "net_receivables": 8633000, "inventory": 18291000, "other_current_assets": null, "total_current_assets": 36400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 207006000, "total_assets": 243406000, "short_term_debt": 37434000, "accounts_payable": 32132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84389000, "long_term_debt": 257693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 375994000, "total_liabilities": 460383000, "total_debt": 295127000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -475405000, "total_equity": -216977000, "shares_outstanding": 38061000, "operating_cash_flow": 13825000, "stock_based_compensation": 7660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33119000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23687000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9094000, "free_cash_flow": 46944000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41848000", "ebitda": "-34843000", "netIncome": "-46420000", "grossProfit": "2017000", "depreciation": "None", "totalRevenue": "186717000", "costOfRevenue": "184700000", "interestIncome": "None", "incomeBeforeTax": "-100156000", "interestExpense": "32995000", "operatingIncome": "-37401000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-53736000", "reportedCurrency": "USD", "netInterestIncome": "-61766000", "nonInterestIncome": "None", "operatingExpenses": "39418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "152000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7005000", "sellingGeneralAndAdministrative": "37766000", "netIncomeFromContinuingOperations": "-43388000" }, "balance": { "goodwill": "None", "inventory": "18291000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "243406000", "longTermDebt": "257693000", "shortTermDebt": "37434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-475405000", "totalLiabilities": "460383000", "otherCurrentAssets": "6809000", "totalCurrentAssets": "36400000", "currentLongTermDebt": "37028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207006000", "currentAccountsPayable": "32132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "296910000", "totalShareholderEquity": "-216977000", "capitalLeaseObligations": "2189000", "otherCurrentLiabilities": "14823000", "totalCurrentLiabilities": "84389000", "otherNonCurrentLiabilities": "3329000", "totalNonCurrentLiabilities": "375994000", "cashAndShortTermInvestments": "2667000", "commonStockSharesOutstanding": "38061000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13843000", "operatingCashflow": "13825000", "capitalExpenditures": "33119000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9094000", "cashflowFromInvestment": "-23687000", "stockBasedCompensation": "7660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7005000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 256513000, "cost_of_revenue": 262048000, "gross_profit": -5535000, "ebit": -85298000, "ebitda": -79717000, "pretax_income": -106705000, "tax_provision": 1053000, "net_income": -107758000, "net_income_to_common": -107758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4313000, "total_current_assets": 18136000, "total_assets": 207114000, "short_term_debt": 49557000, "long_term_debt": 197021000, "total_debt": 246578000, "total_liabilities": 408968000, "total_equity": -201854000, "shares_outstanding": 34585000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22866000, "capital_expenditure": 39157000, "free_cash_flow": 16291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15638, "ticker_id": 4775, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85298000", "ebitda": "-79717000", "netIncome": "-107758000", "grossProfit": "-5535000", "depreciation": "None", "totalRevenue": "256513000", "costOfRevenue": "262048000", "interestIncome": "None", "incomeBeforeTax": "-106705000", "interestExpense": "21407000", "operatingIncome": "-34401000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1053000", "reportedCurrency": "USD", "netInterestIncome": "-38658000", "nonInterestIncome": "None", "operatingExpenses": "28866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "180000", "otherNonOperatingIncome": "-52297000", "costofGoodsAndServicesSold": "262048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5581000", "sellingGeneralAndAdministrative": "25786000", "netIncomeFromContinuingOperations": "-107758000" }, "balance": { "goodwill": "None", "inventory": "4658000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "207114000", "longTermDebt": "197021000", "shortTermDebt": "49557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-428985000", "totalLiabilities": "408968000", "otherCurrentAssets": "7901000", "totalCurrentAssets": "18136000", "currentLongTermDebt": "49219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188978000", "currentAccountsPayable": "26168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180441000", "shortLongTermDebtTotal": "248767000", "totalShareholderEquity": "-201854000", "capitalLeaseObligations": "2527000", "otherCurrentLiabilities": "11350000", "totalCurrentLiabilities": "88281000", "otherNonCurrentLiabilities": "123666000", "totalNonCurrentLiabilities": "320687000", "cashAndShortTermInvestments": "4313000", "commonStockSharesOutstanding": "34585000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107758000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "360000", "operatingCashflow": "-22866000", "capitalExpenditures": "39157000", "changeInReceivables": "294000", "changeInExchangeRate": "None", "cashflowFromFinancing": "53633000", "cashflowFromInvestment": "-31306000", "stockBasedCompensation": "6410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-539000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256513000, "cost_of_revenue": 262048000, "gross_profit": -5535000, "research_and_development": 180000, "selling_general_admin": 25786000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85298000, "depreciation_amortisation": 5581000, "ebitda": -79717000, "interest_expense": 21407000, "interest_income": null, "other_non_operating": null, "pretax_income": -106705000, "tax_provision": 1053000, "effective_tax_rate": null, "net_income": -107758000, "net_income_continuing_ops": -107758000, "net_income_to_common": -107758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4313000, "short_term_investments": null, "net_receivables": 1264000, "inventory": 4658000, "other_current_assets": null, "total_current_assets": 18136000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 188978000, "total_assets": 207114000, "short_term_debt": 49557000, "accounts_payable": 26168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88281000, "long_term_debt": 197021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 320687000, "total_liabilities": 408968000, "total_debt": 246578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -428985000, "total_equity": -201854000, "shares_outstanding": 34585000, "operating_cash_flow": -22866000, "stock_based_compensation": 6410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31306000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53633000, "free_cash_flow": 16291000, "net_change_in_cash": -539000 }, "raw_data": { "income": { "ebit": "-85298000", "ebitda": "-79717000", "netIncome": "-107758000", "grossProfit": "-5535000", "depreciation": "None", "totalRevenue": "256513000", "costOfRevenue": "262048000", "interestIncome": "None", "incomeBeforeTax": "-106705000", "interestExpense": "21407000", "operatingIncome": "-34401000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1053000", "reportedCurrency": "USD", "netInterestIncome": "-38658000", "nonInterestIncome": "None", "operatingExpenses": "28866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "180000", "otherNonOperatingIncome": "-52297000", "costofGoodsAndServicesSold": "262048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5581000", "sellingGeneralAndAdministrative": "25786000", "netIncomeFromContinuingOperations": "-107758000" }, "balance": { "goodwill": "None", "inventory": "4658000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "207114000", "longTermDebt": "197021000", "shortTermDebt": "49557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-428985000", "totalLiabilities": "408968000", "otherCurrentAssets": "7901000", "totalCurrentAssets": "18136000", "currentLongTermDebt": "49219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188978000", "currentAccountsPayable": "26168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180441000", "shortLongTermDebtTotal": "248767000", "totalShareholderEquity": "-201854000", "capitalLeaseObligations": "2527000", "otherCurrentLiabilities": "11350000", "totalCurrentLiabilities": "88281000", "otherNonCurrentLiabilities": "123666000", "totalNonCurrentLiabilities": "320687000", "cashAndShortTermInvestments": "4313000", "commonStockSharesOutstanding": "34585000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107758000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "360000", "operatingCashflow": "-22866000", "capitalExpenditures": "39157000", "changeInReceivables": "294000", "changeInExchangeRate": "None", "cashflowFromFinancing": "53633000", "cashflowFromInvestment": "-31306000", "stockBasedCompensation": "6410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-539000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5581000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 211949000, "cost_of_revenue": 204010000, "gross_profit": 7939000, "ebit": -27139000, "ebitda": -21645000, "pretax_income": -47275000, "tax_provision": -128000, "net_income": -47147000, "net_income_to_common": -47147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7751000, "total_current_assets": 20693000, "total_assets": 160831000, "short_term_debt": 22778000, "long_term_debt": 165989000, "total_debt": 188767000, "total_liabilities": 281069000, "total_equity": -120238000, "shares_outstanding": 30682000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -20647000, "capital_expenditure": 26652000, "free_cash_flow": 6005000, "dividends_paid": 4434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15643, "ticker_id": 4775, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27139000", "ebitda": "-21645000", "netIncome": "-47147000", "grossProfit": "7939000", "depreciation": "None", "totalRevenue": "211949000", "costOfRevenue": "204010000", "interestIncome": "None", "incomeBeforeTax": "-47275000", "interestExpense": "20136000", "operatingIncome": "-15825000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-128000", "reportedCurrency": "USD", "netInterestIncome": "-24057000", "nonInterestIncome": "None", "operatingExpenses": "23764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88000", "otherNonOperatingIncome": "3921000", "costofGoodsAndServicesSold": "204010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5494000", "sellingGeneralAndAdministrative": "20776000", "netIncomeFromContinuingOperations": "-47403000" }, "balance": { "goodwill": "None", "inventory": "5126000", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "160831000", "longTermDebt": "165989000", "shortTermDebt": "22778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-321227000", "totalLiabilities": "281069000", "otherCurrentAssets": "6242000", "totalCurrentAssets": "20693000", "currentLongTermDebt": "22778000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140138000", "currentAccountsPayable": "16415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "135101000", "shortLongTermDebtTotal": "188767000", "totalShareholderEquity": "-120238000", "capitalLeaseObligations": "2578000", "otherCurrentLiabilities": "3806000", "totalCurrentLiabilities": "65330000", "otherNonCurrentLiabilities": "49750000", "totalNonCurrentLiabilities": "215739000", "cashAndShortTermInvestments": "7751000", "commonStockSharesOutstanding": "30682000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47147000", "profitLoss": "None", "dividendPayout": "4434000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2211000", "operatingCashflow": "-20647000", "capitalExpenditures": "26652000", "changeInReceivables": "-94000", "changeInExchangeRate": "-4000", "cashflowFromFinancing": "50704000", "cashflowFromInvestment": "-22894000", "stockBasedCompensation": "3928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7159000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5494000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211949000, "cost_of_revenue": 204010000, "gross_profit": 7939000, "research_and_development": 88000, "selling_general_admin": 20776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27139000, "depreciation_amortisation": 5494000, "ebitda": -21645000, "interest_expense": 20136000, "interest_income": null, "other_non_operating": null, "pretax_income": -47275000, "tax_provision": -128000, "effective_tax_rate": null, "net_income": -47147000, "net_income_continuing_ops": -47403000, "net_income_to_common": -47147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7751000, "short_term_investments": null, "net_receivables": 1574000, "inventory": 5126000, "other_current_assets": null, "total_current_assets": 20693000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 140138000, "total_assets": 160831000, "short_term_debt": 22778000, "accounts_payable": 16415000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65330000, "long_term_debt": 165989000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 215739000, "total_liabilities": 281069000, "total_debt": 188767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -321227000, "total_equity": -120238000, "shares_outstanding": 30682000, "operating_cash_flow": -20647000, "stock_based_compensation": 3928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26652000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22894000, "dividends_paid": 4434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50704000, "free_cash_flow": 6005000, "net_change_in_cash": 7159000 }, "raw_data": { "income": { "ebit": "-27139000", "ebitda": "-21645000", "netIncome": "-47147000", "grossProfit": "7939000", "depreciation": "None", "totalRevenue": "211949000", "costOfRevenue": "204010000", "interestIncome": "None", "incomeBeforeTax": "-47275000", "interestExpense": "20136000", "operatingIncome": "-15825000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-128000", "reportedCurrency": "USD", "netInterestIncome": "-24057000", "nonInterestIncome": "None", "operatingExpenses": "23764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88000", "otherNonOperatingIncome": "3921000", "costofGoodsAndServicesSold": "204010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5494000", "sellingGeneralAndAdministrative": "20776000", "netIncomeFromContinuingOperations": "-47403000" }, "balance": { "goodwill": "None", "inventory": "5126000", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "160831000", "longTermDebt": "165989000", "shortTermDebt": "22778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-321227000", "totalLiabilities": "281069000", "otherCurrentAssets": "6242000", "totalCurrentAssets": "20693000", "currentLongTermDebt": "22778000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140138000", "currentAccountsPayable": "16415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "135101000", "shortLongTermDebtTotal": "188767000", "totalShareholderEquity": "-120238000", "capitalLeaseObligations": "2578000", "otherCurrentLiabilities": "3806000", "totalCurrentLiabilities": "65330000", "otherNonCurrentLiabilities": "49750000", "totalNonCurrentLiabilities": "215739000", "cashAndShortTermInvestments": "7751000", "commonStockSharesOutstanding": "30682000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47147000", "profitLoss": "None", "dividendPayout": "4434000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2211000", "operatingCashflow": "-20647000", "capitalExpenditures": "26652000", "changeInReceivables": "-94000", "changeInExchangeRate": "-4000", "cashflowFromFinancing": "50704000", "cashflowFromInvestment": "-22894000", "stockBasedCompensation": "3928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7159000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5494000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 165557000, "cost_of_revenue": 154532000, "gross_profit": 11025000, "ebit": -10019000, "ebitda": -5077000, "pretax_income": -37635000, "tax_provision": -976000, "net_income": -36659000, "net_income_to_common": -36659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 592000, "total_current_assets": 8683000, "total_assets": 125139000, "short_term_debt": 59515000, "long_term_debt": 170104000, "total_debt": 229619000, "total_liabilities": 309883000, "total_equity": -184744000, "shares_outstanding": 21012000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2480000, "capital_expenditure": 19340000, "free_cash_flow": 21820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15648, "ticker_id": 4775, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10019000", "ebitda": "-5077000", "netIncome": "-36659000", "grossProfit": "11025000", "depreciation": "None", "totalRevenue": "165557000", "costOfRevenue": "154532000", "interestIncome": "None", "incomeBeforeTax": "-37635000", "interestExpense": "31017000", "operatingIncome": "-6070000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-976000", "reportedCurrency": "USD", "netInterestIncome": "-31017000", "nonInterestIncome": "None", "operatingExpenses": "17095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "213000", "otherNonOperatingIncome": "-8622000", "costofGoodsAndServicesSold": "154532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4942000", "sellingGeneralAndAdministrative": "14582000", "netIncomeFromContinuingOperations": "-36659000" }, "balance": { "goodwill": "None", "inventory": "3969000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "125139000", "longTermDebt": "170104000", "shortTermDebt": "59515000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-274080000", "totalLiabilities": "309883000", "otherCurrentAssets": "2301000", "totalCurrentAssets": "8683000", "currentLongTermDebt": "62767000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116456000", "currentAccountsPayable": "20739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112769000", "shortLongTermDebtTotal": "200063000", "totalShareholderEquity": "-184744000", "capitalLeaseObligations": "2894000", "otherCurrentLiabilities": "3252000", "totalCurrentLiabilities": "102235000", "otherNonCurrentLiabilities": "2944000", "totalNonCurrentLiabilities": "207648000", "cashAndShortTermInvestments": "592000", "commonStockSharesOutstanding": "21012000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36659000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2392000", "operatingCashflow": "2480000", "capitalExpenditures": "19340000", "changeInReceivables": "-1088000", "changeInExchangeRate": "-10000", "cashflowFromFinancing": "14775000", "cashflowFromInvestment": "-17309000", "stockBasedCompensation": "995000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-64000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165557000, "cost_of_revenue": 154532000, "gross_profit": 11025000, "research_and_development": 213000, "selling_general_admin": 14582000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10019000, "depreciation_amortisation": 4942000, "ebitda": -5077000, "interest_expense": 31017000, "interest_income": null, "other_non_operating": null, "pretax_income": -37635000, "tax_provision": -976000, "effective_tax_rate": null, "net_income": -36659000, "net_income_continuing_ops": -36659000, "net_income_to_common": -36659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 592000, "short_term_investments": null, "net_receivables": 1821000, "inventory": 3969000, "other_current_assets": null, "total_current_assets": 8683000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 116456000, "total_assets": 125139000, "short_term_debt": 59515000, "accounts_payable": 20739000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102235000, "long_term_debt": 170104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 207648000, "total_liabilities": 309883000, "total_debt": 229619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -274080000, "total_equity": -184744000, "shares_outstanding": 21012000, "operating_cash_flow": 2480000, "stock_based_compensation": 995000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14775000, "free_cash_flow": 21820000, "net_change_in_cash": -64000 }, "raw_data": { "income": { "ebit": "-10019000", "ebitda": "-5077000", "netIncome": "-36659000", "grossProfit": "11025000", "depreciation": "None", "totalRevenue": "165557000", "costOfRevenue": "154532000", "interestIncome": "None", "incomeBeforeTax": "-37635000", "interestExpense": "31017000", "operatingIncome": "-6070000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-976000", "reportedCurrency": "USD", "netInterestIncome": "-31017000", "nonInterestIncome": "None", "operatingExpenses": "17095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "213000", "otherNonOperatingIncome": "-8622000", "costofGoodsAndServicesSold": "154532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4942000", "sellingGeneralAndAdministrative": "14582000", "netIncomeFromContinuingOperations": "-36659000" }, "balance": { "goodwill": "None", "inventory": "3969000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "125139000", "longTermDebt": "170104000", "shortTermDebt": "59515000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-274080000", "totalLiabilities": "309883000", "otherCurrentAssets": "2301000", "totalCurrentAssets": "8683000", "currentLongTermDebt": "62767000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116456000", "currentAccountsPayable": "20739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112769000", "shortLongTermDebtTotal": "200063000", "totalShareholderEquity": "-184744000", "capitalLeaseObligations": "2894000", "otherCurrentLiabilities": "3252000", "totalCurrentLiabilities": "102235000", "otherNonCurrentLiabilities": "2944000", "totalNonCurrentLiabilities": "207648000", "cashAndShortTermInvestments": "592000", "commonStockSharesOutstanding": "21012000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36659000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2392000", "operatingCashflow": "2480000", "capitalExpenditures": "19340000", "changeInReceivables": "-1088000", "changeInExchangeRate": "-10000", "cashflowFromFinancing": "14775000", "cashflowFromInvestment": "-17309000", "stockBasedCompensation": "995000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-64000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4942000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 201998000, "cost_of_revenue": 189300000, "gross_profit": 12698000, "ebit": -10334000, "ebitda": -5265000, "pretax_income": -38346000, "tax_provision": 1131000, "net_income": -35716000, "net_income_to_common": -35716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 656000, "total_current_assets": 12576000, "total_assets": 99896000, "short_term_debt": 22740000, "long_term_debt": 38667000, "total_debt": 61407000, "total_liabilities": 254268000, "total_equity": -154372000, "shares_outstanding": 20467000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2034000, "capital_expenditure": 8578000, "free_cash_flow": 6544000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15653, "ticker_id": 4775, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10334000", "ebitda": "-5265000", "netIncome": "-35716000", "grossProfit": "12698000", "depreciation": "None", "totalRevenue": "201998000", "costOfRevenue": "189300000", "interestIncome": "21089000", "incomeBeforeTax": "-38346000", "interestExpense": "28012000", "operatingIncome": "-4931000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1131000", "reportedCurrency": "USD", "netInterestIncome": "-28012000", "nonInterestIncome": "None", "operatingExpenses": "17629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "205000", "otherNonOperatingIncome": "-6126000", "costofGoodsAndServicesSold": "189300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5069000", "sellingGeneralAndAdministrative": "14824000", "netIncomeFromContinuingOperations": "-39477000" }, "balance": { "goodwill": "None", "inventory": "6518000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "99896000", "longTermDebt": "38667000", "shortTermDebt": "22740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-237421000", "totalLiabilities": "254268000", "otherCurrentAssets": "3366000", "totalCurrentAssets": "12576000", "currentLongTermDebt": "22740000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "87320000", "currentAccountsPayable": "15968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84226000", "shortLongTermDebtTotal": "61407000", "totalShareholderEquity": "-154372000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3149000", "totalCurrentLiabilities": "57819000", "otherNonCurrentLiabilities": "157782000", "totalNonCurrentLiabilities": "196449000", "cashAndShortTermInvestments": "656000", "commonStockSharesOutstanding": "20467000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39477000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-491000", "operatingCashflow": "-2034000", "capitalExpenditures": "8578000", "changeInReceivables": "-963000", "changeInExchangeRate": "-5000", "cashflowFromFinancing": "10085000", "cashflowFromInvestment": "-8578000", "stockBasedCompensation": "694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-532000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 201998000, "cost_of_revenue": 189300000, "gross_profit": 12698000, "research_and_development": 205000, "selling_general_admin": 14824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10334000, "depreciation_amortisation": 5069000, "ebitda": -5265000, "interest_expense": 28012000, "interest_income": null, "other_non_operating": null, "pretax_income": -38346000, "tax_provision": 1131000, "effective_tax_rate": null, "net_income": -35716000, "net_income_continuing_ops": -39477000, "net_income_to_common": -35716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 656000, "short_term_investments": null, "net_receivables": 2036000, "inventory": 6518000, "other_current_assets": null, "total_current_assets": 12576000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 87320000, "total_assets": 99896000, "short_term_debt": 22740000, "accounts_payable": 15968000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57819000, "long_term_debt": 38667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 196449000, "total_liabilities": 254268000, "total_debt": 61407000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -237421000, "total_equity": -154372000, "shares_outstanding": 20467000, "operating_cash_flow": -2034000, "stock_based_compensation": 694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8578000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10085000, "free_cash_flow": 6544000, "net_change_in_cash": -532000 }, "raw_data": { "income": { "ebit": "-10334000", "ebitda": "-5265000", "netIncome": "-35716000", "grossProfit": "12698000", "depreciation": "None", "totalRevenue": "201998000", "costOfRevenue": "189300000", "interestIncome": "21089000", "incomeBeforeTax": "-38346000", "interestExpense": "28012000", "operatingIncome": "-4931000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1131000", "reportedCurrency": "USD", "netInterestIncome": "-28012000", "nonInterestIncome": "None", "operatingExpenses": "17629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "205000", "otherNonOperatingIncome": "-6126000", "costofGoodsAndServicesSold": "189300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5069000", "sellingGeneralAndAdministrative": "14824000", "netIncomeFromContinuingOperations": "-39477000" }, "balance": { "goodwill": "None", "inventory": "6518000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "99896000", "longTermDebt": "38667000", "shortTermDebt": "22740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-237421000", "totalLiabilities": "254268000", "otherCurrentAssets": "3366000", "totalCurrentAssets": "12576000", "currentLongTermDebt": "22740000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "87320000", "currentAccountsPayable": "15968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84226000", "shortLongTermDebtTotal": "61407000", "totalShareholderEquity": "-154372000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3149000", "totalCurrentLiabilities": "57819000", "otherNonCurrentLiabilities": "157782000", "totalNonCurrentLiabilities": "196449000", "cashAndShortTermInvestments": "656000", "commonStockSharesOutstanding": "20467000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39477000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-491000", "operatingCashflow": "-2034000", "capitalExpenditures": "8578000", "changeInReceivables": "-963000", "changeInExchangeRate": "-5000", "cashflowFromFinancing": "10085000", "cashflowFromInvestment": "-8578000", "stockBasedCompensation": "694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-532000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4482000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 171526000, "cost_of_revenue": 166121000, "gross_profit": 5405000, "ebit": -18066000, "ebitda": -13346000, "pretax_income": -36280000, "tax_provision": 7000, "net_income": -33016000, "net_income_to_common": -33016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1188000, "total_current_assets": 10311000, "total_assets": 91821000, "short_term_debt": 17298000, "long_term_debt": 31435000, "total_debt": 48733000, "total_liabilities": 197403000, "total_equity": -105582000, "shares_outstanding": 20252000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5506000, "capital_expenditure": 4074000, "free_cash_flow": -1432000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15658, "ticker_id": 4775, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18066000", "ebitda": "-13346000", "netIncome": "-33016000", "grossProfit": "5405000", "depreciation": "None", "totalRevenue": "171526000", "costOfRevenue": "166121000", "interestIncome": "18170000", "incomeBeforeTax": "-36280000", "interestExpense": "18214000", "operatingIncome": "-10926000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "-25734000", "nonInterestIncome": "None", "operatingExpenses": "16331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "246000", "otherNonOperatingIncome": "-6319000", "costofGoodsAndServicesSold": "166121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4720000", "sellingGeneralAndAdministrative": "13485000", "netIncomeFromContinuingOperations": "-36287000" }, "balance": { "goodwill": "None", "inventory": "6129000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "91821000", "longTermDebt": "31435000", "shortTermDebt": "17298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-193204000", "totalLiabilities": "197403000", "otherCurrentAssets": "1898000", "totalCurrentAssets": "10311000", "currentLongTermDebt": "17298000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81510000", "currentAccountsPayable": "13500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78492000", "shortLongTermDebtTotal": "48733000", "totalShareholderEquity": "-105582000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3048000", "totalCurrentLiabilities": "42579000", "otherNonCurrentLiabilities": "133389000", "totalNonCurrentLiabilities": "154824000", "cashAndShortTermInvestments": "1188000", "commonStockSharesOutstanding": "20252000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36287000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-721000", "operatingCashflow": "-5506000", "capitalExpenditures": "4074000", "changeInReceivables": "1079000", "changeInExchangeRate": "-51000", "cashflowFromFinancing": "10391000", "cashflowFromInvestment": "-4074000", "stockBasedCompensation": "836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "760000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171526000, "cost_of_revenue": 166121000, "gross_profit": 5405000, "research_and_development": 246000, "selling_general_admin": 13485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18066000, "depreciation_amortisation": 4720000, "ebitda": -13346000, "interest_expense": 18214000, "interest_income": null, "other_non_operating": null, "pretax_income": -36280000, "tax_provision": 7000, "effective_tax_rate": null, "net_income": -33016000, "net_income_continuing_ops": -36287000, "net_income_to_common": -33016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1188000, "short_term_investments": null, "net_receivables": 1096000, "inventory": 6129000, "other_current_assets": null, "total_current_assets": 10311000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81510000, "total_assets": 91821000, "short_term_debt": 17298000, "accounts_payable": 13500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42579000, "long_term_debt": 31435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 154824000, "total_liabilities": 197403000, "total_debt": 48733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193204000, "total_equity": -105582000, "shares_outstanding": 20252000, "operating_cash_flow": -5506000, "stock_based_compensation": 836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4074000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10391000, "free_cash_flow": -1432000, "net_change_in_cash": 760000 }, "raw_data": { "income": { "ebit": "-18066000", "ebitda": "-13346000", "netIncome": "-33016000", "grossProfit": "5405000", "depreciation": "None", "totalRevenue": "171526000", "costOfRevenue": "166121000", "interestIncome": "18170000", "incomeBeforeTax": "-36280000", "interestExpense": "18214000", "operatingIncome": "-10926000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "-25734000", "nonInterestIncome": "None", "operatingExpenses": "16331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "246000", "otherNonOperatingIncome": "-6319000", "costofGoodsAndServicesSold": "166121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4720000", "sellingGeneralAndAdministrative": "13485000", "netIncomeFromContinuingOperations": "-36287000" }, "balance": { "goodwill": "None", "inventory": "6129000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "91821000", "longTermDebt": "31435000", "shortTermDebt": "17298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-193204000", "totalLiabilities": "197403000", "otherCurrentAssets": "1898000", "totalCurrentAssets": "10311000", "currentLongTermDebt": "17298000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81510000", "currentAccountsPayable": "13500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78492000", "shortLongTermDebtTotal": "48733000", "totalShareholderEquity": "-105582000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3048000", "totalCurrentLiabilities": "42579000", "otherNonCurrentLiabilities": "133389000", "totalNonCurrentLiabilities": "154824000", "cashAndShortTermInvestments": "1188000", "commonStockSharesOutstanding": "20252000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36287000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-721000", "operatingCashflow": "-5506000", "capitalExpenditures": "4074000", "changeInReceivables": "1079000", "changeInExchangeRate": "-51000", "cashflowFromFinancing": "10391000", "cashflowFromInvestment": "-4074000", "stockBasedCompensation": "836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "760000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4720000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 54619000, "cost_of_revenue": 51863000, "gross_profit": 2756000, "ebit": -6335000, "ebitda": -6335000, "pretax_income": -21844000, "tax_provision": -131000, "net_income": -21713000, "net_income_to_common": -21713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4797000, "total_current_assets": 34687000, "total_assets": 270329000, "short_term_debt": 342630000, "long_term_debt": 62050000, "total_debt": 404680000, "total_liabilities": 591467000, "total_equity": -321138000, "shares_outstanding": 66802000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10557000, "capital_expenditure": 6548000, "free_cash_flow": -4009000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15621, "ticker_id": 4775, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-6335000", "netIncome": "-21713000", "grossProfit": "2756000", "depreciation": "None", "totalRevenue": "54619000", "costOfRevenue": "51863000", "interestIncome": "None", "incomeBeforeTax": "-21844000", "interestExpense": "15987000", "operatingIncome": "-6335000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-131000", "reportedCurrency": "USD", "netInterestIncome": "-15987000", "nonInterestIncome": "None", "operatingExpenses": "9091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "9091000", "netIncomeFromContinuingOperations": "-21713000" }, "balance": { "goodwill": "None", "inventory": "10384000", "commonStock": "69000", "currentDebt": "None", "investments": "None", "totalAssets": "270329000", "longTermDebt": "62050000", "shortTermDebt": "342630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-661656000", "totalLiabilities": "591467000", "otherCurrentAssets": "12922000", "totalCurrentAssets": "34687000", "currentLongTermDebt": "342630000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235642000", "currentAccountsPayable": "23719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342630000", "totalShareholderEquity": "-321138000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29897000", "totalCurrentLiabilities": "396246000", "otherNonCurrentLiabilities": "4575000", "totalNonCurrentLiabilities": "195221000", "cashAndShortTermInvestments": "4797000", "commonStockSharesOutstanding": "66802000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "830000", "operatingCashflow": "-10557000", "capitalExpenditures": "6548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14695000", "cashflowFromInvestment": "-5106000", "stockBasedCompensation": "1704000", "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": "2535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54619000, "cost_of_revenue": 51863000, "gross_profit": 2756000, "research_and_development": null, "selling_general_admin": 9091000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6335000, "depreciation_amortisation": null, "ebitda": -6335000, "interest_expense": 15987000, "interest_income": null, "other_non_operating": null, "pretax_income": -21844000, "tax_provision": -131000, "effective_tax_rate": null, "net_income": -21713000, "net_income_continuing_ops": -21713000, "net_income_to_common": -21713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4797000, "short_term_investments": null, "net_receivables": 6584000, "inventory": 10384000, "other_current_assets": null, "total_current_assets": 34687000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 235642000, "total_assets": 270329000, "short_term_debt": 342630000, "accounts_payable": 23719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 396246000, "long_term_debt": 62050000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 195221000, "total_liabilities": 591467000, "total_debt": 404680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -661656000, "total_equity": -321138000, "shares_outstanding": 66802000, "operating_cash_flow": -10557000, "stock_based_compensation": 1704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5106000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14695000, "free_cash_flow": -4009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-6335000", "netIncome": "-21713000", "grossProfit": "2756000", "depreciation": "None", "totalRevenue": "54619000", "costOfRevenue": "51863000", "interestIncome": "None", "incomeBeforeTax": "-21844000", "interestExpense": "15987000", "operatingIncome": "-6335000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-131000", "reportedCurrency": "USD", "netInterestIncome": "-15987000", "nonInterestIncome": "None", "operatingExpenses": "9091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "9091000", "netIncomeFromContinuingOperations": "-21713000" }, "balance": { "goodwill": "None", "inventory": "10384000", "commonStock": "69000", "currentDebt": "None", "investments": "None", "totalAssets": "270329000", "longTermDebt": "62050000", "shortTermDebt": "342630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-661656000", "totalLiabilities": "591467000", "otherCurrentAssets": "12922000", "totalCurrentAssets": "34687000", "currentLongTermDebt": "342630000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235642000", "currentAccountsPayable": "23719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342630000", "totalShareholderEquity": "-321138000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29897000", "totalCurrentLiabilities": "396246000", "otherNonCurrentLiabilities": "4575000", "totalNonCurrentLiabilities": "195221000", "cashAndShortTermInvestments": "4797000", "commonStockSharesOutstanding": "66802000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "830000", "operatingCashflow": "-10557000", "capitalExpenditures": "6548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14695000", "cashflowFromInvestment": "-5106000", "stockBasedCompensation": "1704000", "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": "2535000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 53662000, "cost_of_revenue": 45937000, "gross_profit": 7725000, "ebit": -2481000, "ebitda": 213000, "pretax_income": -16771000, "tax_provision": -11441000, "net_income": -5330000, "net_income_to_common": -5330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4894000, "total_current_assets": 26872000, "total_assets": 259841000, "short_term_debt": 317869000, "long_term_debt": 63895000, "total_debt": 381764000, "total_liabilities": 566672000, "total_equity": -306831000, "shares_outstanding": 65785000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5772000, "capital_expenditure": 16561000, "free_cash_flow": 22333000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15622, "ticker_id": 4775, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2481000", "ebitda": "213000", "netIncome": "-5330000", "grossProfit": "7725000", "depreciation": "None", "totalRevenue": "53662000", "costOfRevenue": "45937000", "interestIncome": "None", "incomeBeforeTax": "-16771000", "interestExpense": "15820000", "operatingIncome": "-2481000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11441000", "reportedCurrency": "USD", "netInterestIncome": "-15820000", "nonInterestIncome": "None", "operatingExpenses": "10206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2694000", "sellingGeneralAndAdministrative": "10206000", "netIncomeFromContinuingOperations": "-5330000" }, "balance": { "goodwill": "None", "inventory": "11627000", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "259841000", "longTermDebt": "63895000", "shortTermDebt": "317869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-639943000", "totalLiabilities": "566672000", "otherCurrentAssets": "9867000", "totalCurrentAssets": "26872000", "currentLongTermDebt": "317869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232969000", "currentAccountsPayable": "23418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "317869000", "totalShareholderEquity": "-306831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29971000", "totalCurrentLiabilities": "371258000", "otherNonCurrentLiabilities": "4609000", "totalNonCurrentLiabilities": "195414000", "cashAndShortTermInvestments": "4894000", "commonStockSharesOutstanding": "65785000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5330000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7221000", "operatingCashflow": "5772000", "capitalExpenditures": "16561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10011000", "cashflowFromInvestment": "-16561000", "stockBasedCompensation": "845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53662000, "cost_of_revenue": 45937000, "gross_profit": 7725000, "research_and_development": null, "selling_general_admin": 10206000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2481000, "depreciation_amortisation": 2694000, "ebitda": 213000, "interest_expense": 15820000, "interest_income": null, "other_non_operating": null, "pretax_income": -16771000, "tax_provision": -11441000, "effective_tax_rate": null, "net_income": -5330000, "net_income_continuing_ops": -5330000, "net_income_to_common": -5330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4894000, "short_term_investments": null, "net_receivables": 484000, "inventory": 11627000, "other_current_assets": null, "total_current_assets": 26872000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 232969000, "total_assets": 259841000, "short_term_debt": 317869000, "accounts_payable": 23418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371258000, "long_term_debt": 63895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 195414000, "total_liabilities": 566672000, "total_debt": 381764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639943000, "total_equity": -306831000, "shares_outstanding": 65785000, "operating_cash_flow": 5772000, "stock_based_compensation": 845000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16561000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16561000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10011000, "free_cash_flow": 22333000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2481000", "ebitda": "213000", "netIncome": "-5330000", "grossProfit": "7725000", "depreciation": "None", "totalRevenue": "53662000", "costOfRevenue": "45937000", "interestIncome": "None", "incomeBeforeTax": "-16771000", "interestExpense": "15820000", "operatingIncome": "-2481000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11441000", "reportedCurrency": "USD", "netInterestIncome": "-15820000", "nonInterestIncome": "None", "operatingExpenses": "10206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2694000", "sellingGeneralAndAdministrative": "10206000", "netIncomeFromContinuingOperations": "-5330000" }, "balance": { "goodwill": "None", "inventory": "11627000", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "259841000", "longTermDebt": "63895000", "shortTermDebt": "317869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-639943000", "totalLiabilities": "566672000", "otherCurrentAssets": "9867000", "totalCurrentAssets": "26872000", "currentLongTermDebt": "317869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232969000", "currentAccountsPayable": "23418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "317869000", "totalShareholderEquity": "-306831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29971000", "totalCurrentLiabilities": "371258000", "otherNonCurrentLiabilities": "4609000", "totalNonCurrentLiabilities": "195414000", "cashAndShortTermInvestments": "4894000", "commonStockSharesOutstanding": "65785000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5330000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7221000", "operatingCashflow": "5772000", "capitalExpenditures": "16561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10011000", "cashflowFromInvestment": "-16561000", "stockBasedCompensation": "845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3770000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 59190000, "cost_of_revenue": 59248000, "gross_profit": -58000, "ebit": -8508000, "ebitda": -6022000, "pretax_income": -23741000, "tax_provision": 6000, "net_income": -23747000, "net_income_to_common": -23747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5584000, "total_current_assets": 15554000, "total_assets": 241119000, "short_term_debt": 286715000, "long_term_debt": 66788000, "total_debt": 353503000, "total_liabilities": 545971000, "total_equity": -304852000, "shares_outstanding": 63699000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3068000, "capital_expenditure": 4091000, "free_cash_flow": 7159000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15624, "ticker_id": 4775, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8508000", "ebitda": "-6022000", "netIncome": "-23747000", "grossProfit": "-58000", "depreciation": "None", "totalRevenue": "59190000", "costOfRevenue": "59248000", "interestIncome": "None", "incomeBeforeTax": "-23741000", "interestExpense": "14984000", "operatingIncome": "-8508000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-12950000", "nonInterestIncome": "None", "operatingExpenses": "8450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2486000", "sellingGeneralAndAdministrative": "8450000", "netIncomeFromContinuingOperations": "-23747000" }, "balance": { "goodwill": "None", "inventory": "4777000", "commonStock": "65000", "currentDebt": "None", "investments": "None", "totalAssets": "241119000", "longTermDebt": "66788000", "shortTermDebt": "286715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-634613000", "totalLiabilities": "545971000", "otherCurrentAssets": "3544000", "totalCurrentAssets": "15554000", "currentLongTermDebt": "286715000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "225565000", "currentAccountsPayable": "29903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286715000", "totalShareholderEquity": "-304852000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26747000", "totalCurrentLiabilities": "343365000", "otherNonCurrentLiabilities": "4808000", "totalNonCurrentLiabilities": "202606000", "cashAndShortTermInvestments": "5584000", "commonStockSharesOutstanding": "63699000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23747000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "7378000", "operatingCashflow": "3068000", "capitalExpenditures": "4091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5130000", "cashflowFromInvestment": "-4091000", "stockBasedCompensation": "1285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59190000, "cost_of_revenue": 59248000, "gross_profit": -58000, "research_and_development": null, "selling_general_admin": 8450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8508000, "depreciation_amortisation": 2486000, "ebitda": -6022000, "interest_expense": 14984000, "interest_income": null, "other_non_operating": null, "pretax_income": -23741000, "tax_provision": 6000, "effective_tax_rate": null, "net_income": -23747000, "net_income_continuing_ops": -23747000, "net_income_to_common": -23747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5584000, "short_term_investments": null, "net_receivables": 1649000, "inventory": 4777000, "other_current_assets": null, "total_current_assets": 15554000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 225565000, "total_assets": 241119000, "short_term_debt": 286715000, "accounts_payable": 29903000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 343365000, "long_term_debt": 66788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 202606000, "total_liabilities": 545971000, "total_debt": 353503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -634613000, "total_equity": -304852000, "shares_outstanding": 63699000, "operating_cash_flow": 3068000, "stock_based_compensation": 1285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5130000, "free_cash_flow": 7159000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8508000", "ebitda": "-6022000", "netIncome": "-23747000", "grossProfit": "-58000", "depreciation": "None", "totalRevenue": "59190000", "costOfRevenue": "59248000", "interestIncome": "None", "incomeBeforeTax": "-23741000", "interestExpense": "14984000", "operatingIncome": "-8508000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-12950000", "nonInterestIncome": "None", "operatingExpenses": "8450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2486000", "sellingGeneralAndAdministrative": "8450000", "netIncomeFromContinuingOperations": "-23747000" }, "balance": { "goodwill": "None", "inventory": "4777000", "commonStock": "65000", "currentDebt": "None", "investments": "None", "totalAssets": "241119000", "longTermDebt": "66788000", "shortTermDebt": "286715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-634613000", "totalLiabilities": "545971000", "otherCurrentAssets": "3544000", "totalCurrentAssets": "15554000", "currentLongTermDebt": "286715000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "225565000", "currentAccountsPayable": "29903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286715000", "totalShareholderEquity": "-304852000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26747000", "totalCurrentLiabilities": "343365000", "otherNonCurrentLiabilities": "4808000", "totalNonCurrentLiabilities": "202606000", "cashAndShortTermInvestments": "5584000", "commonStockSharesOutstanding": "63699000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23747000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "7378000", "operatingCashflow": "3068000", "capitalExpenditures": "4091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5130000", "cashflowFromInvestment": "-4091000", "stockBasedCompensation": "1285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2337000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 52243000, "cost_of_revenue": 55598000, "gross_profit": -3355000, "ebit": -9562000, "ebitda": -7052000, "pretax_income": -23924000, "tax_provision": -529000, "net_income": -23395000, "net_income_to_common": -23395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1645000, "total_current_assets": 20086000, "total_assets": 240016000, "short_term_debt": 270610000, "long_term_debt": 73622000, "total_debt": 344232000, "total_liabilities": 529271000, "total_equity": -289255000, "shares_outstanding": 57676000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5737000, "capital_expenditure": 3525000, "free_cash_flow": -2212000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15625, "ticker_id": 4775, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9562000", "ebitda": "-7052000", "netIncome": "-23395000", "grossProfit": "-3355000", "depreciation": "None", "totalRevenue": "52243000", "costOfRevenue": "55598000", "interestIncome": "None", "incomeBeforeTax": "-23924000", "interestExpense": "11235000", "operatingIncome": "-10674000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-529000", "reportedCurrency": "USD", "netInterestIncome": "-12330000", "nonInterestIncome": "None", "operatingExpenses": "7319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2510000", "sellingGeneralAndAdministrative": "6719000", "netIncomeFromContinuingOperations": "-23395000" }, "balance": { "goodwill": "None", "inventory": "12371000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "240016000", "longTermDebt": "73622000", "shortTermDebt": "270610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-610866000", "totalLiabilities": "529271000", "otherCurrentAssets": "3371000", "totalCurrentAssets": "20086000", "currentLongTermDebt": "270610000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219930000", "currentAccountsPayable": "21894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344232000", "totalShareholderEquity": "-289255000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29423000", "totalCurrentLiabilities": "321927000", "otherNonCurrentLiabilities": "4842000", "totalNonCurrentLiabilities": "207344000", "cashAndShortTermInvestments": "1645000", "commonStockSharesOutstanding": "57676000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23395000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "10453000", "operatingCashflow": "-5737000", "capitalExpenditures": "3525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10016000", "cashflowFromInvestment": "-3114000", "stockBasedCompensation": "1433000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52243000, "cost_of_revenue": 55598000, "gross_profit": -3355000, "research_and_development": null, "selling_general_admin": 6719000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9562000, "depreciation_amortisation": 2510000, "ebitda": -7052000, "interest_expense": 11235000, "interest_income": null, "other_non_operating": null, "pretax_income": -23924000, "tax_provision": -529000, "effective_tax_rate": null, "net_income": -23395000, "net_income_continuing_ops": -23395000, "net_income_to_common": -23395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1645000, "short_term_investments": null, "net_receivables": 2699000, "inventory": 12371000, "other_current_assets": null, "total_current_assets": 20086000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 219930000, "total_assets": 240016000, "short_term_debt": 270610000, "accounts_payable": 21894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 321927000, "long_term_debt": 73622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 207344000, "total_liabilities": 529271000, "total_debt": 344232000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -610866000, "total_equity": -289255000, "shares_outstanding": 57676000, "operating_cash_flow": -5737000, "stock_based_compensation": 1433000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3525000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3114000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10016000, "free_cash_flow": -2212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9562000", "ebitda": "-7052000", "netIncome": "-23395000", "grossProfit": "-3355000", "depreciation": "None", "totalRevenue": "52243000", "costOfRevenue": "55598000", "interestIncome": "None", "incomeBeforeTax": "-23924000", "interestExpense": "11235000", "operatingIncome": "-10674000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-529000", "reportedCurrency": "USD", "netInterestIncome": "-12330000", "nonInterestIncome": "None", "operatingExpenses": "7319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2510000", "sellingGeneralAndAdministrative": "6719000", "netIncomeFromContinuingOperations": "-23395000" }, "balance": { "goodwill": "None", "inventory": "12371000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "240016000", "longTermDebt": "73622000", "shortTermDebt": "270610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-610866000", "totalLiabilities": "529271000", "otherCurrentAssets": "3371000", "totalCurrentAssets": "20086000", "currentLongTermDebt": "270610000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219930000", "currentAccountsPayable": "21894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344232000", "totalShareholderEquity": "-289255000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29423000", "totalCurrentLiabilities": "321927000", "otherNonCurrentLiabilities": "4842000", "totalNonCurrentLiabilities": "207344000", "cashAndShortTermInvestments": "1645000", "commonStockSharesOutstanding": "57676000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23395000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "10453000", "operatingCashflow": "-5737000", "capitalExpenditures": "3525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10016000", "cashflowFromInvestment": "-3114000", "stockBasedCompensation": "1433000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3575000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 42886000, "cost_of_revenue": 47966000, "gross_profit": -5080000, "ebit": -20294000, "ebitda": -17925000, "pretax_income": -31312000, "tax_provision": -6783000, "net_income": -24529000, "net_income_to_common": -24529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499000, "total_current_assets": 28493000, "total_assets": 242518000, "short_term_debt": 119547000, "long_term_debt": 216744000, "total_debt": 336291000, "total_liabilities": 523213000, "total_equity": -280695000, "shares_outstanding": 52584000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160000, "capital_expenditure": 1825000, "free_cash_flow": 1985000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15626, "ticker_id": 4775, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20294000", "ebitda": "-17925000", "netIncome": "-24529000", "grossProfit": "-5080000", "depreciation": "None", "totalRevenue": "42886000", "costOfRevenue": "47966000", "interestIncome": "None", "incomeBeforeTax": "-31312000", "interestExpense": "11018000", "operatingIncome": "-15555000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6783000", "reportedCurrency": "USD", "netInterestIncome": "-13693000", "nonInterestIncome": "None", "operatingExpenses": "10475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2369000", "sellingGeneralAndAdministrative": "10475000", "netIncomeFromContinuingOperations": "-24529000" }, "balance": { "goodwill": "None", "inventory": "22930000", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "242518000", "longTermDebt": "216744000", "shortTermDebt": "119547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-587471000", "totalLiabilities": "523213000", "otherCurrentAssets": "4021000", "totalCurrentAssets": "28493000", "currentLongTermDebt": "119547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214025000", "currentAccountsPayable": "32115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "336291000", "totalShareholderEquity": "-280695000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22939000", "totalCurrentLiabilities": "174601000", "otherNonCurrentLiabilities": "5109000", "totalNonCurrentLiabilities": "348612000", "cashAndShortTermInvestments": "499000", "commonStockSharesOutstanding": "52584000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2505000", "operatingCashflow": "160000", "capitalExpenditures": "1825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1252000", "cashflowFromInvestment": "-1825000", "stockBasedCompensation": "2308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42886000, "cost_of_revenue": 47966000, "gross_profit": -5080000, "research_and_development": null, "selling_general_admin": 10475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20294000, "depreciation_amortisation": 2369000, "ebitda": -17925000, "interest_expense": 11018000, "interest_income": null, "other_non_operating": null, "pretax_income": -31312000, "tax_provision": -6783000, "effective_tax_rate": null, "net_income": -24529000, "net_income_continuing_ops": -24529000, "net_income_to_common": -24529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 499000, "short_term_investments": null, "net_receivables": 1043000, "inventory": 22930000, "other_current_assets": null, "total_current_assets": 28493000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 214025000, "total_assets": 242518000, "short_term_debt": 119547000, "accounts_payable": 32115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174601000, "long_term_debt": 216744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 348612000, "total_liabilities": 523213000, "total_debt": 336291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -587471000, "total_equity": -280695000, "shares_outstanding": 52584000, "operating_cash_flow": 160000, "stock_based_compensation": 2308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1825000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1825000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1252000, "free_cash_flow": 1985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20294000", "ebitda": "-17925000", "netIncome": "-24529000", "grossProfit": "-5080000", "depreciation": "None", "totalRevenue": "42886000", "costOfRevenue": "47966000", "interestIncome": "None", "incomeBeforeTax": "-31312000", "interestExpense": "11018000", "operatingIncome": "-15555000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6783000", "reportedCurrency": "USD", "netInterestIncome": "-13693000", "nonInterestIncome": "None", "operatingExpenses": "10475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2369000", "sellingGeneralAndAdministrative": "10475000", "netIncomeFromContinuingOperations": "-24529000" }, "balance": { "goodwill": "None", "inventory": "22930000", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "242518000", "longTermDebt": "216744000", "shortTermDebt": "119547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-587471000", "totalLiabilities": "523213000", "otherCurrentAssets": "4021000", "totalCurrentAssets": "28493000", "currentLongTermDebt": "119547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214025000", "currentAccountsPayable": "32115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "336291000", "totalShareholderEquity": "-280695000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22939000", "totalCurrentLiabilities": "174601000", "otherNonCurrentLiabilities": "5109000", "totalNonCurrentLiabilities": "348612000", "cashAndShortTermInvestments": "499000", "commonStockSharesOutstanding": "52584000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2505000", "operatingCashflow": "160000", "capitalExpenditures": "1825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1252000", "cashflowFromInvestment": "-1825000", "stockBasedCompensation": "2308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2369000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 47004000, "cost_of_revenue": 49044000, "gross_profit": -2040000, "ebit": -17500000, "ebitda": -15270000, "pretax_income": -28566000, "tax_provision": -12369000, "net_income": -16197000, "net_income_to_common": -16197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898000, "total_current_assets": 44696000, "total_assets": 259302000, "short_term_debt": 90534000, "long_term_debt": 247527000, "total_debt": 338061000, "total_liabilities": 523230000, "total_equity": -263928000, "shares_outstanding": 45612000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12577000, "capital_expenditure": 6784000, "free_cash_flow": -5793000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15627, "ticker_id": 4775, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17500000", "ebitda": "-15270000", "netIncome": "-16197000", "grossProfit": "-2040000", "depreciation": "None", "totalRevenue": "47004000", "costOfRevenue": "49044000", "interestIncome": "None", "incomeBeforeTax": "-28566000", "interestExpense": "11066000", "operatingIncome": "-13476000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12369000", "reportedCurrency": "USD", "netInterestIncome": "-15280000", "nonInterestIncome": "None", "operatingExpenses": "11436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2230000", "sellingGeneralAndAdministrative": "10736000", "netIncomeFromContinuingOperations": "-16197000" }, "balance": { "goodwill": "None", "inventory": "25442000", "commonStock": "51000", "currentDebt": "None", "investments": "None", "totalAssets": "259302000", "longTermDebt": "247527000", "shortTermDebt": "90534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-562942000", "totalLiabilities": "523230000", "otherCurrentAssets": "4251000", "totalCurrentAssets": "44696000", "currentLongTermDebt": "90534000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214606000", "currentAccountsPayable": "33139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338061000", "totalShareholderEquity": "-263928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20295000", "totalCurrentLiabilities": "143968000", "otherNonCurrentLiabilities": "5142000", "totalNonCurrentLiabilities": "379262000", "cashAndShortTermInvestments": "898000", "commonStockSharesOutstanding": "45612000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6148000", "operatingCashflow": "-12577000", "capitalExpenditures": "6784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16823000", "cashflowFromInvestment": "-3724000", "stockBasedCompensation": "1386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47004000, "cost_of_revenue": 49044000, "gross_profit": -2040000, "research_and_development": null, "selling_general_admin": 10736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17500000, "depreciation_amortisation": 2230000, "ebitda": -15270000, "interest_expense": 11066000, "interest_income": null, "other_non_operating": null, "pretax_income": -28566000, "tax_provision": -12369000, "effective_tax_rate": null, "net_income": -16197000, "net_income_continuing_ops": -16197000, "net_income_to_common": -16197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 898000, "short_term_investments": null, "net_receivables": 14105000, "inventory": 25442000, "other_current_assets": null, "total_current_assets": 44696000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 214606000, "total_assets": 259302000, "short_term_debt": 90534000, "accounts_payable": 33139000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143968000, "long_term_debt": 247527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 379262000, "total_liabilities": 523230000, "total_debt": 338061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -562942000, "total_equity": -263928000, "shares_outstanding": 45612000, "operating_cash_flow": -12577000, "stock_based_compensation": 1386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6784000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16823000, "free_cash_flow": -5793000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17500000", "ebitda": "-15270000", "netIncome": "-16197000", "grossProfit": "-2040000", "depreciation": "None", "totalRevenue": "47004000", "costOfRevenue": "49044000", "interestIncome": "None", "incomeBeforeTax": "-28566000", "interestExpense": "11066000", "operatingIncome": "-13476000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12369000", "reportedCurrency": "USD", "netInterestIncome": "-15280000", "nonInterestIncome": "None", "operatingExpenses": "11436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2230000", "sellingGeneralAndAdministrative": "10736000", "netIncomeFromContinuingOperations": "-16197000" }, "balance": { "goodwill": "None", "inventory": "25442000", "commonStock": "51000", "currentDebt": "None", "investments": "None", "totalAssets": "259302000", "longTermDebt": "247527000", "shortTermDebt": "90534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-562942000", "totalLiabilities": "523230000", "otherCurrentAssets": "4251000", "totalCurrentAssets": "44696000", "currentLongTermDebt": "90534000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214606000", "currentAccountsPayable": "33139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338061000", "totalShareholderEquity": "-263928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20295000", "totalCurrentLiabilities": "143968000", "otherNonCurrentLiabilities": "5142000", "totalNonCurrentLiabilities": "379262000", "cashAndShortTermInvestments": "898000", "commonStockSharesOutstanding": "45612000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6148000", "operatingCashflow": "-12577000", "capitalExpenditures": "6784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16823000", "cashflowFromInvestment": "-3724000", "stockBasedCompensation": "1386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2230000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 81441000, "cost_of_revenue": 77563000, "gross_profit": 3878000, "ebit": -7565000, "ebitda": -5279000, "pretax_income": -17661000, "tax_provision": 274000, "net_income": -17935000, "net_income_to_common": -17935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296000, "total_current_assets": 34900000, "total_assets": 247425000, "short_term_debt": 77215000, "long_term_debt": 244991000, "total_debt": 322206000, "total_liabilities": 506334000, "total_equity": -258909000, "shares_outstanding": 47216000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4980000, "capital_expenditure": 4490000, "free_cash_flow": -490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15629, "ticker_id": 4775, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7565000", "ebitda": "-5279000", "netIncome": "-17935000", "grossProfit": "3878000", "depreciation": "None", "totalRevenue": "81441000", "costOfRevenue": "77563000", "interestIncome": "None", "incomeBeforeTax": "-17661000", "interestExpense": "10096000", "operatingIncome": "-3872000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "274000", "reportedCurrency": "USD", "netInterestIncome": "-15014000", "nonInterestIncome": "None", "operatingExpenses": "7750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2286000", "sellingGeneralAndAdministrative": "7750000", "netIncomeFromContinuingOperations": "-17935000" }, "balance": { "goodwill": "None", "inventory": "19792000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "247425000", "longTermDebt": "244991000", "shortTermDebt": "77215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-546745000", "totalLiabilities": "506334000", "otherCurrentAssets": "6785000", "totalCurrentAssets": "34900000", "currentLongTermDebt": "77215000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212525000", "currentAccountsPayable": "37254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "322206000", "totalShareholderEquity": "-258909000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17773000", "totalCurrentLiabilities": "132242000", "otherNonCurrentLiabilities": "5232000", "totalNonCurrentLiabilities": "374092000", "cashAndShortTermInvestments": "296000", "commonStockSharesOutstanding": "47216000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17935000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9646000", "operatingCashflow": "-4980000", "capitalExpenditures": "4490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9051000", "cashflowFromInvestment": "-4490000", "stockBasedCompensation": "1982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81441000, "cost_of_revenue": 77563000, "gross_profit": 3878000, "research_and_development": null, "selling_general_admin": 7750000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7565000, "depreciation_amortisation": 2286000, "ebitda": -5279000, "interest_expense": 10096000, "interest_income": null, "other_non_operating": null, "pretax_income": -17661000, "tax_provision": 274000, "effective_tax_rate": null, "net_income": -17935000, "net_income_continuing_ops": -17935000, "net_income_to_common": -17935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296000, "short_term_investments": null, "net_receivables": 8027000, "inventory": 19792000, "other_current_assets": null, "total_current_assets": 34900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 212525000, "total_assets": 247425000, "short_term_debt": 77215000, "accounts_payable": 37254000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132242000, "long_term_debt": 244991000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 374092000, "total_liabilities": 506334000, "total_debt": 322206000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -546745000, "total_equity": -258909000, "shares_outstanding": 47216000, "operating_cash_flow": -4980000, "stock_based_compensation": 1982000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9051000, "free_cash_flow": -490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7565000", "ebitda": "-5279000", "netIncome": "-17935000", "grossProfit": "3878000", "depreciation": "None", "totalRevenue": "81441000", "costOfRevenue": "77563000", "interestIncome": "None", "incomeBeforeTax": "-17661000", "interestExpense": "10096000", "operatingIncome": "-3872000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "274000", "reportedCurrency": "USD", "netInterestIncome": "-15014000", "nonInterestIncome": "None", "operatingExpenses": "7750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2286000", "sellingGeneralAndAdministrative": "7750000", "netIncomeFromContinuingOperations": "-17935000" }, "balance": { "goodwill": "None", "inventory": "19792000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "247425000", "longTermDebt": "244991000", "shortTermDebt": "77215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-546745000", "totalLiabilities": "506334000", "otherCurrentAssets": "6785000", "totalCurrentAssets": "34900000", "currentLongTermDebt": "77215000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212525000", "currentAccountsPayable": "37254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "322206000", "totalShareholderEquity": "-258909000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17773000", "totalCurrentLiabilities": "132242000", "otherNonCurrentLiabilities": "5232000", "totalNonCurrentLiabilities": "374092000", "cashAndShortTermInvestments": "296000", "commonStockSharesOutstanding": "47216000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17935000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9646000", "operatingCashflow": "-4980000", "capitalExpenditures": "4490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9051000", "cashflowFromInvestment": "-4490000", "stockBasedCompensation": "1982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2286000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 66561000, "cost_of_revenue": 68367000, "gross_profit": -1806000, "ebit": -18885000, "ebitda": -16824000, "pretax_income": -28789000, "tax_provision": 385000, "net_income": -29174000, "net_income_to_common": -29174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234000, "total_current_assets": 23855000, "total_assets": 232088000, "short_term_debt": 74588000, "long_term_debt": 234428000, "total_debt": 309016000, "total_liabilities": 481040000, "total_equity": -248952000, "shares_outstanding": 44417000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5094000, "capital_expenditure": 5397000, "free_cash_flow": 303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15630, "ticker_id": 4775, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18885000", "ebitda": "-16824000", "netIncome": "-29174000", "grossProfit": "-1806000", "depreciation": "None", "totalRevenue": "66561000", "costOfRevenue": "68367000", "interestIncome": "None", "incomeBeforeTax": "-28789000", "interestExpense": "9904000", "operatingIncome": "-13606000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "385000", "reportedCurrency": "USD", "netInterestIncome": "-15201000", "nonInterestIncome": "None", "operatingExpenses": "11800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2061000", "sellingGeneralAndAdministrative": "11100000", "netIncomeFromContinuingOperations": "-29174000" }, "balance": { "goodwill": "None", "inventory": "10244000", "commonStock": "46000", "currentDebt": "None", "investments": "None", "totalAssets": "232088000", "longTermDebt": "234428000", "shortTermDebt": "74588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-528810000", "totalLiabilities": "481040000", "otherCurrentAssets": "4613000", "totalCurrentAssets": "23855000", "currentLongTermDebt": "74588000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208233000", "currentAccountsPayable": "28769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309016000", "totalShareholderEquity": "-248952000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17496000", "totalCurrentLiabilities": "120853000", "otherNonCurrentLiabilities": "5241000", "totalNonCurrentLiabilities": "360187000", "cashAndShortTermInvestments": "234000", "commonStockSharesOutstanding": "44417000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29174000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "5769000", "operatingCashflow": "-5094000", "capitalExpenditures": "5397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8140000", "cashflowFromInvestment": "-4252000", "stockBasedCompensation": "1977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66561000, "cost_of_revenue": 68367000, "gross_profit": -1806000, "research_and_development": null, "selling_general_admin": 11100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18885000, "depreciation_amortisation": 2061000, "ebitda": -16824000, "interest_expense": 9904000, "interest_income": null, "other_non_operating": null, "pretax_income": -28789000, "tax_provision": 385000, "effective_tax_rate": null, "net_income": -29174000, "net_income_continuing_ops": -29174000, "net_income_to_common": -29174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234000, "short_term_investments": null, "net_receivables": 8764000, "inventory": 10244000, "other_current_assets": null, "total_current_assets": 23855000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 208233000, "total_assets": 232088000, "short_term_debt": 74588000, "accounts_payable": 28769000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120853000, "long_term_debt": 234428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 360187000, "total_liabilities": 481040000, "total_debt": 309016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528810000, "total_equity": -248952000, "shares_outstanding": 44417000, "operating_cash_flow": -5094000, "stock_based_compensation": 1977000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4252000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8140000, "free_cash_flow": 303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18885000", "ebitda": "-16824000", "netIncome": "-29174000", "grossProfit": "-1806000", "depreciation": "None", "totalRevenue": "66561000", "costOfRevenue": "68367000", "interestIncome": "None", "incomeBeforeTax": "-28789000", "interestExpense": "9904000", "operatingIncome": "-13606000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "385000", "reportedCurrency": "USD", "netInterestIncome": "-15201000", "nonInterestIncome": "None", "operatingExpenses": "11800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2061000", "sellingGeneralAndAdministrative": "11100000", "netIncomeFromContinuingOperations": "-29174000" }, "balance": { "goodwill": "None", "inventory": "10244000", "commonStock": "46000", "currentDebt": "None", "investments": "None", "totalAssets": "232088000", "longTermDebt": "234428000", "shortTermDebt": "74588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-528810000", "totalLiabilities": "481040000", "otherCurrentAssets": "4613000", "totalCurrentAssets": "23855000", "currentLongTermDebt": "74588000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208233000", "currentAccountsPayable": "28769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309016000", "totalShareholderEquity": "-248952000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17496000", "totalCurrentLiabilities": "120853000", "otherNonCurrentLiabilities": "5241000", "totalNonCurrentLiabilities": "360187000", "cashAndShortTermInvestments": "234000", "commonStockSharesOutstanding": "44417000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29174000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "5769000", "operatingCashflow": "-5094000", "capitalExpenditures": "5397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8140000", "cashflowFromInvestment": "-4252000", "stockBasedCompensation": "1977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2061000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 72634000, "cost_of_revenue": 73246000, "gross_profit": -612000, "ebit": -14261000, "ebitda": -12451000, "pretax_income": -23353000, "tax_provision": 878000, "net_income": -24231000, "net_income_to_common": -24231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000, "total_current_assets": 32952000, "total_assets": 242239000, "short_term_debt": 72807000, "long_term_debt": 234417000, "total_debt": 307224000, "total_liabilities": 474380000, "total_equity": -232141000, "shares_outstanding": 41889000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10278000, "capital_expenditure": 3583000, "free_cash_flow": -6695000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15631, "ticker_id": 4775, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14261000", "ebitda": "-12451000", "netIncome": "-24231000", "grossProfit": "-612000", "depreciation": "None", "totalRevenue": "72634000", "costOfRevenue": "73246000", "interestIncome": "None", "incomeBeforeTax": "-23353000", "interestExpense": "13824000", "operatingIncome": "-9462000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "878000", "reportedCurrency": "USD", "netInterestIncome": "-13824000", "nonInterestIncome": "None", "operatingExpenses": "8850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1810000", "sellingGeneralAndAdministrative": "8650000", "netIncomeFromContinuingOperations": "-24231000" }, "balance": { "goodwill": "None", "inventory": "16011000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "242239000", "longTermDebt": "234417000", "shortTermDebt": "72807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-499636000", "totalLiabilities": "474380000", "otherCurrentAssets": "6445000", "totalCurrentAssets": "32952000", "currentLongTermDebt": "72807000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "209287000", "currentAccountsPayable": "29789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "307224000", "totalShareholderEquity": "-232141000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15322000", "totalCurrentLiabilities": "117918000", "otherNonCurrentLiabilities": "5175000", "totalNonCurrentLiabilities": "356462000", "cashAndShortTermInvestments": "1629000", "commonStockSharesOutstanding": "41889000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24231000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2259000", "operatingCashflow": "-10278000", "capitalExpenditures": "3583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10603000", "cashflowFromInvestment": "-1683000", "stockBasedCompensation": "2969000", "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": "1810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72634000, "cost_of_revenue": 73246000, "gross_profit": -612000, "research_and_development": null, "selling_general_admin": 8650000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14261000, "depreciation_amortisation": 1810000, "ebitda": -12451000, "interest_expense": 13824000, "interest_income": null, "other_non_operating": null, "pretax_income": -23353000, "tax_provision": 878000, "effective_tax_rate": null, "net_income": -24231000, "net_income_continuing_ops": -24231000, "net_income_to_common": -24231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1629000, "short_term_investments": null, "net_receivables": 8867000, "inventory": 16011000, "other_current_assets": null, "total_current_assets": 32952000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 209287000, "total_assets": 242239000, "short_term_debt": 72807000, "accounts_payable": 29789000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117918000, "long_term_debt": 234417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 356462000, "total_liabilities": 474380000, "total_debt": 307224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -499636000, "total_equity": -232141000, "shares_outstanding": 41889000, "operating_cash_flow": -10278000, "stock_based_compensation": 2969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1683000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10603000, "free_cash_flow": -6695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14261000", "ebitda": "-12451000", "netIncome": "-24231000", "grossProfit": "-612000", "depreciation": "None", "totalRevenue": "72634000", "costOfRevenue": "73246000", "interestIncome": "None", "incomeBeforeTax": "-23353000", "interestExpense": "13824000", "operatingIncome": "-9462000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "878000", "reportedCurrency": "USD", "netInterestIncome": "-13824000", "nonInterestIncome": "None", "operatingExpenses": "8850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1810000", "sellingGeneralAndAdministrative": "8650000", "netIncomeFromContinuingOperations": "-24231000" }, "balance": { "goodwill": "None", "inventory": "16011000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "242239000", "longTermDebt": "234417000", "shortTermDebt": "72807000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-499636000", "totalLiabilities": "474380000", "otherCurrentAssets": "6445000", "totalCurrentAssets": "32952000", "currentLongTermDebt": "72807000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "209287000", "currentAccountsPayable": "29789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "307224000", "totalShareholderEquity": "-232141000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15322000", "totalCurrentLiabilities": "117918000", "otherNonCurrentLiabilities": "5175000", "totalNonCurrentLiabilities": "356462000", "cashAndShortTermInvestments": "1629000", "commonStockSharesOutstanding": "41889000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24231000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2259000", "operatingCashflow": "-10278000", "capitalExpenditures": "3583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10603000", "cashflowFromInvestment": "-1683000", "stockBasedCompensation": "2969000", "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": "1810000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 70764000, "cost_of_revenue": 69900000, "gross_profit": 864000, "ebit": -10694000, "ebitda": -8932000, "pretax_income": -24688000, "tax_provision": 754000, "net_income": -25442000, "net_income_to_common": -25442000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2667000, "total_current_assets": 36400000, "total_assets": 243406000, "short_term_debt": 37434000, "long_term_debt": 257693000, "total_debt": 295127000, "total_liabilities": 460383000, "total_equity": -216977000, "shares_outstanding": 39674000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33963000, "capital_expenditure": 14524000, "free_cash_flow": 48487000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15632, "ticker_id": 4775, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10694000", "ebitda": "-8932000", "netIncome": "-25442000", "grossProfit": "864000", "depreciation": "None", "totalRevenue": "70764000", "costOfRevenue": "69900000", "interestIncome": "None", "incomeBeforeTax": "-24688000", "interestExpense": "15786000", "operatingIncome": "-8959000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "754000", "reportedCurrency": "USD", "netInterestIncome": "-10661000", "nonInterestIncome": "None", "operatingExpenses": "9823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1762000", "sellingGeneralAndAdministrative": "8986000", "netIncomeFromContinuingOperations": "-25442000" }, "balance": { "goodwill": "None", "inventory": "18291000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "243406000", "longTermDebt": "257693000", "shortTermDebt": "37434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-475405000", "totalLiabilities": "460383000", "otherCurrentAssets": "6809000", "totalCurrentAssets": "36400000", "currentLongTermDebt": "37028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207006000", "currentAccountsPayable": "32132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "296910000", "totalShareholderEquity": "-216977000", "capitalLeaseObligations": "2189000", "otherCurrentLiabilities": "14823000", "totalCurrentLiabilities": "84389000", "otherNonCurrentLiabilities": "3329000", "totalNonCurrentLiabilities": "375994000", "cashAndShortTermInvestments": "2667000", "commonStockSharesOutstanding": "39674000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25442000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10227000", "operatingCashflow": "33963000", "capitalExpenditures": "14524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22506000", "cashflowFromInvestment": "-12774000", "stockBasedCompensation": "1437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70764000, "cost_of_revenue": 69900000, "gross_profit": 864000, "research_and_development": 37000, "selling_general_admin": 8986000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10694000, "depreciation_amortisation": 1762000, "ebitda": -8932000, "interest_expense": 15786000, "interest_income": null, "other_non_operating": null, "pretax_income": -24688000, "tax_provision": 754000, "effective_tax_rate": null, "net_income": -25442000, "net_income_continuing_ops": -25442000, "net_income_to_common": -25442000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2667000, "short_term_investments": null, "net_receivables": 8633000, "inventory": 18291000, "other_current_assets": null, "total_current_assets": 36400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 207006000, "total_assets": 243406000, "short_term_debt": 37434000, "accounts_payable": 32132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84389000, "long_term_debt": 257693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 375994000, "total_liabilities": 460383000, "total_debt": 295127000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -475405000, "total_equity": -216977000, "shares_outstanding": 39674000, "operating_cash_flow": 33963000, "stock_based_compensation": 1437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22506000, "free_cash_flow": 48487000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10694000", "ebitda": "-8932000", "netIncome": "-25442000", "grossProfit": "864000", "depreciation": "None", "totalRevenue": "70764000", "costOfRevenue": "69900000", "interestIncome": "None", "incomeBeforeTax": "-24688000", "interestExpense": "15786000", "operatingIncome": "-8959000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "754000", "reportedCurrency": "USD", "netInterestIncome": "-10661000", "nonInterestIncome": "None", "operatingExpenses": "9823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1762000", "sellingGeneralAndAdministrative": "8986000", "netIncomeFromContinuingOperations": "-25442000" }, "balance": { "goodwill": "None", "inventory": "18291000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "243406000", "longTermDebt": "257693000", "shortTermDebt": "37434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-475405000", "totalLiabilities": "460383000", "otherCurrentAssets": "6809000", "totalCurrentAssets": "36400000", "currentLongTermDebt": "37028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207006000", "currentAccountsPayable": "32132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "296910000", "totalShareholderEquity": "-216977000", "capitalLeaseObligations": "2189000", "otherCurrentLiabilities": "14823000", "totalCurrentLiabilities": "84389000", "otherNonCurrentLiabilities": "3329000", "totalNonCurrentLiabilities": "375994000", "cashAndShortTermInvestments": "2667000", "commonStockSharesOutstanding": "39674000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25442000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10227000", "operatingCashflow": "33963000", "capitalExpenditures": "14524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22506000", "cashflowFromInvestment": "-12774000", "stockBasedCompensation": "1437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1762000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 68690000, "cost_of_revenue": 68198000, "gross_profit": 492000, "ebit": -8109000, "ebitda": -6350000, "pretax_income": -24597000, "tax_provision": -55308000, "net_income": 30711000, "net_income_to_common": 30711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3899000, "total_current_assets": 78491000, "total_assets": 277439000, "short_term_debt": 66875000, "long_term_debt": 220049000, "total_debt": 286924000, "total_liabilities": 477431000, "total_equity": -199992000, "shares_outstanding": 38881000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6161000, "capital_expenditure": 8787000, "free_cash_flow": 2626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15634, "ticker_id": 4775, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8109000", "ebitda": "-6350000", "netIncome": "30711000", "grossProfit": "492000", "depreciation": "None", "totalRevenue": "68690000", "costOfRevenue": "68198000", "interestIncome": "None", "incomeBeforeTax": "-24597000", "interestExpense": "17921000", "operatingIncome": "-8529000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-55308000", "reportedCurrency": "USD", "netInterestIncome": "-17921000", "nonInterestIncome": "None", "operatingExpenses": "9021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1759000", "sellingGeneralAndAdministrative": "8185000", "netIncomeFromContinuingOperations": "30711000" }, "balance": { "goodwill": "None", "inventory": "8143000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "277439000", "longTermDebt": "220049000", "shortTermDebt": "66875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-449963000", "totalLiabilities": "477431000", "otherCurrentAssets": "6706000", "totalCurrentAssets": "78491000", "currentLongTermDebt": "66485000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198948000", "currentAccountsPayable": "28800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288814000", "totalShareholderEquity": "-199992000", "capitalLeaseObligations": "2280000", "otherCurrentLiabilities": "17149000", "totalCurrentLiabilities": "114367000", "otherNonCurrentLiabilities": "3347000", "totalNonCurrentLiabilities": "363064000", "cashAndShortTermInvestments": "3899000", "commonStockSharesOutstanding": "38881000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3899000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-744000", "operatingCashflow": "-6161000", "capitalExpenditures": "8787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16436000", "cashflowFromInvestment": "-8407000", "stockBasedCompensation": "1806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1759000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68690000, "cost_of_revenue": 68198000, "gross_profit": 492000, "research_and_development": 36000, "selling_general_admin": 8185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8109000, "depreciation_amortisation": 1759000, "ebitda": -6350000, "interest_expense": 17921000, "interest_income": null, "other_non_operating": null, "pretax_income": -24597000, "tax_provision": -55308000, "effective_tax_rate": null, "net_income": 30711000, "net_income_continuing_ops": 30711000, "net_income_to_common": 30711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3899000, "short_term_investments": null, "net_receivables": 59743000, "inventory": 8143000, "other_current_assets": null, "total_current_assets": 78491000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 198948000, "total_assets": 277439000, "short_term_debt": 66875000, "accounts_payable": 28800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114367000, "long_term_debt": 220049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 363064000, "total_liabilities": 477431000, "total_debt": 286924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -449963000, "total_equity": -199992000, "shares_outstanding": 38881000, "operating_cash_flow": -6161000, "stock_based_compensation": 1806000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16436000, "free_cash_flow": 2626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8109000", "ebitda": "-6350000", "netIncome": "30711000", "grossProfit": "492000", "depreciation": "None", "totalRevenue": "68690000", "costOfRevenue": "68198000", "interestIncome": "None", "incomeBeforeTax": "-24597000", "interestExpense": "17921000", "operatingIncome": "-8529000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-55308000", "reportedCurrency": "USD", "netInterestIncome": "-17921000", "nonInterestIncome": "None", "operatingExpenses": "9021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1759000", "sellingGeneralAndAdministrative": "8185000", "netIncomeFromContinuingOperations": "30711000" }, "balance": { "goodwill": "None", "inventory": "8143000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "277439000", "longTermDebt": "220049000", "shortTermDebt": "66875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-449963000", "totalLiabilities": "477431000", "otherCurrentAssets": "6706000", "totalCurrentAssets": "78491000", "currentLongTermDebt": "66485000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198948000", "currentAccountsPayable": "28800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288814000", "totalShareholderEquity": "-199992000", "capitalLeaseObligations": "2280000", "otherCurrentLiabilities": "17149000", "totalCurrentLiabilities": "114367000", "otherNonCurrentLiabilities": "3347000", "totalNonCurrentLiabilities": "363064000", "cashAndShortTermInvestments": "3899000", "commonStockSharesOutstanding": "38881000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3899000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-744000", "operatingCashflow": "-6161000", "capitalExpenditures": "8787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16436000", "cashflowFromInvestment": "-8407000", "stockBasedCompensation": "1806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1759000", "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": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "income_statement": { "revenue": 45112000, "cost_of_revenue": 43156000, "gross_profit": 1956000, "ebit": -9029000, "ebitda": -7347000, "pretax_income": -24213000, "tax_provision": 1066000, "net_income": -25279000, "net_income_to_common": -25279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3494000, "total_current_assets": 20908000, "total_assets": 212585000, "short_term_debt": 62854000, "long_term_debt": 204899000, "total_debt": 267753000, "total_liabilities": 451522000, "total_equity": -238937000, "shares_outstanding": 37179000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2719000, "capital_expenditure": 2192000, "free_cash_flow": -527000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15635, "ticker_id": 4775, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:25.995263+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9029000", "ebitda": "-7347000", "netIncome": "-25279000", "grossProfit": "1956000", "depreciation": "None", "totalRevenue": "45112000", "costOfRevenue": "43156000", "interestIncome": "None", "incomeBeforeTax": "-24213000", "interestExpense": "16514000", "operatingIncome": "-7790000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1066000", "reportedCurrency": "USD", "netInterestIncome": "-16514000", "nonInterestIncome": "None", "operatingExpenses": "9746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000", "otherNonOperatingIncome": "-8124000", "costofGoodsAndServicesSold": "43156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1682000", "sellingGeneralAndAdministrative": "9509000", "netIncomeFromContinuingOperations": "-25279000" }, "balance": { "goodwill": "None", "inventory": "7463000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "212585000", "longTermDebt": "204899000", "shortTermDebt": "62854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-480674000", "totalLiabilities": "451522000", "otherCurrentAssets": "3794000", "totalCurrentAssets": "20908000", "currentLongTermDebt": "62854000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191677000", "currentAccountsPayable": "30306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "182783000", "shortLongTermDebtTotal": "267753000", "totalShareholderEquity": "-238937000", "capitalLeaseObligations": "2367000", "otherCurrentLiabilities": "4289000", "totalCurrentLiabilities": "108921000", "otherNonCurrentLiabilities": "137702000", "totalNonCurrentLiabilities": "342601000", "cashAndShortTermInvestments": "3494000", "commonStockSharesOutstanding": "37179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25279000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5070000", "operatingCashflow": "-2719000", "capitalExpenditures": "2192000", "changeInReceivables": "-5889000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3771000", "cashflowFromInvestment": "-1647000", "stockBasedCompensation": "1755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-595000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45112000, "cost_of_revenue": 43156000, "gross_profit": 1956000, "research_and_development": 37000, "selling_general_admin": 9509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9029000, "depreciation_amortisation": 1682000, "ebitda": -7347000, "interest_expense": 16514000, "interest_income": null, "other_non_operating": null, "pretax_income": -24213000, "tax_provision": 1066000, "effective_tax_rate": null, "net_income": -25279000, "net_income_continuing_ops": -25279000, "net_income_to_common": -25279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3494000, "short_term_investments": null, "net_receivables": 6157000, "inventory": 7463000, "other_current_assets": null, "total_current_assets": 20908000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 191677000, "total_assets": 212585000, "short_term_debt": 62854000, "accounts_payable": 30306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108921000, "long_term_debt": 204899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 342601000, "total_liabilities": 451522000, "total_debt": 267753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -480674000, "total_equity": -238937000, "shares_outstanding": 37179000, "operating_cash_flow": -2719000, "stock_based_compensation": 1755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1647000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3771000, "free_cash_flow": -527000, "net_change_in_cash": -595000 }, "raw_data": { "income": { "ebit": "-9029000", "ebitda": "-7347000", "netIncome": "-25279000", "grossProfit": "1956000", "depreciation": "None", "totalRevenue": "45112000", "costOfRevenue": "43156000", "interestIncome": "None", "incomeBeforeTax": "-24213000", "interestExpense": "16514000", "operatingIncome": "-7790000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1066000", "reportedCurrency": "USD", "netInterestIncome": "-16514000", "nonInterestIncome": "None", "operatingExpenses": "9746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000", "otherNonOperatingIncome": "-8124000", "costofGoodsAndServicesSold": "43156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1682000", "sellingGeneralAndAdministrative": "9509000", "netIncomeFromContinuingOperations": "-25279000" }, "balance": { "goodwill": "None", "inventory": "7463000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "212585000", "longTermDebt": "204899000", "shortTermDebt": "62854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-480674000", "totalLiabilities": "451522000", "otherCurrentAssets": "3794000", "totalCurrentAssets": "20908000", "currentLongTermDebt": "62854000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191677000", "currentAccountsPayable": "30306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "182783000", "shortLongTermDebtTotal": "267753000", "totalShareholderEquity": "-238937000", "capitalLeaseObligations": "2367000", "otherCurrentLiabilities": "4289000", "totalCurrentLiabilities": "108921000", "otherNonCurrentLiabilities": "137702000", "totalNonCurrentLiabilities": "342601000", "cashAndShortTermInvestments": "3494000", "commonStockSharesOutstanding": "37179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25279000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5070000", "operatingCashflow": "-2719000", "capitalExpenditures": "2192000", "changeInReceivables": "-5889000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3771000", "cashflowFromInvestment": "-1647000", "stockBasedCompensation": "1755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-595000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }