{ "ticker": { "uuid": "92aec9bc-cbe8-4ea4-92b9-37584639ef5f", "symbol": "KORE", "name": "KORE Group Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/92aec9bc-cbe8-4ea4-92b9-37584639ef5f/", "api_url": "https://sharemaestro.com/factors/api/tickers/92aec9bc-cbe8-4ea4-92b9-37584639ef5f/" }, "ticker_metadata": { "id": 2411, "uuid": "92aec9bc-cbe8-4ea4-92b9-37584639ef5f", "symbol": "KORE", "name": "KORE Group Holdings Inc", "asset_type": "equity", "market_cap": 161456000, "stock_exchange_id": 3, "industry": "Telecom Services", "sector": "Communication Services", "description": "KORE Group Holdings Inc. is a leading global provider of Internet of Things (IoT) solutions, specializing in advanced connectivity and data analytics to drive transformation across critical sectors such as transportation, logistics, and smart cities. With its strong network infrastructure and innovative service platform, KORE delivers cost-effective and reliable IoT services that enhance operational efficiencies for its clients. As the IoT market continues to experience rapid growth, KORE is well-positioned to capitalize on emerging opportunities through strategic partnerships and an expanding service portfolio, making it an appealing investment for institutional investors focused on the evolving digital transformation landscape.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "92aec9bc-cbe8-4ea4-92b9-37584639ef5f", "symbol": "KORE", "name": "KORE Group Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/92aec9bc-cbe8-4ea4-92b9-37584639ef5f/", "api_url": "https://sharemaestro.com/factors/api/tickers/92aec9bc-cbe8-4ea4-92b9-37584639ef5f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.8, "value": 0.64, "quality": 0.64, "momentum": 0.65, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 9.19, "market_cap": 181189102.62, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0986, "shareholder_yield": 0, "roe": 0.3996, "piotroski_f_score": 4, "momentum_12_1": 2.5882, "volatility_252d": 0.8556 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:32.836255+00:00", "batch_id": "" }, "size": { "price_close": 9.19, "market_cap": 181189102.62, "market_cap_usd": 181189102.62, "enterprise_value": 449818102.62, "shares_outstanding": 19715898, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.648, "pcf_ratio": 8.915, "pfcf_ratio": 6.8363, "ev_ebitda": 10.1427, "ev_ebit": -45.9843, "ev_sales": 1.6087, "ev_fcf": 16.9717, "earnings_yield": null, "fcf_yield": 0.0589, "price_to_sales": 0.648, "price_to_book": null, "price_to_cashflow": 8.915, "ebitda_to_ev": 0.0986, "sales_yield": 0.6216 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5178, "operating_margin": -0.035, "net_margin": -0.2737, "ebitda_margin": 0.1586, "fcf_margin": 0.0948, "roe": 0.3996, "roa": -0.1932, "roic": -0.0951, "roc_greenblatt": null, "asset_turnover": 0.7059, "cash_conversion": -0.3463, "accruals_ratio": -0.2445, "sbc_to_revenue": 0.0075, "piotroski_f_score": 4, "altman_z_score": -1.4862, "earnings_stability_5y": 0.6655, "revenue_stability_5y": 0.1752, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3655, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.0684, "net_debt_to_ebitda": 6.0572, "debt_to_assets": 0.7512, "interest_coverage": -0.1817, "current_ratio": 1.0481, "quick_ratio": 1.0014, "net_debt": 268629000, "local_beta": -0.001, "volatility_252d": 0.8556, "volatility_60d": 2.0152, "max_drawdown_12m": -0.2408, "risk_adjusted_momentum": 3.0251 }, "growth": { "revenue_growth_1y": -0.0093, "revenue_growth_3y_cagr": 0.0213, "revenue_growth_5y_cagr": 0.0599, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5984, "book_value_growth_1y": null, "revenue_growth": -0.0093, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0044, "price_return_3m": 0.0234, "price_return_6m": 1.1675, "price_return_9m": 3.0693, "price_return_12m": 2.6039, "price_return_12m_ex1m": 2.5882, "momentum_6m": 1.1675, "momentum_12m": 2.6039, "momentum_12_1": 2.5882, "distance_from_52w_high": 0, "distance_from_52w_low": 3.2631, "relative_strength": 2.504 }, "raw_ttm": { "revenue_ttm": 279622000, "gross_profit_ttm": 144778000, "ebit_ttm": -9782000, "ebitda_ttm": 44349000, "net_income_ttm": -76524000, "eps_diluted_ttm": -3.8813, "operating_cash_flow_ttm": 20324000, "capital_expenditure_ttm": 6180000, "fcf_ttm": 26504000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53828000, "cash_and_equivalents": 28924000, "total_current_assets": 83095000, "total_current_liabilities": 79278000, "net_ppe": null, "total_assets": 396112000, "total_debt": 297553000, "total_equity": -191505000, "net_working_capital": -22664000, "book_value_per_share": -9.7132, "retained_earnings": -652788000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -492608000, "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": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 20, "quality_value_composite": 0.64, "os_score": 0.8, "value_percentile": 0.64, "quality_percentile": 0.64, "momentum_percentile": 0.65, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 2, "all_cap_buyback_rank": 20, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4383, "ticker_id": 2411, "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": "2026-06-07T06:53:32.836255+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.19, "market_cap": 181189102.62, "market_cap_usd": 181189102.62, "enterprise_value": 449818102.62, "shares_outstanding": 19715898, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.64797871, "pcf_ratio": 8.91503162, "pfcf_ratio": 6.83629273, "ev_ebitda": 10.14268873, "ev_ebit": -45.98426729, "ev_sales": 1.60866492, "ev_fcf": 16.97170626, "earnings_yield": null, "fcf_yield": 0.05892159, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.51776327, "operating_margin": -0.03498294, "net_margin": -0.27366945, "ebitda_margin": 0.1586034, "fcf_margin": 0.0947851, "roe": 0.3995927, "roa": -0.19318779, "roic": -0.09512603, "roc_greenblatt": null, "asset_turnover": 0.70591651, "cash_conversion": -0.34634886, "accruals_ratio": -0.24449651, "sbc_to_revenue": 0.00749226, "debt_to_equity": -3.06841597, "net_debt_to_ebitda": 6.05716025, "debt_to_assets": 0.75118401, "interest_coverage": -0.18172698, "current_ratio": 1.04814703, "quick_ratio": 1.00141275, "net_debt": 268629000, "revenue_growth_1y": -0.00932493, "revenue_growth_3y_cagr": 0.02127175, "revenue_growth_5y_cagr": 0.05991543, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.59835967, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -1.48619019, "earnings_stability_5y": 0.665536, "revenue_stability_5y": 0.175234, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00437158, "price_return_3m": 0.0233853, "price_return_6m": 1.16745283, "price_return_9m": 3.06925257, "price_return_12m": 2.60392157, "price_return_12m_ex1m": 2.58823529, "distance_from_52w_high": 0, "distance_from_52w_low": 3.26311639, "relative_strength": 2.50395799, "local_beta": -0.001, "volatility_252d": 0.855599, "volatility_60d": 2.015208, "max_drawdown_12m": -0.24084378, "revenue_ttm": 279622000, "gross_profit_ttm": 144778000, "ebit_ttm": -9782000, "ebitda_ttm": 44349000, "net_income_ttm": -76524000, "eps_diluted_ttm": -3.88133475, "operating_cash_flow_ttm": 20324000, "capital_expenditure_ttm": 6180000, "fcf_ttm": 26504000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53828000, "cash_and_equivalents": 28924000, "total_current_assets": 83095000, "total_current_liabilities": 79278000, "net_ppe": null, "total_assets": 396112000, "total_debt": 297553000, "total_equity": -191505000, "net_working_capital": -22664000, "book_value_per_share": -9.71322737, "retained_earnings": -652788000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -492608000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 2, "all_cap_buyback_rank": 20, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.19, "os": 0.8, "value": 0.64, "quality": 0.64, "momentum": 0.65, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.3996, "momentum_12_1": 2.5882, "complete_fields": { "id": 4383, "ticker_id": 2411, "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": "2026-06-07T06:53:32.836255+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.19, "market_cap": 181189102.62, "market_cap_usd": 181189102.62, "enterprise_value": 449818102.62, "shares_outstanding": 19715898, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.64797871, "pcf_ratio": 8.91503162, "pfcf_ratio": 6.83629273, "ev_ebitda": 10.14268873, "ev_ebit": -45.98426729, "ev_sales": 1.60866492, "ev_fcf": 16.97170626, "earnings_yield": null, "fcf_yield": 0.05892159, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.51776327, "operating_margin": -0.03498294, "net_margin": -0.27366945, "ebitda_margin": 0.1586034, "fcf_margin": 0.0947851, "roe": 0.3995927, "roa": -0.19318779, "roic": -0.09512603, "roc_greenblatt": null, "asset_turnover": 0.70591651, "cash_conversion": -0.34634886, "accruals_ratio": -0.24449651, "sbc_to_revenue": 0.00749226, "debt_to_equity": -3.06841597, "net_debt_to_ebitda": 6.05716025, "debt_to_assets": 0.75118401, "interest_coverage": -0.18172698, "current_ratio": 1.04814703, "quick_ratio": 1.00141275, "net_debt": 268629000, "revenue_growth_1y": -0.00932493, "revenue_growth_3y_cagr": 0.02127175, "revenue_growth_5y_cagr": 0.05991543, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.59835967, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -1.48619019, "earnings_stability_5y": 0.665536, "revenue_stability_5y": 0.175234, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00437158, "price_return_3m": 0.0233853, "price_return_6m": 1.16745283, "price_return_9m": 3.06925257, "price_return_12m": 2.60392157, "price_return_12m_ex1m": 2.58823529, "distance_from_52w_high": 0, "distance_from_52w_low": 3.26311639, "relative_strength": 2.50395799, "local_beta": -0.001, "volatility_252d": 0.855599, "volatility_60d": 2.015208, "max_drawdown_12m": -0.24084378, "revenue_ttm": 279622000, "gross_profit_ttm": 144778000, "ebit_ttm": -9782000, "ebitda_ttm": 44349000, "net_income_ttm": -76524000, "eps_diluted_ttm": -3.88133475, "operating_cash_flow_ttm": 20324000, "capital_expenditure_ttm": 6180000, "fcf_ttm": 26504000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53828000, "cash_and_equivalents": 28924000, "total_current_assets": 83095000, "total_current_liabilities": 79278000, "net_ppe": null, "total_assets": 396112000, "total_debt": 297553000, "total_equity": -191505000, "net_working_capital": -22664000, "book_value_per_share": -9.71322737, "retained_earnings": -652788000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -492608000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 2, "all_cap_buyback_rank": 20, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 285945000, "cost_of_revenue": 128012000, "gross_profit": 157933000, "ebit": -11178000, "ebitda": 45021000, "pretax_income": -64555000, "tax_provision": -1579000, "net_income": -62976000, "net_income_to_common": -62976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26730000, "total_current_assets": 85925000, "total_assets": 410545000, "short_term_debt": 2435000, "long_term_debt": 295237000, "total_debt": 297672000, "total_liabilities": 574325000, "total_equity": -163780000, "shares_outstanding": 19715898000, "goodwill_and_intangibles": 311849000 }, "cash_flow": { "operating_cash_flow": 18487000, "capital_expenditure": 9840000, "free_cash_flow": 28327000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286560, "ticker_id": 2411, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11178000", "ebitda": "45021000", "netIncome": "-62976000", "grossProfit": "157933000", "depreciation": "None", "totalRevenue": "285945000", "costOfRevenue": "128012000", "interestIncome": "649000", "incomeBeforeTax": "-64555000", "interestExpense": "53377000", "operatingIncome": "-12489000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1579000", "reportedCurrency": "USD", "netInterestIncome": "-52728000", "nonInterestIncome": "None", "operatingExpenses": "170422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56199000", "sellingGeneralAndAdministrative": "115531000", "netIncomeFromContinuingOperations": "-62976000" }, "balance": { "goodwill": "228844000", "inventory": "3170000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "410545000", "longTermDebt": "295237000", "shortTermDebt": "2435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "83005000", "reportedCurrency": "USD", "retainedEarnings": "-624332000", "totalLiabilities": "574325000", "otherCurrentAssets": "9022000", "totalCurrentAssets": "85925000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324620000", "currentAccountsPayable": "12353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3714000", "totalShareholderEquity": "-163780000", "capitalLeaseObligations": "1864000", "otherCurrentLiabilities": "48124000", "totalCurrentLiabilities": "72003000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "502322000", "cashAndShortTermInvestments": "26730000", "commonStockSharesOutstanding": "19715898000", "intangibleAssetsExcludingGoodwill": "83005000", "cashAndCashEquivalentsAtCarryingValue": "26730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62976000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1168000", "operatingCashflow": "18487000", "capitalExpenditures": "9840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2068000", "cashflowFromInvestment": "-9590000", "stockBasedCompensation": "2095000", "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": "56199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285945000, "cost_of_revenue": 128012000, "gross_profit": 157933000, "research_and_development": null, "selling_general_admin": 115531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11178000, "depreciation_amortisation": 56199000, "ebitda": 45021000, "interest_expense": 53377000, "interest_income": null, "other_non_operating": null, "pretax_income": -64555000, "tax_provision": -1579000, "effective_tax_rate": null, "net_income": -62976000, "net_income_continuing_ops": -62976000, "net_income_to_common": -62976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26730000, "short_term_investments": null, "net_receivables": 47003000, "inventory": 3170000, "other_current_assets": null, "total_current_assets": 85925000, "net_ppe": null, "goodwill": 228844000, "intangible_assets": 83005000, "goodwill_and_intangibles": 311849000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 324620000, "total_assets": 410545000, "short_term_debt": 2435000, "accounts_payable": 12353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72003000, "long_term_debt": 295237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 502322000, "total_liabilities": 574325000, "total_debt": 297672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -624332000, "total_equity": -163780000, "shares_outstanding": 19715898000, "operating_cash_flow": 18487000, "stock_based_compensation": 2095000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2068000, "free_cash_flow": 28327000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11178000", "ebitda": "45021000", "netIncome": "-62976000", "grossProfit": "157933000", "depreciation": "None", "totalRevenue": "285945000", "costOfRevenue": "128012000", "interestIncome": "649000", "incomeBeforeTax": "-64555000", "interestExpense": "53377000", "operatingIncome": "-12489000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1579000", "reportedCurrency": "USD", "netInterestIncome": "-52728000", "nonInterestIncome": "None", "operatingExpenses": "170422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56199000", "sellingGeneralAndAdministrative": "115531000", "netIncomeFromContinuingOperations": "-62976000" }, "balance": { "goodwill": "228844000", "inventory": "3170000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "410545000", "longTermDebt": "295237000", "shortTermDebt": "2435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "83005000", "reportedCurrency": "USD", "retainedEarnings": "-624332000", "totalLiabilities": "574325000", "otherCurrentAssets": "9022000", "totalCurrentAssets": "85925000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324620000", "currentAccountsPayable": "12353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3714000", "totalShareholderEquity": "-163780000", "capitalLeaseObligations": "1864000", "otherCurrentLiabilities": "48124000", "totalCurrentLiabilities": "72003000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "502322000", "cashAndShortTermInvestments": "26730000", "commonStockSharesOutstanding": "19715898000", "intangibleAssetsExcludingGoodwill": "83005000", "cashAndCashEquivalentsAtCarryingValue": "26730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62976000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1168000", "operatingCashflow": "18487000", "capitalExpenditures": "9840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2068000", "cashflowFromInvestment": "-9590000", "stockBasedCompensation": "2095000", "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": "56199000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 286087000, "cost_of_revenue": 126161000, "gross_profit": 159926000, "ebit": -99497000, "ebitda": -41995000, "pretax_income": -152013000, "tax_provision": -5937000, "net_income": -146076000, "net_income_to_common": -146076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19408000, "total_current_assets": 79963000, "total_assets": 455833000, "short_term_debt": 3281000, "long_term_debt": 295661000, "total_debt": 298942000, "total_liabilities": 555433000, "total_equity": -99600000, "shares_outstanding": 19246799, "goodwill_and_intangibles": 353901000 }, "cash_flow": { "operating_cash_flow": 9906000, "capital_expenditure": 2807000, "free_cash_flow": 12713000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286565, "ticker_id": 2411, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-99497000", "ebitda": "-41995000", "netIncome": "-146076000", "grossProfit": "159926000", "depreciation": "None", "totalRevenue": "286087000", "costOfRevenue": "126161000", "interestIncome": "1120000", "incomeBeforeTax": "-152013000", "interestExpense": "52516000", "operatingIncome": "-102793000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5937000", "reportedCurrency": "USD", "netInterestIncome": "-51396000", "nonInterestIncome": "None", "operatingExpenses": "262719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57502000", "sellingGeneralAndAdministrative": "140640000", "netIncomeFromContinuingOperations": "-146076000" }, "balance": { "goodwill": "228844000", "inventory": "6653000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "455833000", "longTermDebt": "295661000", "shortTermDebt": "3281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125057000", "reportedCurrency": "USD", "retainedEarnings": "-561356000", "totalLiabilities": "555433000", "otherCurrentAssets": "8270000", "totalCurrentAssets": "79963000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "375870000", "currentAccountsPayable": "14827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "307220000", "totalShareholderEquity": "-99600000", "capitalLeaseObligations": "9709000", "otherCurrentLiabilities": "31959000", "totalCurrentLiabilities": "66090000", "otherNonCurrentLiabilities": "14699000", "totalNonCurrentLiabilities": "489343000", "cashAndShortTermInvestments": "19408000", "commonStockSharesOutstanding": "19246799", "intangibleAssetsExcludingGoodwill": "125057000", "cashAndCashEquivalentsAtCarryingValue": "19408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146076000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1511000", "operatingCashflow": "9906000", "capitalExpenditures": "2807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3782000", "cashflowFromInvestment": "-13455000", "stockBasedCompensation": "8481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-431000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286087000, "cost_of_revenue": 126161000, "gross_profit": 159926000, "research_and_development": null, "selling_general_admin": 140640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -99497000, "depreciation_amortisation": 57502000, "ebitda": -41995000, "interest_expense": 52516000, "interest_income": null, "other_non_operating": null, "pretax_income": -152013000, "tax_provision": -5937000, "effective_tax_rate": null, "net_income": -146076000, "net_income_continuing_ops": -146076000, "net_income_to_common": -146076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19408000, "short_term_investments": null, "net_receivables": 45632000, "inventory": 6653000, "other_current_assets": null, "total_current_assets": 79963000, "net_ppe": null, "goodwill": 228844000, "intangible_assets": 125057000, "goodwill_and_intangibles": 353901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 375870000, "total_assets": 455833000, "short_term_debt": 3281000, "accounts_payable": 14827000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66090000, "long_term_debt": 295661000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 489343000, "total_liabilities": 555433000, "total_debt": 298942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -561356000, "total_equity": -99600000, "shares_outstanding": 19246799, "operating_cash_flow": 9906000, "stock_based_compensation": 8481000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13455000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3782000, "free_cash_flow": 12713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-99497000", "ebitda": "-41995000", "netIncome": "-146076000", "grossProfit": "159926000", "depreciation": "None", "totalRevenue": "286087000", "costOfRevenue": "126161000", "interestIncome": "1120000", "incomeBeforeTax": "-152013000", "interestExpense": "52516000", "operatingIncome": "-102793000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5937000", "reportedCurrency": "USD", "netInterestIncome": "-51396000", "nonInterestIncome": "None", "operatingExpenses": "262719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57502000", "sellingGeneralAndAdministrative": "140640000", "netIncomeFromContinuingOperations": "-146076000" }, "balance": { "goodwill": "228844000", "inventory": "6653000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "455833000", "longTermDebt": "295661000", "shortTermDebt": "3281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125057000", "reportedCurrency": "USD", "retainedEarnings": "-561356000", "totalLiabilities": "555433000", "otherCurrentAssets": "8270000", "totalCurrentAssets": "79963000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "375870000", "currentAccountsPayable": "14827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "307220000", "totalShareholderEquity": "-99600000", "capitalLeaseObligations": "9709000", "otherCurrentLiabilities": "31959000", "totalCurrentLiabilities": "66090000", "otherNonCurrentLiabilities": "14699000", "totalNonCurrentLiabilities": "489343000", "cashAndShortTermInvestments": "19408000", "commonStockSharesOutstanding": "19246799", "intangibleAssetsExcludingGoodwill": "125057000", "cashAndCashEquivalentsAtCarryingValue": "19408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146076000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1511000", "operatingCashflow": "9906000", "capitalExpenditures": "2807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3782000", "cashflowFromInvestment": "-13455000", "stockBasedCompensation": "8481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-431000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57502000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 276610000, "cost_of_revenue": 128563000, "gross_profit": 148047000, "ebit": -127968000, "ebitda": -67274000, "pretax_income": -171200000, "tax_provision": -4158000, "net_income": -167042000, "net_income_to_common": -167042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27137000, "total_current_assets": 101987000, "total_assets": 586984000, "short_term_debt": 3857000, "long_term_debt": 296109000, "total_debt": 299966000, "total_liabilities": 550011000, "total_equity": 36973000, "shares_outstanding": 16761645, "goodwill_and_intangibles": 462561000 }, "cash_flow": { "operating_cash_flow": -6419000, "capital_expenditure": 20230000, "free_cash_flow": 13811000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286570, "ticker_id": 2411, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-127968000", "ebitda": "-67274000", "netIncome": "-167042000", "grossProfit": "148047000", "depreciation": "None", "totalRevenue": "276610000", "costOfRevenue": "128563000", "interestIncome": "552000", "incomeBeforeTax": "-171200000", "interestExpense": "43209000", "operatingIncome": "9802000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4158000", "reportedCurrency": "USD", "netInterestIncome": "-42657000", "nonInterestIncome": "None", "operatingExpenses": "138245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60694000", "sellingGeneralAndAdministrative": "130188000", "netIncomeFromContinuingOperations": "-167042000" }, "balance": { "goodwill": "294974000", "inventory": "8215000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "586984000", "longTermDebt": "296109000", "shortTermDebt": "3857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167587000", "reportedCurrency": "USD", "retainedEarnings": "-415280000", "totalLiabilities": "550011000", "otherCurrentAssets": "12107000", "totalCurrentAssets": "101987000", "currentLongTermDebt": "2411000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "484997000", "currentAccountsPayable": "23983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309412000", "totalShareholderEquity": "36973000", "capitalLeaseObligations": "10998000", "otherCurrentLiabilities": "29471000", "totalCurrentLiabilities": "71969000", "otherNonCurrentLiabilities": "14568000", "totalNonCurrentLiabilities": "478042000", "cashAndShortTermInvestments": "27137000", "commonStockSharesOutstanding": "16761645", "intangibleAssetsExcludingGoodwill": "167587000", "cashAndCashEquivalentsAtCarryingValue": "27137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1973000", "operatingCashflow": "-6419000", "capitalExpenditures": "20230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18906000", "cashflowFromInvestment": "-20230000", "stockBasedCompensation": "11251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2754000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276610000, "cost_of_revenue": 128563000, "gross_profit": 148047000, "research_and_development": null, "selling_general_admin": 130188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -127968000, "depreciation_amortisation": 60694000, "ebitda": -67274000, "interest_expense": 43209000, "interest_income": null, "other_non_operating": null, "pretax_income": -171200000, "tax_provision": -4158000, "effective_tax_rate": null, "net_income": -167042000, "net_income_continuing_ops": -167042000, "net_income_to_common": -167042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27137000, "short_term_investments": null, "net_receivables": 54528000, "inventory": 8215000, "other_current_assets": null, "total_current_assets": 101987000, "net_ppe": null, "goodwill": 294974000, "intangible_assets": 167587000, "goodwill_and_intangibles": 462561000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 484997000, "total_assets": 586984000, "short_term_debt": 3857000, "accounts_payable": 23983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71969000, "long_term_debt": 296109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 478042000, "total_liabilities": 550011000, "total_debt": 299966000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -415280000, "total_equity": 36973000, "shares_outstanding": 16761645, "operating_cash_flow": -6419000, "stock_based_compensation": 11251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20230000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18906000, "free_cash_flow": 13811000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-127968000", "ebitda": "-67274000", "netIncome": "-167042000", "grossProfit": "148047000", "depreciation": "None", "totalRevenue": "276610000", "costOfRevenue": "128563000", "interestIncome": "552000", "incomeBeforeTax": "-171200000", "interestExpense": "43209000", "operatingIncome": "9802000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4158000", "reportedCurrency": "USD", "netInterestIncome": "-42657000", "nonInterestIncome": "None", "operatingExpenses": "138245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60694000", "sellingGeneralAndAdministrative": "130188000", "netIncomeFromContinuingOperations": "-167042000" }, "balance": { "goodwill": "294974000", "inventory": "8215000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "586984000", "longTermDebt": "296109000", "shortTermDebt": "3857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167587000", "reportedCurrency": "USD", "retainedEarnings": "-415280000", "totalLiabilities": "550011000", "otherCurrentAssets": "12107000", "totalCurrentAssets": "101987000", "currentLongTermDebt": "2411000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "484997000", "currentAccountsPayable": "23983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309412000", "totalShareholderEquity": "36973000", "capitalLeaseObligations": "10998000", "otherCurrentLiabilities": "29471000", "totalCurrentLiabilities": "71969000", "otherNonCurrentLiabilities": "14568000", "totalNonCurrentLiabilities": "478042000", "cashAndShortTermInvestments": "27137000", "commonStockSharesOutstanding": "16761645", "intangibleAssetsExcludingGoodwill": "167587000", "cashAndCashEquivalentsAtCarryingValue": "27137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1973000", "operatingCashflow": "-6419000", "capitalExpenditures": "20230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18906000", "cashflowFromInvestment": "-20230000", "stockBasedCompensation": "11251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2754000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60694000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 268447000, "cost_of_revenue": 129154000, "gross_profit": 139293000, "ebit": -84782000, "ebitda": -28065000, "pretax_income": -116617000, "tax_provision": -10417000, "net_income": -106200000, "net_income_to_common": -106200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34645000, "total_current_assets": 103220000, "total_assets": 688681000, "short_term_debt": 7271000, "long_term_debt": 413910000, "total_debt": 421181000, "total_liabilities": 508009000, "total_equity": 180672000, "shares_outstanding": 15142181, "goodwill_and_intangibles": 562210000 }, "cash_flow": { "operating_cash_flow": 16356000, "capital_expenditure": 16545000, "free_cash_flow": 32901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286575, "ticker_id": 2411, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-84782000", "ebitda": "-28065000", "netIncome": "-106200000", "grossProfit": "139293000", "depreciation": "None", "totalRevenue": "268447000", "costOfRevenue": "129154000", "interestIncome": "464000", "incomeBeforeTax": "-116617000", "interestExpense": "31835000", "operatingIncome": "85372000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10417000", "reportedCurrency": "USD", "netInterestIncome": "-31371000", "nonInterestIncome": "None", "operatingExpenses": "53921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "254000", "costofGoodsAndServicesSold": "129154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56717000", "sellingGeneralAndAdministrative": "112220000", "netIncomeFromContinuingOperations": "-105422000" }, "balance": { "goodwill": "369706000", "inventory": "10051000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "688681000", "longTermDebt": "413910000", "shortTermDebt": "7271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "192504000", "reportedCurrency": "USD", "retainedEarnings": "-248238000", "totalLiabilities": "508009000", "otherCurrentAssets": "11749000", "totalCurrentAssets": "103220000", "currentLongTermDebt": "5345000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "585461000", "currentAccountsPayable": "17835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21918000", "shortLongTermDebtTotal": "430456000", "totalShareholderEquity": "180672000", "capitalLeaseObligations": "11086000", "otherCurrentLiabilities": "12898000", "totalCurrentLiabilities": "48841000", "otherNonCurrentLiabilities": "10791000", "totalNonCurrentLiabilities": "459168000", "cashAndShortTermInvestments": "34645000", "commonStockSharesOutstanding": "15142181", "intangibleAssetsExcludingGoodwill": "192504000", "cashAndCashEquivalentsAtCarryingValue": "34645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "6542000", "operatingCashflow": "16356000", "capitalExpenditures": "16545000", "changeInReceivables": "8962000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4694000", "cashflowFromInvestment": "-62547000", "stockBasedCompensation": "10296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-50885000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 268447000, "cost_of_revenue": 129154000, "gross_profit": 139293000, "research_and_development": null, "selling_general_admin": 112220000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -84782000, "depreciation_amortisation": 56717000, "ebitda": -28065000, "interest_expense": 31835000, "interest_income": null, "other_non_operating": null, "pretax_income": -116617000, "tax_provision": -10417000, "effective_tax_rate": null, "net_income": -106200000, "net_income_continuing_ops": -105422000, "net_income_to_common": -106200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34645000, "short_term_investments": null, "net_receivables": 46775000, "inventory": 10051000, "other_current_assets": null, "total_current_assets": 103220000, "net_ppe": null, "goodwill": 369706000, "intangible_assets": 192504000, "goodwill_and_intangibles": 562210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 585461000, "total_assets": 688681000, "short_term_debt": 7271000, "accounts_payable": 17835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48841000, "long_term_debt": 413910000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 459168000, "total_liabilities": 508009000, "total_debt": 421181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248238000, "total_equity": 180672000, "shares_outstanding": 15142181, "operating_cash_flow": 16356000, "stock_based_compensation": 10296000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16545000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62547000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4694000, "free_cash_flow": 32901000, "net_change_in_cash": -50885000 }, "raw_data": { "income": { "ebit": "-84782000", "ebitda": "-28065000", "netIncome": "-106200000", "grossProfit": "139293000", "depreciation": "None", "totalRevenue": "268447000", "costOfRevenue": "129154000", "interestIncome": "464000", "incomeBeforeTax": "-116617000", "interestExpense": "31835000", "operatingIncome": "85372000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10417000", "reportedCurrency": "USD", "netInterestIncome": "-31371000", "nonInterestIncome": "None", "operatingExpenses": "53921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "254000", "costofGoodsAndServicesSold": "129154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56717000", "sellingGeneralAndAdministrative": "112220000", "netIncomeFromContinuingOperations": "-105422000" }, "balance": { "goodwill": "369706000", "inventory": "10051000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "688681000", "longTermDebt": "413910000", "shortTermDebt": "7271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "192504000", "reportedCurrency": "USD", "retainedEarnings": "-248238000", "totalLiabilities": "508009000", "otherCurrentAssets": "11749000", "totalCurrentAssets": "103220000", "currentLongTermDebt": "5345000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "585461000", "currentAccountsPayable": "17835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21918000", "shortLongTermDebtTotal": "430456000", "totalShareholderEquity": "180672000", "capitalLeaseObligations": "11086000", "otherCurrentLiabilities": "12898000", "totalCurrentLiabilities": "48841000", "otherNonCurrentLiabilities": "10791000", "totalNonCurrentLiabilities": "459168000", "cashAndShortTermInvestments": "34645000", "commonStockSharesOutstanding": "15142181", "intangibleAssetsExcludingGoodwill": "192504000", "cashAndCashEquivalentsAtCarryingValue": "34645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "6542000", "operatingCashflow": "16356000", "capitalExpenditures": "16545000", "changeInReceivables": "8962000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4694000", "cashflowFromInvestment": "-62547000", "stockBasedCompensation": "10296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-50885000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56717000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 248435000, "cost_of_revenue": 121360000, "gross_profit": 127075000, "ebit": -15459000, "ebitda": 34872000, "pretax_income": -33552000, "tax_provision": -8776000, "net_income": -24776000, "net_income_to_common": -24776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85976000, "total_current_assets": 161358000, "total_assets": 760337000, "short_term_debt": 3517000, "long_term_debt": 399115000, "total_debt": 402632000, "total_liabilities": 492815000, "total_equity": 267522000, "shares_outstanding": 8386609, "goodwill_and_intangibles": 585965000 }, "cash_flow": { "operating_cash_flow": -14758000, "capital_expenditure": 13419000, "free_cash_flow": -1339000, "dividends_paid": 9470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286580, "ticker_id": 2411, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15459000", "ebitda": "34872000", "netIncome": "-24776000", "grossProfit": "127075000", "depreciation": "None", "totalRevenue": "248435000", "costOfRevenue": "121360000", "interestIncome": "None", "incomeBeforeTax": "-33552000", "interestExpense": "23260000", "operatingIncome": "-15559000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-8776000", "reportedCurrency": "USD", "netInterestIncome": "-23260000", "nonInterestIncome": "None", "operatingExpenses": "142634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50331000", "sellingGeneralAndAdministrative": "91733000", "netIncomeFromContinuingOperations": "-24453000" }, "balance": { "goodwill": "383415000", "inventory": "15470000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "760337000", "longTermDebt": "399115000", "shortTermDebt": "3517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "202550000", "reportedCurrency": "USD", "retainedEarnings": "-142337000", "totalLiabilities": "492815000", "otherCurrentAssets": "7363000", "totalCurrentAssets": "161358000", "currentLongTermDebt": "3326000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598979000", "currentAccountsPayable": "16004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12240000", "shortLongTermDebtTotal": "402632000", "totalShareholderEquity": "267522000", "capitalLeaseObligations": "455000", "otherCurrentLiabilities": "22162000", "totalCurrentLiabilities": "49039000", "otherNonCurrentLiabilities": "2884000", "totalNonCurrentLiabilities": "443776000", "cashAndShortTermInvestments": "85976000", "commonStockSharesOutstanding": "8386609", "intangibleAssetsExcludingGoodwill": "202550000", "cashAndCashEquivalentsAtCarryingValue": "85976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24776000", "profitLoss": "None", "dividendPayout": "9470000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9875000", "operatingCashflow": "-14758000", "capitalExpenditures": "13419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104053000", "cashflowFromInvestment": "-13419000", "stockBasedCompensation": "4564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-229915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248435000, "cost_of_revenue": 121360000, "gross_profit": 127075000, "research_and_development": null, "selling_general_admin": 91733000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15459000, "depreciation_amortisation": 50331000, "ebitda": 34872000, "interest_expense": 23260000, "interest_income": null, "other_non_operating": null, "pretax_income": -33552000, "tax_provision": -8776000, "effective_tax_rate": null, "net_income": -24776000, "net_income_continuing_ops": -24453000, "net_income_to_common": -24776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85976000, "short_term_investments": null, "net_receivables": 52549000, "inventory": 15470000, "other_current_assets": null, "total_current_assets": 161358000, "net_ppe": null, "goodwill": 383415000, "intangible_assets": 202550000, "goodwill_and_intangibles": 585965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 598979000, "total_assets": 760337000, "short_term_debt": 3517000, "accounts_payable": 16004000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49039000, "long_term_debt": 399115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 443776000, "total_liabilities": 492815000, "total_debt": 402632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142337000, "total_equity": 267522000, "shares_outstanding": 8386609, "operating_cash_flow": -14758000, "stock_based_compensation": 4564000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13419000, "dividends_paid": 9470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104053000, "free_cash_flow": -1339000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15459000", "ebitda": "34872000", "netIncome": "-24776000", "grossProfit": "127075000", "depreciation": "None", "totalRevenue": "248435000", "costOfRevenue": "121360000", "interestIncome": "None", "incomeBeforeTax": "-33552000", "interestExpense": "23260000", "operatingIncome": "-15559000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-8776000", "reportedCurrency": "USD", "netInterestIncome": "-23260000", "nonInterestIncome": "None", "operatingExpenses": "142634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50331000", "sellingGeneralAndAdministrative": "91733000", "netIncomeFromContinuingOperations": "-24453000" }, "balance": { "goodwill": "383415000", "inventory": "15470000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "760337000", "longTermDebt": "399115000", "shortTermDebt": "3517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "202550000", "reportedCurrency": "USD", "retainedEarnings": "-142337000", "totalLiabilities": "492815000", "otherCurrentAssets": "7363000", "totalCurrentAssets": "161358000", "currentLongTermDebt": "3326000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598979000", "currentAccountsPayable": "16004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12240000", "shortLongTermDebtTotal": "402632000", "totalShareholderEquity": "267522000", "capitalLeaseObligations": "455000", "otherCurrentLiabilities": "22162000", "totalCurrentLiabilities": "49039000", "otherNonCurrentLiabilities": "2884000", "totalNonCurrentLiabilities": "443776000", "cashAndShortTermInvestments": "85976000", "commonStockSharesOutstanding": "8386609", "intangibleAssetsExcludingGoodwill": "202550000", "cashAndCashEquivalentsAtCarryingValue": "85976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24776000", "profitLoss": "None", "dividendPayout": "9470000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9875000", "operatingCashflow": "-14758000", "capitalExpenditures": "13419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104053000", "cashflowFromInvestment": "-13419000", "stockBasedCompensation": "4564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-229915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50331000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 213760000, "cost_of_revenue": 97930000, "gross_profit": 115830000, "ebit": -9541000, "ebitda": 42947000, "pretax_income": -40519000, "tax_provision": -5318000, "net_income": -35201000, "net_income_to_common": -35201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10321000, "total_current_assets": 62253000, "total_assets": 700019000, "short_term_debt": 4017000, "long_term_debt": 298404000, "total_debt": 302421000, "total_liabilities": 679803000, "total_equity": 20216000, "shares_outstanding": 6330035, "goodwill_and_intangibles": 622952000 }, "cash_flow": { "operating_cash_flow": 26471000, "capital_expenditure": 11969000, "free_cash_flow": 38440000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286585, "ticker_id": 2411, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9541000", "ebitda": "42947000", "netIncome": "-35201000", "grossProfit": "115830000", "depreciation": "None", "totalRevenue": "213760000", "costOfRevenue": "97930000", "interestIncome": "None", "incomeBeforeTax": "-40519000", "interestExpense": "23493000", "operatingIncome": "-9541000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5318000", "reportedCurrency": "USD", "netInterestIncome": "-23493000", "nonInterestIncome": "None", "operatingExpenses": "125371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52488000", "sellingGeneralAndAdministrative": "72883000", "netIncomeFromContinuingOperations": "-35201000" }, "balance": { "goodwill": "382749000", "inventory": "5842000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "700019000", "longTermDebt": "298404000", "shortTermDebt": "4017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "240203000", "reportedCurrency": "USD", "retainedEarnings": "-113726000", "totalLiabilities": "679803000", "otherCurrentAssets": "5429000", "totalCurrentAssets": "62253000", "currentLongTermDebt": "3161000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "637766000", "currentAccountsPayable": "22978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13709000", "shortLongTermDebtTotal": "302929000", "totalShareholderEquity": "20216000", "capitalLeaseObligations": "1364000", "otherCurrentLiabilities": "16644000", "totalCurrentLiabilities": "52220000", "otherNonCurrentLiabilities": "4377000", "totalNonCurrentLiabilities": "627583000", "cashAndShortTermInvestments": "10321000", "commonStockSharesOutstanding": "6330035", "intangibleAssetsExcludingGoodwill": "240203000", "cashAndCashEquivalentsAtCarryingValue": "10321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3027000", "operatingCashflow": "26471000", "capitalExpenditures": "11969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12718000", "cashflowFromInvestment": "-11603000", "stockBasedCompensation": "1161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 213760000, "cost_of_revenue": 97930000, "gross_profit": 115830000, "research_and_development": null, "selling_general_admin": 72883000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9541000, "depreciation_amortisation": 52488000, "ebitda": 42947000, "interest_expense": 23493000, "interest_income": null, "other_non_operating": null, "pretax_income": -40519000, "tax_provision": -5318000, "effective_tax_rate": null, "net_income": -35201000, "net_income_continuing_ops": -35201000, "net_income_to_common": -35201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10321000, "short_term_investments": null, "net_receivables": 40661000, "inventory": 5842000, "other_current_assets": null, "total_current_assets": 62253000, "net_ppe": null, "goodwill": 382749000, "intangible_assets": 240203000, "goodwill_and_intangibles": 622952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 637766000, "total_assets": 700019000, "short_term_debt": 4017000, "accounts_payable": 22978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52220000, "long_term_debt": 298404000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 627583000, "total_liabilities": 679803000, "total_debt": 302421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -113726000, "total_equity": 20216000, "shares_outstanding": 6330035, "operating_cash_flow": 26471000, "stock_based_compensation": 1161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12718000, "free_cash_flow": 38440000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9541000", "ebitda": "42947000", "netIncome": "-35201000", "grossProfit": "115830000", "depreciation": "None", "totalRevenue": "213760000", "costOfRevenue": "97930000", "interestIncome": "None", "incomeBeforeTax": "-40519000", "interestExpense": "23493000", "operatingIncome": "-9541000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5318000", "reportedCurrency": "USD", "netInterestIncome": "-23493000", "nonInterestIncome": "None", "operatingExpenses": "125371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52488000", "sellingGeneralAndAdministrative": "72883000", "netIncomeFromContinuingOperations": "-35201000" }, "balance": { "goodwill": "382749000", "inventory": "5842000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "700019000", "longTermDebt": "298404000", "shortTermDebt": "4017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "240203000", "reportedCurrency": "USD", "retainedEarnings": "-113726000", "totalLiabilities": "679803000", "otherCurrentAssets": "5429000", "totalCurrentAssets": "62253000", "currentLongTermDebt": "3161000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "637766000", "currentAccountsPayable": "22978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13709000", "shortLongTermDebtTotal": "302929000", "totalShareholderEquity": "20216000", "capitalLeaseObligations": "1364000", "otherCurrentLiabilities": "16644000", "totalCurrentLiabilities": "52220000", "otherNonCurrentLiabilities": "4377000", "totalNonCurrentLiabilities": "627583000", "cashAndShortTermInvestments": "10321000", "commonStockSharesOutstanding": "6330035", "intangibleAssetsExcludingGoodwill": "240203000", "cashAndCashEquivalentsAtCarryingValue": "10321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3027000", "operatingCashflow": "26471000", "capitalExpenditures": "11969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12718000", "cashflowFromInvestment": "-11603000", "stockBasedCompensation": "1161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52488000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 169152000, "cost_of_revenue": 63665000, "gross_profit": 105487000, "ebit": -7942000, "ebitda": 40189000, "pretax_income": -10502000, "tax_provision": 12941000, "net_income": -23443000, "net_income_to_common": -23443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8295000, "total_current_assets": 49139000, "total_assets": 724846000, "short_term_debt": 12376000, "long_term_debt": null, "total_debt": 12376000, "total_liabilities": 408611000, "total_equity": 316235000, "shares_outstanding": 62338870, "goodwill_and_intangibles": 659149000 }, "cash_flow": { "operating_cash_flow": 14253000, "capital_expenditure": 12882000, "free_cash_flow": 27135000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286589, "ticker_id": 2411, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7942000", "ebitda": "40189000", "netIncome": "-23443000", "grossProfit": "105487000", "depreciation": "None", "totalRevenue": "169152000", "costOfRevenue": "63665000", "interestIncome": "None", "incomeBeforeTax": "-10502000", "interestExpense": "24785000", "operatingIncome": "-11834000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12941000", "reportedCurrency": "USD", "netInterestIncome": "-24785000", "nonInterestIncome": "None", "operatingExpenses": "117321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48131000", "sellingGeneralAndAdministrative": "65298000", "netIncomeFromContinuingOperations": "-23443000" }, "balance": { "goodwill": "382247000", "inventory": "2710000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "724846000", "longTermDebt": "None", "shortTermDebt": "12376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "276902000", "reportedCurrency": "USD", "retainedEarnings": "-78525000", "totalLiabilities": "408611000", "otherCurrentAssets": "3331000", "totalCurrentAssets": "49139000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "675707000", "currentAccountsPayable": "15962000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15311000", "shortLongTermDebtTotal": "313238000", "totalShareholderEquity": "316235000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18292000", "totalCurrentLiabilities": "46630000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "361981000", "cashAndShortTermInvestments": "8295000", "commonStockSharesOutstanding": "62338870", "intangibleAssetsExcludingGoodwill": "276902000", "cashAndCashEquivalentsAtCarryingValue": "8295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-566000", "operatingCashflow": "14253000", "capitalExpenditures": "12882000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36998000", "cashflowFromInvestment": "-50370000", "stockBasedCompensation": "1682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169152000, "cost_of_revenue": 63665000, "gross_profit": 105487000, "research_and_development": null, "selling_general_admin": 65298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7942000, "depreciation_amortisation": 48131000, "ebitda": 40189000, "interest_expense": 24785000, "interest_income": null, "other_non_operating": null, "pretax_income": -10502000, "tax_provision": 12941000, "effective_tax_rate": null, "net_income": -23443000, "net_income_continuing_ops": -23443000, "net_income_to_common": -23443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8295000, "short_term_investments": null, "net_receivables": 34803000, "inventory": 2710000, "other_current_assets": null, "total_current_assets": 49139000, "net_ppe": null, "goodwill": 382247000, "intangible_assets": 276902000, "goodwill_and_intangibles": 659149000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 675707000, "total_assets": 724846000, "short_term_debt": 12376000, "accounts_payable": 15962000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46630000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 361981000, "total_liabilities": 408611000, "total_debt": 12376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78525000, "total_equity": 316235000, "shares_outstanding": 62338870, "operating_cash_flow": 14253000, "stock_based_compensation": 1682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12882000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50370000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36998000, "free_cash_flow": 27135000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7942000", "ebitda": "40189000", "netIncome": "-23443000", "grossProfit": "105487000", "depreciation": "None", "totalRevenue": "169152000", "costOfRevenue": "63665000", "interestIncome": "None", "incomeBeforeTax": "-10502000", "interestExpense": "24785000", "operatingIncome": "-11834000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12941000", "reportedCurrency": "USD", "netInterestIncome": "-24785000", "nonInterestIncome": "None", "operatingExpenses": "117321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48131000", "sellingGeneralAndAdministrative": "65298000", "netIncomeFromContinuingOperations": "-23443000" }, "balance": { "goodwill": "382247000", "inventory": "2710000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "724846000", "longTermDebt": "None", "shortTermDebt": "12376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "276902000", "reportedCurrency": "USD", "retainedEarnings": "-78525000", "totalLiabilities": "408611000", "otherCurrentAssets": "3331000", "totalCurrentAssets": "49139000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "675707000", "currentAccountsPayable": "15962000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15311000", "shortLongTermDebtTotal": "313238000", "totalShareholderEquity": "316235000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18292000", "totalCurrentLiabilities": "46630000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "361981000", "cashAndShortTermInvestments": "8295000", "commonStockSharesOutstanding": "62338870", "intangibleAssetsExcludingGoodwill": "276902000", "cashAndCashEquivalentsAtCarryingValue": "8295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-566000", "operatingCashflow": "14253000", "capitalExpenditures": "12882000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36998000", "cashflowFromInvestment": "-50370000", "stockBasedCompensation": "1682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48131000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 65819000, "cost_of_revenue": 39854000, "gross_profit": 25965000, "ebit": 574000, "ebitda": 13725000, "pretax_income": -28382000, "tax_provision": 74000, "net_income": -28456000, "net_income_to_common": -28456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28924000, "total_current_assets": 83095000, "total_assets": 396112000, "short_term_debt": 2443000, "long_term_debt": 295110000, "total_debt": 297553000, "total_liabilities": 587617000, "total_equity": -191505000, "shares_outstanding": 19715898, "goodwill_and_intangibles": 301103000 }, "cash_flow": { "operating_cash_flow": 4711000, "capital_expenditure": 156000, "free_cash_flow": 4867000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286558, "ticker_id": 2411, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "574000", "ebitda": "13725000", "netIncome": "-28456000", "grossProfit": "25965000", "depreciation": "None", "totalRevenue": "65819000", "costOfRevenue": "39854000", "interestIncome": "258000", "incomeBeforeTax": "-28382000", "interestExpense": "13428000", "operatingIncome": "574000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "-13170000", "nonInterestIncome": "None", "operatingExpenses": "25391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13151000", "sellingGeneralAndAdministrative": "30072000", "netIncomeFromContinuingOperations": "-28456000" }, "balance": { "goodwill": "228844000", "inventory": "3705000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "396112000", "longTermDebt": "295110000", "shortTermDebt": "2443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "72259000", "reportedCurrency": "USD", "retainedEarnings": "-652788000", "totalLiabilities": "587617000", "otherCurrentAssets": "6567000", "totalCurrentAssets": "83095000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313017000", "currentAccountsPayable": "13322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442916000", "totalShareholderEquity": "-191505000", "capitalLeaseObligations": "1762000", "otherCurrentLiabilities": "54831000", "totalCurrentLiabilities": "79278000", "otherNonCurrentLiabilities": "12991000", "totalNonCurrentLiabilities": "508338999", "cashAndShortTermInvestments": "28924000", "commonStockSharesOutstanding": "19715898", "intangibleAssetsExcludingGoodwill": "72259000", "cashAndCashEquivalentsAtCarryingValue": "28924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28456000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4711000", "capitalExpenditures": "156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-467000", "cashflowFromInvestment": "-1968000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65819000, "cost_of_revenue": 39854000, "gross_profit": 25965000, "research_and_development": null, "selling_general_admin": 30072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 574000, "depreciation_amortisation": 13151000, "ebitda": 13725000, "interest_expense": 13428000, "interest_income": null, "other_non_operating": null, "pretax_income": -28382000, "tax_provision": 74000, "effective_tax_rate": null, "net_income": -28456000, "net_income_continuing_ops": -28456000, "net_income_to_common": -28456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28924000, "short_term_investments": null, "net_receivables": 43899000, "inventory": 3705000, "other_current_assets": null, "total_current_assets": 83095000, "net_ppe": null, "goodwill": 228844000, "intangible_assets": 72259000, "goodwill_and_intangibles": 301103000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 313017000, "total_assets": 396112000, "short_term_debt": 2443000, "accounts_payable": 13322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79278000, "long_term_debt": 295110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 508338999, "total_liabilities": 587617000, "total_debt": 297553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -652788000, "total_equity": -191505000, "shares_outstanding": 19715898, "operating_cash_flow": 4711000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1968000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -467000, "free_cash_flow": 4867000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "574000", "ebitda": "13725000", "netIncome": "-28456000", "grossProfit": "25965000", "depreciation": "None", "totalRevenue": "65819000", "costOfRevenue": "39854000", "interestIncome": "258000", "incomeBeforeTax": "-28382000", "interestExpense": "13428000", "operatingIncome": "574000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "-13170000", "nonInterestIncome": "None", "operatingExpenses": "25391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13151000", "sellingGeneralAndAdministrative": "30072000", "netIncomeFromContinuingOperations": "-28456000" }, "balance": { "goodwill": "228844000", "inventory": "3705000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "396112000", "longTermDebt": "295110000", "shortTermDebt": "2443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "72259000", "reportedCurrency": "USD", "retainedEarnings": "-652788000", "totalLiabilities": "587617000", "otherCurrentAssets": "6567000", "totalCurrentAssets": "83095000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313017000", "currentAccountsPayable": "13322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442916000", "totalShareholderEquity": "-191505000", "capitalLeaseObligations": "1762000", "otherCurrentLiabilities": "54831000", "totalCurrentLiabilities": "79278000", "otherNonCurrentLiabilities": "12991000", "totalNonCurrentLiabilities": "508338999", "cashAndShortTermInvestments": "28924000", "commonStockSharesOutstanding": "19715898", "intangibleAssetsExcludingGoodwill": "72259000", "cashAndCashEquivalentsAtCarryingValue": "28924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28456000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4711000", "capitalExpenditures": "156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-467000", "cashflowFromInvestment": "-1968000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 73861000, "cost_of_revenue": 32337000, "gross_profit": 41524000, "ebit": -4448000, "ebitda": 9256000, "pretax_income": -18068000, "tax_provision": 415000, "net_income": -18483000, "net_income_to_common": -18483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26730000, "total_current_assets": 85925000, "total_assets": 410545000, "short_term_debt": 2435000, "long_term_debt": 295237000, "total_debt": 297672000, "total_liabilities": 574325000, "total_equity": -163780000, "shares_outstanding": 19715898, "goodwill_and_intangibles": 311849000 }, "cash_flow": { "operating_cash_flow": 10449000, "capital_expenditure": 3075000, "free_cash_flow": 13524000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286559, "ticker_id": 2411, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4448000", "ebitda": "9256000", "netIncome": "-18483000", "grossProfit": "41524000", "depreciation": "None", "totalRevenue": "73861000", "costOfRevenue": "32337000", "interestIncome": "180000", "incomeBeforeTax": "-18068000", "interestExpense": "13620000", "operatingIncome": "-601000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "415000", "reportedCurrency": "USD", "netInterestIncome": "-13440000", "nonInterestIncome": "None", "operatingExpenses": "42125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13704000", "sellingGeneralAndAdministrative": "28421000", "netIncomeFromContinuingOperations": "-18483000" }, "balance": { "goodwill": "228844000", "inventory": "3170000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "410545000", "longTermDebt": "295237000", "shortTermDebt": "2435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "83005000", "reportedCurrency": "USD", "retainedEarnings": "-624332000", "totalLiabilities": "574325000", "otherCurrentAssets": "6069000", "totalCurrentAssets": "85925000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324620000", "currentAccountsPayable": "12353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442863000", "totalShareholderEquity": "-163780000", "capitalLeaseObligations": "1864000", "otherCurrentLiabilities": "48124000", "totalCurrentLiabilities": "72003000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "502322000", "cashAndShortTermInvestments": "26730000", "commonStockSharesOutstanding": "19715898", "intangibleAssetsExcludingGoodwill": "83005000", "cashAndCashEquivalentsAtCarryingValue": "26730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10449000", "capitalExpenditures": "3075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-460000", "cashflowFromInvestment": "-2605000", "stockBasedCompensation": "-589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-41187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73861000, "cost_of_revenue": 32337000, "gross_profit": 41524000, "research_and_development": null, "selling_general_admin": 28421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4448000, "depreciation_amortisation": 13704000, "ebitda": 9256000, "interest_expense": 13620000, "interest_income": null, "other_non_operating": null, "pretax_income": -18068000, "tax_provision": 415000, "effective_tax_rate": null, "net_income": -18483000, "net_income_continuing_ops": -18483000, "net_income_to_common": -18483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26730000, "short_term_investments": null, "net_receivables": 49956000, "inventory": 3170000, "other_current_assets": null, "total_current_assets": 85925000, "net_ppe": null, "goodwill": 228844000, "intangible_assets": 83005000, "goodwill_and_intangibles": 311849000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 324620000, "total_assets": 410545000, "short_term_debt": 2435000, "accounts_payable": 12353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72003000, "long_term_debt": 295237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 502322000, "total_liabilities": 574325000, "total_debt": 297672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -624332000, "total_equity": -163780000, "shares_outstanding": 19715898, "operating_cash_flow": 10449000, "stock_based_compensation": -589000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3075000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2605000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -460000, "free_cash_flow": 13524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4448000", "ebitda": "9256000", "netIncome": "-18483000", "grossProfit": "41524000", "depreciation": "None", "totalRevenue": "73861000", "costOfRevenue": "32337000", "interestIncome": "180000", "incomeBeforeTax": "-18068000", "interestExpense": "13620000", "operatingIncome": "-601000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "415000", "reportedCurrency": "USD", "netInterestIncome": "-13440000", "nonInterestIncome": "None", "operatingExpenses": "42125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13704000", "sellingGeneralAndAdministrative": "28421000", "netIncomeFromContinuingOperations": "-18483000" }, "balance": { "goodwill": "228844000", "inventory": "3170000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "410545000", "longTermDebt": "295237000", "shortTermDebt": "2435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "83005000", "reportedCurrency": "USD", "retainedEarnings": "-624332000", "totalLiabilities": "574325000", "otherCurrentAssets": "6069000", "totalCurrentAssets": "85925000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324620000", "currentAccountsPayable": "12353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442863000", "totalShareholderEquity": "-163780000", "capitalLeaseObligations": "1864000", "otherCurrentLiabilities": "48124000", "totalCurrentLiabilities": "72003000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "502322000", "cashAndShortTermInvestments": "26730000", "commonStockSharesOutstanding": "19715898", "intangibleAssetsExcludingGoodwill": "83005000", "cashAndCashEquivalentsAtCarryingValue": "26730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10449000", "capitalExpenditures": "3075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-460000", "cashflowFromInvestment": "-2605000", "stockBasedCompensation": "-589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-41187000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 68692000, "cost_of_revenue": 30743000, "gross_profit": 37949000, "ebit": -3755000, "ebitda": 9945000, "pretax_income": -17296000, "tax_provision": -4589000, "net_income": -12707000, "net_income_to_common": -12707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19288000, "total_current_assets": 82152000, "total_assets": 423382000, "short_term_debt": 3063000, "long_term_debt": 295325000, "total_debt": 298388000, "total_liabilities": 569096000, "total_equity": -145714000, "shares_outstanding": 19899188, "goodwill_and_intangibles": 322412000 }, "cash_flow": { "operating_cash_flow": 1063000, "capital_expenditure": 184000, "free_cash_flow": 1247000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286561, "ticker_id": 2411, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3755000", "ebitda": "9945000", "netIncome": "-12707000", "grossProfit": "37949000", "depreciation": "None", "totalRevenue": "68692000", "costOfRevenue": "30743000", "interestIncome": "159000", "incomeBeforeTax": "-17296000", "interestExpense": "13541000", "operatingIncome": "-4208000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4589000", "reportedCurrency": "USD", "netInterestIncome": "-13382000", "nonInterestIncome": "None", "operatingExpenses": "42157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13700000", "sellingGeneralAndAdministrative": "28457000", "netIncomeFromContinuingOperations": "-12707000" }, "balance": { "goodwill": "228844000", "inventory": "7362000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "423382000", "longTermDebt": "295325000", "shortTermDebt": "3063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "93568000", "reportedCurrency": "USD", "retainedEarnings": "-605849000", "totalLiabilities": "569096000", "otherCurrentAssets": "5626000", "totalCurrentAssets": "82152000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "341230000", "currentAccountsPayable": "17463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447947000", "totalShareholderEquity": "-145714000", "capitalLeaseObligations": "7145000", "otherCurrentLiabilities": "39790000", "totalCurrentLiabilities": "69112000", "otherNonCurrentLiabilities": "12703000", "totalNonCurrentLiabilities": "499984000", "cashAndShortTermInvestments": "19288000", "commonStockSharesOutstanding": "19899188", "intangibleAssetsExcludingGoodwill": "93568000", "cashAndCashEquivalentsAtCarryingValue": "19288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12707000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1063000", "capitalExpenditures": "184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-533000", "cashflowFromInvestment": "-2193000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68692000, "cost_of_revenue": 30743000, "gross_profit": 37949000, "research_and_development": null, "selling_general_admin": 28457000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3755000, "depreciation_amortisation": 13700000, "ebitda": 9945000, "interest_expense": 13541000, "interest_income": null, "other_non_operating": null, "pretax_income": -17296000, "tax_provision": -4589000, "effective_tax_rate": null, "net_income": -12707000, "net_income_continuing_ops": -12707000, "net_income_to_common": -12707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19288000, "short_term_investments": null, "net_receivables": 49876000, "inventory": 7362000, "other_current_assets": null, "total_current_assets": 82152000, "net_ppe": null, "goodwill": 228844000, "intangible_assets": 93568000, "goodwill_and_intangibles": 322412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 341230000, "total_assets": 423382000, "short_term_debt": 3063000, "accounts_payable": 17463000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69112000, "long_term_debt": 295325000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 499984000, "total_liabilities": 569096000, "total_debt": 298388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -605849000, "total_equity": -145714000, "shares_outstanding": 19899188, "operating_cash_flow": 1063000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2193000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -533000, "free_cash_flow": 1247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3755000", "ebitda": "9945000", "netIncome": "-12707000", "grossProfit": "37949000", "depreciation": "None", "totalRevenue": "68692000", "costOfRevenue": "30743000", "interestIncome": "159000", "incomeBeforeTax": "-17296000", "interestExpense": "13541000", "operatingIncome": "-4208000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4589000", "reportedCurrency": "USD", "netInterestIncome": "-13382000", "nonInterestIncome": "None", "operatingExpenses": "42157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13700000", "sellingGeneralAndAdministrative": "28457000", "netIncomeFromContinuingOperations": "-12707000" }, "balance": { "goodwill": "228844000", "inventory": "7362000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "423382000", "longTermDebt": "295325000", "shortTermDebt": "3063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "93568000", "reportedCurrency": "USD", "retainedEarnings": "-605849000", "totalLiabilities": "569096000", "otherCurrentAssets": "5626000", "totalCurrentAssets": "82152000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "341230000", "currentAccountsPayable": "17463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447947000", "totalShareholderEquity": "-145714000", "capitalLeaseObligations": "7145000", "otherCurrentLiabilities": "39790000", "totalCurrentLiabilities": "69112000", "otherNonCurrentLiabilities": "12703000", "totalNonCurrentLiabilities": "499984000", "cashAndShortTermInvestments": "19288000", "commonStockSharesOutstanding": "19899188", "intangibleAssetsExcludingGoodwill": "93568000", "cashAndCashEquivalentsAtCarryingValue": "19288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12707000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1063000", "capitalExpenditures": "184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-533000", "cashflowFromInvestment": "-2193000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13700000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 71250000, "cost_of_revenue": 31910000, "gross_profit": 39340000, "ebit": -2153000, "ebitda": 11423000, "pretax_income": -15392000, "tax_provision": 1486000, "net_income": -16878000, "net_income_to_common": -16878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20962000, "total_current_assets": 79223000, "total_assets": 432936000, "short_term_debt": 3082000, "long_term_debt": 295417000, "total_debt": 298499000, "total_liabilities": 566430000, "total_equity": -133494000, "shares_outstanding": 19580173, "goodwill_and_intangibles": 332960000 }, "cash_flow": { "operating_cash_flow": 4101000, "capital_expenditure": 2765000, "free_cash_flow": 6866000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286562, "ticker_id": 2411, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2153000", "ebitda": "11423000", "netIncome": "-16878000", "grossProfit": "39340000", "depreciation": "None", "totalRevenue": "71250000", "costOfRevenue": "31910000", "interestIncome": "166000", "incomeBeforeTax": "-15392000", "interestExpense": "13239000", "operatingIncome": "-5224000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1486000", "reportedCurrency": "USD", "netInterestIncome": "-13073000", "nonInterestIncome": "None", "operatingExpenses": "44564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13576000", "sellingGeneralAndAdministrative": "30988000", "netIncomeFromContinuingOperations": "-16878000" }, "balance": { "goodwill": "228844000", "inventory": "5721000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "432936000", "longTermDebt": "295417000", "shortTermDebt": "3082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "104116000", "reportedCurrency": "USD", "retainedEarnings": "-593142000", "totalLiabilities": "566430000", "otherCurrentAssets": "8114000", "totalCurrentAssets": "79223000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "353713000", "currentAccountsPayable": "19140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "304677000", "totalShareholderEquity": "-133494000", "capitalLeaseObligations": "7410000", "otherCurrentLiabilities": "32490000", "totalCurrentLiabilities": "71624000", "otherNonCurrentLiabilities": "12497000", "totalNonCurrentLiabilities": "494806000", "cashAndShortTermInvestments": "20962000", "commonStockSharesOutstanding": "19580173", "intangibleAssetsExcludingGoodwill": "104116000", "cashAndCashEquivalentsAtCarryingValue": "20962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4101000", "capitalExpenditures": "2765000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-563000", "cashflowFromInvestment": "-2515000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71250000, "cost_of_revenue": 31910000, "gross_profit": 39340000, "research_and_development": null, "selling_general_admin": 30988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2153000, "depreciation_amortisation": 13576000, "ebitda": 11423000, "interest_expense": 13239000, "interest_income": null, "other_non_operating": null, "pretax_income": -15392000, "tax_provision": 1486000, "effective_tax_rate": null, "net_income": -16878000, "net_income_continuing_ops": -16878000, "net_income_to_common": -16878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20962000, "short_term_investments": null, "net_receivables": 44426000, "inventory": 5721000, "other_current_assets": null, "total_current_assets": 79223000, "net_ppe": null, "goodwill": 228844000, "intangible_assets": 104116000, "goodwill_and_intangibles": 332960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 353713000, "total_assets": 432936000, "short_term_debt": 3082000, "accounts_payable": 19140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71624000, "long_term_debt": 295417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 494806000, "total_liabilities": 566430000, "total_debt": 298499000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -593142000, "total_equity": -133494000, "shares_outstanding": 19580173, "operating_cash_flow": 4101000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2765000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -563000, "free_cash_flow": 6866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2153000", "ebitda": "11423000", "netIncome": "-16878000", "grossProfit": "39340000", "depreciation": "None", "totalRevenue": "71250000", "costOfRevenue": "31910000", "interestIncome": "166000", "incomeBeforeTax": "-15392000", "interestExpense": "13239000", "operatingIncome": "-5224000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1486000", "reportedCurrency": "USD", "netInterestIncome": "-13073000", "nonInterestIncome": "None", "operatingExpenses": "44564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13576000", "sellingGeneralAndAdministrative": "30988000", "netIncomeFromContinuingOperations": "-16878000" }, "balance": { "goodwill": "228844000", "inventory": "5721000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "432936000", "longTermDebt": "295417000", "shortTermDebt": "3082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "104116000", "reportedCurrency": "USD", "retainedEarnings": "-593142000", "totalLiabilities": "566430000", "otherCurrentAssets": "8114000", "totalCurrentAssets": "79223000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "353713000", "currentAccountsPayable": "19140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "304677000", "totalShareholderEquity": "-133494000", "capitalLeaseObligations": "7410000", "otherCurrentLiabilities": "32490000", "totalCurrentLiabilities": "71624000", "otherNonCurrentLiabilities": "12497000", "totalNonCurrentLiabilities": "494806000", "cashAndShortTermInvestments": "20962000", "commonStockSharesOutstanding": "19580173", "intangibleAssetsExcludingGoodwill": "104116000", "cashAndCashEquivalentsAtCarryingValue": "20962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4101000", "capitalExpenditures": "2765000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-563000", "cashflowFromInvestment": "-2515000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13576000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 72142000, "cost_of_revenue": 33022000, "gross_profit": 39120000, "ebit": -822000, "ebitda": 13089000, "pretax_income": -13799000, "tax_provision": 1109000, "net_income": -14908000, "net_income_to_common": -14908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19656000, "total_current_assets": 80534000, "total_assets": 445134000, "short_term_debt": 3297000, "long_term_debt": 295528000, "total_debt": 298825000, "total_liabilities": 560033000, "total_equity": -114899000, "shares_outstanding": 19413486, "goodwill_and_intangibles": 343901000 }, "cash_flow": { "operating_cash_flow": 2874000, "capital_expenditure": 126000, "free_cash_flow": 3000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286563, "ticker_id": 2411, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-822000", "ebitda": "13089000", "netIncome": "-14908000", "grossProfit": "39120000", "depreciation": "None", "totalRevenue": "72142000", "costOfRevenue": "33022000", "interestIncome": "144000", "incomeBeforeTax": "-13799000", "interestExpense": "12977000", "operatingIncome": "-2456000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1109000", "reportedCurrency": "USD", "netInterestIncome": "-12833000", "nonInterestIncome": "None", "operatingExpenses": "41576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13911000", "sellingGeneralAndAdministrative": "27665000", "netIncomeFromContinuingOperations": "-14908000" }, "balance": { "goodwill": "228844000", "inventory": "6067000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "445134000", "longTermDebt": "295528000", "shortTermDebt": "3297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "115057000", "reportedCurrency": "USD", "retainedEarnings": "-576264000", "totalLiabilities": "560033000", "otherCurrentAssets": "7662000", "totalCurrentAssets": "80534000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364600000", "currentAccountsPayable": "18559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "306966000", "totalShareholderEquity": "-114899000", "capitalLeaseObligations": "9588000", "otherCurrentLiabilities": "26203000", "totalCurrentLiabilities": "65353000", "otherNonCurrentLiabilities": "15095000", "totalNonCurrentLiabilities": "494680000", "cashAndShortTermInvestments": "19656000", "commonStockSharesOutstanding": "19413486", "intangibleAssetsExcludingGoodwill": "115057000", "cashAndCashEquivalentsAtCarryingValue": "19656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1511000", "operatingCashflow": "2874000", "capitalExpenditures": "126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-512000", "cashflowFromInvestment": "-2277000", "stockBasedCompensation": "589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72142000, "cost_of_revenue": 33022000, "gross_profit": 39120000, "research_and_development": null, "selling_general_admin": 27665000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -822000, "depreciation_amortisation": 13911000, "ebitda": 13089000, "interest_expense": 12977000, "interest_income": null, "other_non_operating": null, "pretax_income": -13799000, "tax_provision": 1109000, "effective_tax_rate": null, "net_income": -14908000, "net_income_continuing_ops": -14908000, "net_income_to_common": -14908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19656000, "short_term_investments": null, "net_receivables": 47149000, "inventory": 6067000, "other_current_assets": null, "total_current_assets": 80534000, "net_ppe": null, "goodwill": 228844000, "intangible_assets": 115057000, "goodwill_and_intangibles": 343901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 364600000, "total_assets": 445134000, "short_term_debt": 3297000, "accounts_payable": 18559000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65353000, "long_term_debt": 295528000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 494680000, "total_liabilities": 560033000, "total_debt": 298825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -576264000, "total_equity": -114899000, "shares_outstanding": 19413486, "operating_cash_flow": 2874000, "stock_based_compensation": 589000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2277000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -512000, "free_cash_flow": 3000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-822000", "ebitda": "13089000", "netIncome": "-14908000", "grossProfit": "39120000", "depreciation": "None", "totalRevenue": "72142000", "costOfRevenue": "33022000", "interestIncome": "144000", "incomeBeforeTax": "-13799000", "interestExpense": "12977000", "operatingIncome": "-2456000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1109000", "reportedCurrency": "USD", "netInterestIncome": "-12833000", "nonInterestIncome": "None", "operatingExpenses": "41576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13911000", "sellingGeneralAndAdministrative": "27665000", "netIncomeFromContinuingOperations": "-14908000" }, "balance": { "goodwill": "228844000", "inventory": "6067000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "445134000", "longTermDebt": "295528000", "shortTermDebt": "3297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "115057000", "reportedCurrency": "USD", "retainedEarnings": "-576264000", "totalLiabilities": "560033000", "otherCurrentAssets": "7662000", "totalCurrentAssets": "80534000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364600000", "currentAccountsPayable": "18559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "306966000", "totalShareholderEquity": "-114899000", "capitalLeaseObligations": "9588000", "otherCurrentLiabilities": "26203000", "totalCurrentLiabilities": "65353000", "otherNonCurrentLiabilities": "15095000", "totalNonCurrentLiabilities": "494680000", "cashAndShortTermInvestments": "19656000", "commonStockSharesOutstanding": "19413486", "intangibleAssetsExcludingGoodwill": "115057000", "cashAndCashEquivalentsAtCarryingValue": "19656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1511000", "operatingCashflow": "2874000", "capitalExpenditures": "126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-512000", "cashflowFromInvestment": "-2277000", "stockBasedCompensation": "589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13911000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 73324000, "cost_of_revenue": 31984000, "gross_profit": 41340000, "ebit": -13089000, "ebitda": null, "pretax_income": -28899000, "tax_provision": null, "net_income": -25448000, "net_income_to_common": -25448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19408000, "total_current_assets": 79963000, "total_assets": 455833000, "short_term_debt": null, "long_term_debt": 295661000, "total_debt": 295661000, "total_liabilities": 555433000, "total_equity": -99600000, "shares_outstanding": 17008356, "goodwill_and_intangibles": 353901000 }, "cash_flow": { "operating_cash_flow": 2840000, "capital_expenditure": 1278000, "free_cash_flow": 4118000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286564, "ticker_id": 2411, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-25448000", "grossProfit": "41340000", "depreciation": "None", "totalRevenue": "73324000", "costOfRevenue": "31984000", "interestIncome": "233000", "incomeBeforeTax": "-28899000", "interestExpense": "13280000", "operatingIncome": "-13089000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-13047000", "nonInterestIncome": "None", "operatingExpenses": "86413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "40454000", "netIncomeFromContinuingOperations": "-25448000" }, "balance": { "goodwill": "228844000", "inventory": "6653000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "455833000", "longTermDebt": "295661000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125057000", "reportedCurrency": "USD", "retainedEarnings": "-561356000", "totalLiabilities": "555433000", "otherCurrentAssets": "1184000", "totalCurrentAssets": "79963000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "375870000", "currentAccountsPayable": "14827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-99600000", "capitalLeaseObligations": "9709000", "otherCurrentLiabilities": "7624000", "totalCurrentLiabilities": "66090000", "otherNonCurrentLiabilities": "14699000", "totalNonCurrentLiabilities": "489343000", "cashAndShortTermInvestments": "19408000", "commonStockSharesOutstanding": "17008356", "intangibleAssetsExcludingGoodwill": "125057000", "cashAndCashEquivalentsAtCarryingValue": "19408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2840000", "capitalExpenditures": "1278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73324000, "cost_of_revenue": 31984000, "gross_profit": 41340000, "research_and_development": null, "selling_general_admin": 40454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13089000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 13280000, "interest_income": null, "other_non_operating": null, "pretax_income": -28899000, "tax_provision": null, "effective_tax_rate": null, "net_income": -25448000, "net_income_continuing_ops": -25448000, "net_income_to_common": -25448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19408000, "short_term_investments": null, "net_receivables": 43980000, "inventory": 6653000, "other_current_assets": null, "total_current_assets": 79963000, "net_ppe": null, "goodwill": 228844000, "intangible_assets": 125057000, "goodwill_and_intangibles": 353901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 375870000, "total_assets": 455833000, "short_term_debt": null, "accounts_payable": 14827000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66090000, "long_term_debt": 295661000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 489343000, "total_liabilities": 555433000, "total_debt": 295661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -561356000, "total_equity": -99600000, "shares_outstanding": 17008356, "operating_cash_flow": 2840000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -396000, "free_cash_flow": 4118000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-25448000", "grossProfit": "41340000", "depreciation": "None", "totalRevenue": "73324000", "costOfRevenue": "31984000", "interestIncome": "233000", "incomeBeforeTax": "-28899000", "interestExpense": "13280000", "operatingIncome": "-13089000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-13047000", "nonInterestIncome": "None", "operatingExpenses": "86413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "40454000", "netIncomeFromContinuingOperations": "-25448000" }, "balance": { "goodwill": "228844000", "inventory": "6653000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "455833000", "longTermDebt": "295661000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125057000", "reportedCurrency": "USD", "retainedEarnings": "-561356000", "totalLiabilities": "555433000", "otherCurrentAssets": "1184000", "totalCurrentAssets": "79963000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "375870000", "currentAccountsPayable": "14827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-99600000", "capitalLeaseObligations": "9709000", "otherCurrentLiabilities": "7624000", "totalCurrentLiabilities": "66090000", "otherNonCurrentLiabilities": "14699000", "totalNonCurrentLiabilities": "489343000", "cashAndShortTermInvestments": "19408000", "commonStockSharesOutstanding": "17008356", "intangibleAssetsExcludingGoodwill": "125057000", "cashAndCashEquivalentsAtCarryingValue": "19408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2840000", "capitalExpenditures": "1278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "None", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 68920000, "cost_of_revenue": 30719000, "gross_profit": 38201000, "ebit": -6549000, "ebitda": 7665000, "pretax_income": -19820000, "tax_provision": -412000, "net_income": -19408000, "net_income_to_common": -19408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18607000, "total_current_assets": 83474000, "total_assets": 473915000, "short_term_debt": 3371000, "long_term_debt": 295761000, "total_debt": 299132000, "total_liabilities": 551152000, "total_equity": -77237000, "shares_outstanding": 19458102, "goodwill_and_intangibles": 367579000 }, "cash_flow": { "operating_cash_flow": 1176000, "capital_expenditure": 203000, "free_cash_flow": 1379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286566, "ticker_id": 2411, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6549000", "ebitda": "7665000", "netIncome": "-19408000", "grossProfit": "38201000", "depreciation": "None", "totalRevenue": "68920000", "costOfRevenue": "30719000", "interestIncome": "212000", "incomeBeforeTax": "-19820000", "interestExpense": "13271000", "operatingIncome": "-5626000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-412000", "reportedCurrency": "USD", "netInterestIncome": "-13059000", "nonInterestIncome": "None", "operatingExpenses": "43827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14214000", "sellingGeneralAndAdministrative": "29613000", "netIncomeFromContinuingOperations": "-19408000" }, "balance": { "goodwill": "228841000", "inventory": "7554000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "473915000", "longTermDebt": "295761000", "shortTermDebt": "3371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "138738000", "reportedCurrency": "USD", "retainedEarnings": "-535908000", "totalLiabilities": "551152000", "otherCurrentAssets": "10280000", "totalCurrentAssets": "83474000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390441000", "currentAccountsPayable": "22685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "307853000", "totalShareholderEquity": "-77237000", "capitalLeaseObligations": "10242000", "otherCurrentLiabilities": "25220000", "totalCurrentLiabilities": "64452000", "otherNonCurrentLiabilities": "15235000", "totalNonCurrentLiabilities": "486700000", "cashAndShortTermInvestments": "18607000", "commonStockSharesOutstanding": "19458102", "intangibleAssetsExcludingGoodwill": "138738000", "cashAndCashEquivalentsAtCarryingValue": "18607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19408000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-594000", "operatingCashflow": "1176000", "capitalExpenditures": "203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1647000", "cashflowFromInvestment": "-3393000", "stockBasedCompensation": "3963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-431000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68920000, "cost_of_revenue": 30719000, "gross_profit": 38201000, "research_and_development": null, "selling_general_admin": 29613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6549000, "depreciation_amortisation": 14214000, "ebitda": 7665000, "interest_expense": 13271000, "interest_income": null, "other_non_operating": null, "pretax_income": -19820000, "tax_provision": -412000, "effective_tax_rate": null, "net_income": -19408000, "net_income_continuing_ops": -19408000, "net_income_to_common": -19408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18607000, "short_term_investments": null, "net_receivables": 47033000, "inventory": 7554000, "other_current_assets": null, "total_current_assets": 83474000, "net_ppe": null, "goodwill": 228841000, "intangible_assets": 138738000, "goodwill_and_intangibles": 367579000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 390441000, "total_assets": 473915000, "short_term_debt": 3371000, "accounts_payable": 22685000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64452000, "long_term_debt": 295761000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 486700000, "total_liabilities": 551152000, "total_debt": 299132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -535908000, "total_equity": -77237000, "shares_outstanding": 19458102, "operating_cash_flow": 1176000, "stock_based_compensation": 3963000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1647000, "free_cash_flow": 1379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6549000", "ebitda": "7665000", "netIncome": "-19408000", "grossProfit": "38201000", "depreciation": "None", "totalRevenue": "68920000", "costOfRevenue": "30719000", "interestIncome": "212000", "incomeBeforeTax": "-19820000", "interestExpense": "13271000", "operatingIncome": "-5626000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-412000", "reportedCurrency": "USD", "netInterestIncome": "-13059000", "nonInterestIncome": "None", "operatingExpenses": "43827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14214000", "sellingGeneralAndAdministrative": "29613000", "netIncomeFromContinuingOperations": "-19408000" }, "balance": { "goodwill": "228841000", "inventory": "7554000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "473915000", "longTermDebt": "295761000", "shortTermDebt": "3371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "138738000", "reportedCurrency": "USD", "retainedEarnings": "-535908000", "totalLiabilities": "551152000", "otherCurrentAssets": "10280000", "totalCurrentAssets": "83474000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390441000", "currentAccountsPayable": "22685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "307853000", "totalShareholderEquity": "-77237000", "capitalLeaseObligations": "10242000", "otherCurrentLiabilities": "25220000", "totalCurrentLiabilities": "64452000", "otherNonCurrentLiabilities": "15235000", "totalNonCurrentLiabilities": "486700000", "cashAndShortTermInvestments": "18607000", "commonStockSharesOutstanding": "19458102", "intangibleAssetsExcludingGoodwill": "138738000", "cashAndCashEquivalentsAtCarryingValue": "18607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19408000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-594000", "operatingCashflow": "1176000", "capitalExpenditures": "203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1647000", "cashflowFromInvestment": "-3393000", "stockBasedCompensation": "3963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-431000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14214000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 67868000, "cost_of_revenue": 29245000, "gross_profit": 38623000, "ebit": -52712000, "ebitda": -38289000, "pretax_income": -65736999, "tax_provision": -1437000, "net_income": -64300000, "net_income_to_common": -64300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22260000, "total_current_assets": 88212000, "total_assets": 509794000, "short_term_debt": 4894000, "long_term_debt": 295863000, "total_debt": 300757000, "total_liabilities": 547621000, "total_equity": -37827000, "shares_outstanding": 19147677, "goodwill_and_intangibles": 397383000 }, "cash_flow": { "operating_cash_flow": 3986000, "capital_expenditure": 4099000, "free_cash_flow": 8085000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286567, "ticker_id": 2411, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52712000", "ebitda": "-38289000", "netIncome": "-64300000", "grossProfit": "38623000", "depreciation": "None", "totalRevenue": "67868000", "costOfRevenue": "29245000", "interestIncome": "375000", "incomeBeforeTax": "-65736999", "interestExpense": "13025000", "operatingIncome": "-57150000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1437000", "reportedCurrency": "USD", "netInterestIncome": "-12650000", "nonInterestIncome": "None", "operatingExpenses": "95773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14423000", "sellingGeneralAndAdministrative": "35969000", "netIncomeFromContinuingOperations": "-64300000" }, "balance": { "goodwill": "249324000", "inventory": "7842000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "509794000", "longTermDebt": "295863000", "shortTermDebt": "4894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "148059000", "reportedCurrency": "USD", "retainedEarnings": "-497167000", "totalLiabilities": "547621000", "otherCurrentAssets": "11443000", "totalCurrentAssets": "88212000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46667000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "421582000", "currentAccountsPayable": "21381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "450462000", "totalShareholderEquity": "-37827000", "capitalLeaseObligations": "10543000", "otherCurrentLiabilities": "28103000", "totalCurrentLiabilities": "64974999", "otherNonCurrentLiabilities": "14936000", "totalNonCurrentLiabilities": "482646001", "cashAndShortTermInvestments": "22260000", "commonStockSharesOutstanding": "19147677", "intangibleAssetsExcludingGoodwill": "148059000", "cashAndCashEquivalentsAtCarryingValue": "22260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-594000", "operatingCashflow": "3986000", "capitalExpenditures": "4099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-559000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67868000, "cost_of_revenue": 29245000, "gross_profit": 38623000, "research_and_development": null, "selling_general_admin": 35969000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52712000, "depreciation_amortisation": 14423000, "ebitda": -38289000, "interest_expense": 13025000, "interest_income": null, "other_non_operating": null, "pretax_income": -65736999, "tax_provision": -1437000, "effective_tax_rate": null, "net_income": -64300000, "net_income_continuing_ops": -64300000, "net_income_to_common": -64300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22260000, "short_term_investments": null, "net_receivables": 46667000, "inventory": 7842000, "other_current_assets": null, "total_current_assets": 88212000, "net_ppe": null, "goodwill": 249324000, "intangible_assets": 148059000, "goodwill_and_intangibles": 397383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 421582000, "total_assets": 509794000, "short_term_debt": 4894000, "accounts_payable": 21381000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64974999, "long_term_debt": 295863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 482646001, "total_liabilities": 547621000, "total_debt": 300757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -497167000, "total_equity": -37827000, "shares_outstanding": 19147677, "operating_cash_flow": 3986000, "stock_based_compensation": 3963000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -559000, "free_cash_flow": 8085000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52712000", "ebitda": "-38289000", "netIncome": "-64300000", "grossProfit": "38623000", "depreciation": "None", "totalRevenue": "67868000", "costOfRevenue": "29245000", "interestIncome": "375000", "incomeBeforeTax": "-65736999", "interestExpense": "13025000", "operatingIncome": "-57150000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1437000", "reportedCurrency": "USD", "netInterestIncome": "-12650000", "nonInterestIncome": "None", "operatingExpenses": "95773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14423000", "sellingGeneralAndAdministrative": "35969000", "netIncomeFromContinuingOperations": "-64300000" }, "balance": { "goodwill": "249324000", "inventory": "7842000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "509794000", "longTermDebt": "295863000", "shortTermDebt": "4894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "148059000", "reportedCurrency": "USD", "retainedEarnings": "-497167000", "totalLiabilities": "547621000", "otherCurrentAssets": "11443000", "totalCurrentAssets": "88212000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46667000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "421582000", "currentAccountsPayable": "21381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "450462000", "totalShareholderEquity": "-37827000", "capitalLeaseObligations": "10543000", "otherCurrentLiabilities": "28103000", "totalCurrentLiabilities": "64974999", "otherNonCurrentLiabilities": "14936000", "totalNonCurrentLiabilities": "482646001", "cashAndShortTermInvestments": "22260000", "commonStockSharesOutstanding": "19147677", "intangibleAssetsExcludingGoodwill": "148059000", "cashAndCashEquivalentsAtCarryingValue": "22260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-594000", "operatingCashflow": "3986000", "capitalExpenditures": "4099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-559000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14423000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 75975000, "cost_of_revenue": 34213000, "gross_profit": 41762000, "ebit": -5067000, "ebitda": 8539000, "pretax_income": -18007000, "tax_provision": -420000, "net_income": -17587000, "net_income_to_common": -17587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23025000, "total_current_assets": 98999000, "total_assets": 576616000, "short_term_debt": 3465000, "long_term_debt": 295984000, "total_debt": 299449000, "total_liabilities": 554282000, "total_equity": 22334000, "shares_outstanding": 18992074, "goodwill_and_intangibles": 453168000 }, "cash_flow": { "operating_cash_flow": 1904000, "capital_expenditure": 4685000, "free_cash_flow": 6589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286568, "ticker_id": 2411, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5067000", "ebitda": "8539000", "netIncome": "-17587000", "grossProfit": "41762000", "depreciation": "None", "totalRevenue": "75975000", "costOfRevenue": "34213000", "interestIncome": "300000", "incomeBeforeTax": "-18007000", "interestExpense": "12940000", "operatingIncome": "-7381000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-420000", "reportedCurrency": "USD", "netInterestIncome": "-12640000", "nonInterestIncome": "None", "operatingExpenses": "49143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13606000", "sellingGeneralAndAdministrative": "35537000", "netIncomeFromContinuingOperations": "-17587000" }, "balance": { "goodwill": "294770000", "inventory": "7605000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "576616000", "longTermDebt": "295984000", "shortTermDebt": "3465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "158398000", "reportedCurrency": "USD", "retainedEarnings": "-432867000", "totalLiabilities": "554282000", "otherCurrentAssets": "10098000", "totalCurrentAssets": "98999000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "477616999", "currentAccountsPayable": "22486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "450805000", "totalShareholderEquity": "22334000", "capitalLeaseObligations": "10961000", "otherCurrentLiabilities": "38077000", "totalCurrentLiabilities": "72293000", "otherNonCurrentLiabilities": "14679000", "totalNonCurrentLiabilities": "481989000", "cashAndShortTermInvestments": "23025000", "commonStockSharesOutstanding": "18992074", "intangibleAssetsExcludingGoodwill": "158398000", "cashAndCashEquivalentsAtCarryingValue": "23025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17587000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "594000", "operatingCashflow": "1904000", "capitalExpenditures": "4685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1180000", "cashflowFromInvestment": "-4685000", "stockBasedCompensation": "2708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2754000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75975000, "cost_of_revenue": 34213000, "gross_profit": 41762000, "research_and_development": null, "selling_general_admin": 35537000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5067000, "depreciation_amortisation": 13606000, "ebitda": 8539000, "interest_expense": 12940000, "interest_income": null, "other_non_operating": null, "pretax_income": -18007000, "tax_provision": -420000, "effective_tax_rate": null, "net_income": -17587000, "net_income_continuing_ops": -17587000, "net_income_to_common": -17587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23025000, "short_term_investments": null, "net_receivables": 58271000, "inventory": 7605000, "other_current_assets": null, "total_current_assets": 98999000, "net_ppe": null, "goodwill": 294770000, "intangible_assets": 158398000, "goodwill_and_intangibles": 453168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 477616999, "total_assets": 576616000, "short_term_debt": 3465000, "accounts_payable": 22486000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72293000, "long_term_debt": 295984000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 481989000, "total_liabilities": 554282000, "total_debt": 299449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -432867000, "total_equity": 22334000, "shares_outstanding": 18992074, "operating_cash_flow": 1904000, "stock_based_compensation": 2708000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4685000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1180000, "free_cash_flow": 6589000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5067000", "ebitda": "8539000", "netIncome": "-17587000", "grossProfit": "41762000", "depreciation": "None", "totalRevenue": "75975000", "costOfRevenue": "34213000", "interestIncome": "300000", "incomeBeforeTax": "-18007000", "interestExpense": "12940000", "operatingIncome": "-7381000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-420000", "reportedCurrency": "USD", "netInterestIncome": "-12640000", "nonInterestIncome": "None", "operatingExpenses": "49143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13606000", "sellingGeneralAndAdministrative": "35537000", "netIncomeFromContinuingOperations": "-17587000" }, "balance": { "goodwill": "294770000", "inventory": "7605000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "576616000", "longTermDebt": "295984000", "shortTermDebt": "3465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "158398000", "reportedCurrency": "USD", "retainedEarnings": "-432867000", "totalLiabilities": "554282000", "otherCurrentAssets": "10098000", "totalCurrentAssets": "98999000", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "477616999", "currentAccountsPayable": "22486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "450805000", "totalShareholderEquity": "22334000", "capitalLeaseObligations": "10961000", "otherCurrentLiabilities": "38077000", "totalCurrentLiabilities": "72293000", "otherNonCurrentLiabilities": "14679000", "totalNonCurrentLiabilities": "481989000", "cashAndShortTermInvestments": "23025000", "commonStockSharesOutstanding": "18992074", "intangibleAssetsExcludingGoodwill": "158398000", "cashAndCashEquivalentsAtCarryingValue": "23025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17587000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "594000", "operatingCashflow": "1904000", "capitalExpenditures": "4685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1180000", "cashflowFromInvestment": "-4685000", "stockBasedCompensation": "2708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2754000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13958000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 72466000, "cost_of_revenue": 35534000, "gross_profit": 36932000, "ebit": -12655000, "ebitda": null, "pretax_income": -33893000, "tax_provision": null, "net_income": -33692000, "net_income_to_common": -33692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27137000, "total_current_assets": 101987000, "total_assets": 586984000, "short_term_debt": null, "long_term_debt": 296109000, "total_debt": 296109000, "total_liabilities": 550011000, "total_equity": 36973000, "shares_outstanding": 16476529, "goodwill_and_intangibles": 462561000 }, "cash_flow": { "operating_cash_flow": -10912000, "capital_expenditure": 4634000, "free_cash_flow": -6278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286569, "ticker_id": 2411, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-33692000", "grossProfit": "36932000", "depreciation": "None", "totalRevenue": "72466000", "costOfRevenue": "35534000", "interestIncome": "None", "incomeBeforeTax": "-33893000", "interestExpense": "11992000", "operatingIncome": "-12655000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11440000", "nonInterestIncome": "None", "operatingExpenses": "85121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "34318000", "netIncomeFromContinuingOperations": "-33692000" }, "balance": { "goodwill": "294974000", "inventory": "8215000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "586984000", "longTermDebt": "296109000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167587000", "reportedCurrency": "USD", "retainedEarnings": "-415280000", "totalLiabilities": "550011000", "otherCurrentAssets": "2635000", "totalCurrentAssets": "101987000", "currentLongTermDebt": "2411000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "484997000", "currentAccountsPayable": "23983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "36973000", "capitalLeaseObligations": "10998000", "otherCurrentLiabilities": "11664000", "totalCurrentLiabilities": "74499000", "otherNonCurrentLiabilities": "14568000", "totalNonCurrentLiabilities": "475512000", "cashAndShortTermInvestments": "27137000", "commonStockSharesOutstanding": "16476529", "intangibleAssetsExcludingGoodwill": "167587000", "cashAndCashEquivalentsAtCarryingValue": "27137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33692000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10912000", "capitalExpenditures": "4634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22665000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72466000, "cost_of_revenue": 35534000, "gross_profit": 36932000, "research_and_development": null, "selling_general_admin": 34318000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12655000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 11992000, "interest_income": null, "other_non_operating": null, "pretax_income": -33893000, "tax_provision": null, "effective_tax_rate": null, "net_income": -33692000, "net_income_continuing_ops": -33692000, "net_income_to_common": -33692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27137000, "short_term_investments": null, "net_receivables": 52413000, "inventory": 8215000, "other_current_assets": null, "total_current_assets": 101987000, "net_ppe": null, "goodwill": 294974000, "intangible_assets": 167587000, "goodwill_and_intangibles": 462561000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 484997000, "total_assets": 586984000, "short_term_debt": null, "accounts_payable": 23983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74499000, "long_term_debt": 296109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 475512000, "total_liabilities": 550011000, "total_debt": 296109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -415280000, "total_equity": 36973000, "shares_outstanding": 16476529, "operating_cash_flow": -10912000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4634000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22665000, "free_cash_flow": -6278000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-33692000", "grossProfit": "36932000", "depreciation": "None", "totalRevenue": "72466000", "costOfRevenue": "35534000", "interestIncome": "None", "incomeBeforeTax": "-33893000", "interestExpense": "11992000", "operatingIncome": "-12655000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11440000", "nonInterestIncome": "None", "operatingExpenses": "85121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "34318000", "netIncomeFromContinuingOperations": "-33692000" }, "balance": { "goodwill": "294974000", "inventory": "8215000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "586984000", "longTermDebt": "296109000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167587000", "reportedCurrency": "USD", "retainedEarnings": "-415280000", "totalLiabilities": "550011000", "otherCurrentAssets": "2635000", "totalCurrentAssets": "101987000", "currentLongTermDebt": "2411000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "484997000", "currentAccountsPayable": "23983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "36973000", "capitalLeaseObligations": "10998000", "otherCurrentLiabilities": "11664000", "totalCurrentLiabilities": "74499000", "otherNonCurrentLiabilities": "14568000", "totalNonCurrentLiabilities": "475512000", "cashAndShortTermInvestments": "27137000", "commonStockSharesOutstanding": "16476529", "intangibleAssetsExcludingGoodwill": "167587000", "cashAndCashEquivalentsAtCarryingValue": "27137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33692000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10912000", "capitalExpenditures": "4634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22665000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 68633000, "cost_of_revenue": 30996000, "gross_profit": 37637000, "ebit": -9598000, "ebitda": 4859000, "pretax_income": -98454000, "tax_provision": -3093000, "net_income": -95361000, "net_income_to_common": -95361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19767000, "total_current_assets": 92226000, "total_assets": 586176000, "short_term_debt": 5701000, "long_term_debt": 412633000, "total_debt": 418334000, "total_liabilities": 515070000, "total_equity": 71106000, "shares_outstanding": 17331056, "goodwill_and_intangibles": 470628000 }, "cash_flow": { "operating_cash_flow": 3190000, "capital_expenditure": 818000, "free_cash_flow": 4008000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286571, "ticker_id": 2411, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9598000", "ebitda": "4859000", "netIncome": "-95361000", "grossProfit": "37637000", "depreciation": "None", "totalRevenue": "68633000", "costOfRevenue": "30996000", "interestIncome": "209000", "incomeBeforeTax": "-98454000", "interestExpense": "10615000", "operatingIncome": "-87853000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3093000", "reportedCurrency": "USD", "netInterestIncome": "-10615000", "nonInterestIncome": "None", "operatingExpenses": "125490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14457000", "sellingGeneralAndAdministrative": "32778000", "netIncomeFromContinuingOperations": "-95361000" }, "balance": { "goodwill": "294600000", "inventory": "9925000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "586176000", "longTermDebt": "412633000", "shortTermDebt": "5701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "176028000", "reportedCurrency": "USD", "retainedEarnings": "-381588000", "totalLiabilities": "515070000", "otherCurrentAssets": "13935000", "totalCurrentAssets": "92226000", "currentLongTermDebt": "4268000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "493950000", "currentAccountsPayable": "22455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22027000", "shortLongTermDebtTotal": "428075000", "totalShareholderEquity": "71106000", "capitalLeaseObligations": "11174000", "otherCurrentLiabilities": "24539000", "totalCurrentLiabilities": "62838000", "otherNonCurrentLiabilities": "15671000", "totalNonCurrentLiabilities": "452232000", "cashAndShortTermInvestments": "19767000", "commonStockSharesOutstanding": "17331056", "intangibleAssetsExcludingGoodwill": "176028000", "cashAndCashEquivalentsAtCarryingValue": "19767000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3190000", "capitalExpenditures": "818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1105000", "cashflowFromInvestment": "-5351000", "stockBasedCompensation": "3435000", "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": "14457000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68633000, "cost_of_revenue": 30996000, "gross_profit": 37637000, "research_and_development": null, "selling_general_admin": 32778000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9598000, "depreciation_amortisation": 14457000, "ebitda": 4859000, "interest_expense": 10615000, "interest_income": null, "other_non_operating": null, "pretax_income": -98454000, "tax_provision": -3093000, "effective_tax_rate": null, "net_income": -95361000, "net_income_continuing_ops": -95361000, "net_income_to_common": -95361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19767000, "short_term_investments": null, "net_receivables": 48599000, "inventory": 9925000, "other_current_assets": null, "total_current_assets": 92226000, "net_ppe": null, "goodwill": 294600000, "intangible_assets": 176028000, "goodwill_and_intangibles": 470628000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 493950000, "total_assets": 586176000, "short_term_debt": 5701000, "accounts_payable": 22455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62838000, "long_term_debt": 412633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 452232000, "total_liabilities": 515070000, "total_debt": 418334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -381588000, "total_equity": 71106000, "shares_outstanding": 17331056, "operating_cash_flow": 3190000, "stock_based_compensation": 3435000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5351000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1105000, "free_cash_flow": 4008000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9598000", "ebitda": "4859000", "netIncome": "-95361000", "grossProfit": "37637000", "depreciation": "None", "totalRevenue": "68633000", "costOfRevenue": "30996000", "interestIncome": "209000", "incomeBeforeTax": "-98454000", "interestExpense": "10615000", "operatingIncome": "-87853000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3093000", "reportedCurrency": "USD", "netInterestIncome": "-10615000", "nonInterestIncome": "None", "operatingExpenses": "125490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14457000", "sellingGeneralAndAdministrative": "32778000", "netIncomeFromContinuingOperations": "-95361000" }, "balance": { "goodwill": "294600000", "inventory": "9925000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "586176000", "longTermDebt": "412633000", "shortTermDebt": "5701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "176028000", "reportedCurrency": "USD", "retainedEarnings": "-381588000", "totalLiabilities": "515070000", "otherCurrentAssets": "13935000", "totalCurrentAssets": "92226000", "currentLongTermDebt": "4268000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "493950000", "currentAccountsPayable": "22455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22027000", "shortLongTermDebtTotal": "428075000", "totalShareholderEquity": "71106000", "capitalLeaseObligations": "11174000", "otherCurrentLiabilities": "24539000", "totalCurrentLiabilities": "62838000", "otherNonCurrentLiabilities": "15671000", "totalNonCurrentLiabilities": "452232000", "cashAndShortTermInvestments": "19767000", "commonStockSharesOutstanding": "17331056", "intangibleAssetsExcludingGoodwill": "176028000", "cashAndCashEquivalentsAtCarryingValue": "19767000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3190000", "capitalExpenditures": "818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1105000", "cashflowFromInvestment": "-5351000", "stockBasedCompensation": "3435000", "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": "14457000", "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": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "income_statement": { "revenue": 69536000, "cost_of_revenue": 31716000, "gross_profit": 37820000, "ebit": -9696000, "ebitda": 4816000, "pretax_income": -19994000, "tax_provision": -495000, "net_income": -19499000, "net_income_to_common": -19499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22916000, "total_current_assets": 88836000, "total_assets": 671270000, "short_term_debt": 6332000, "long_term_debt": 412853000, "total_debt": 419185000, "total_liabilities": 508239000, "total_equity": 163031000, "shares_outstanding": 15969860, "goodwill_and_intangibles": 558258000 }, "cash_flow": { "operating_cash_flow": -612000, "capital_expenditure": 1567000, "free_cash_flow": 955000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286572, "ticker_id": 2411, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:29.695410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9696000", "ebitda": "4816000", "netIncome": "-19499000", "grossProfit": "37820000", "depreciation": "None", "totalRevenue": "69536000", "costOfRevenue": "31716000", "interestIncome": "99000", "incomeBeforeTax": "-19994000", "interestExpense": "10298000", "operatingIncome": "-9584000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-495000", "reportedCurrency": "USD", "netInterestIncome": "-10407000", "nonInterestIncome": "None", "operatingExpenses": "47404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3000", "costofGoodsAndServicesSold": "31716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14512000", "sellingGeneralAndAdministrative": "32892000", "netIncomeFromContinuingOperations": "-19499000" }, "balance": { "goodwill": "373085000", "inventory": "7368000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "671270000", "longTermDebt": "412853000", "shortTermDebt": "6332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "185173000", "reportedCurrency": "USD", "retainedEarnings": "-286227000", "totalLiabilities": "508239000", "otherCurrentAssets": "11121000", "totalCurrentAssets": "88836000", "currentLongTermDebt": "4817000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "582434000", "currentAccountsPayable": "21600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22889000", "shortLongTermDebtTotal": "428752000", "totalShareholderEquity": "163031000", "capitalLeaseObligations": "11082000", "otherCurrentLiabilities": "16375000", "totalCurrentLiabilities": "53979000", "otherNonCurrentLiabilities": "12389000", "totalNonCurrentLiabilities": "454260000", "cashAndShortTermInvestments": "22916000", "commonStockSharesOutstanding": "15969860", "intangibleAssetsExcludingGoodwill": "185173000", "cashAndCashEquivalentsAtCarryingValue": "22916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19499000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1302000", "operatingCashflow": "-612000", "capitalExpenditures": "1567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1330000", "cashflowFromInvestment": "-5406000", "stockBasedCompensation": "3005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7345000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69536000, "cost_of_revenue": 31716000, "gross_profit": 37820000, "research_and_development": null, "selling_general_admin": 32892000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9696000, "depreciation_amortisation": 14512000, "ebitda": 4816000, "interest_expense": 10298000, "interest_income": null, "other_non_operating": null, "pretax_income": -19994000, "tax_provision": -495000, "effective_tax_rate": null, "net_income": -19499000, "net_income_continuing_ops": -19499000, "net_income_to_common": -19499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22916000, "short_term_investments": null, "net_receivables": 47431000, "inventory": 7368000, "other_current_assets": null, "total_current_assets": 88836000, "net_ppe": null, "goodwill": 373085000, "intangible_assets": 185173000, "goodwill_and_intangibles": 558258000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 582434000, "total_assets": 671270000, "short_term_debt": 6332000, "accounts_payable": 21600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53979000, "long_term_debt": 412853000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 454260000, "total_liabilities": 508239000, "total_debt": 419185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -286227000, "total_equity": 163031000, "shares_outstanding": 15969860, "operating_cash_flow": -612000, "stock_based_compensation": 3005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1567000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5406000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1330000, "free_cash_flow": 955000, "net_change_in_cash": -7345000 }, "raw_data": { "income": { "ebit": "-9696000", "ebitda": "4816000", "netIncome": "-19499000", "grossProfit": "37820000", "depreciation": "None", "totalRevenue": "69536000", "costOfRevenue": "31716000", "interestIncome": "99000", "incomeBeforeTax": "-19994000", "interestExpense": "10298000", "operatingIncome": "-9584000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-495000", "reportedCurrency": "USD", "netInterestIncome": "-10407000", "nonInterestIncome": "None", "operatingExpenses": "47404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3000", "costofGoodsAndServicesSold": "31716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14512000", "sellingGeneralAndAdministrative": "32892000", "netIncomeFromContinuingOperations": "-19499000" }, "balance": { "goodwill": "373085000", "inventory": "7368000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "671270000", "longTermDebt": "412853000", "shortTermDebt": "6332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "185173000", "reportedCurrency": "USD", "retainedEarnings": "-286227000", "totalLiabilities": "508239000", "otherCurrentAssets": "11121000", "totalCurrentAssets": "88836000", "currentLongTermDebt": "4817000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "582434000", "currentAccountsPayable": "21600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22889000", "shortLongTermDebtTotal": "428752000", "totalShareholderEquity": "163031000", "capitalLeaseObligations": "11082000", "otherCurrentLiabilities": "16375000", "totalCurrentLiabilities": "53979000", "otherNonCurrentLiabilities": "12389000", "totalNonCurrentLiabilities": "454260000", "cashAndShortTermInvestments": "22916000", "commonStockSharesOutstanding": "15969860", "intangibleAssetsExcludingGoodwill": "185173000", "cashAndCashEquivalentsAtCarryingValue": "22916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19499000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1302000", "operatingCashflow": "-612000", "capitalExpenditures": "1567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1330000", "cashflowFromInvestment": "-5406000", "stockBasedCompensation": "3005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7345000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "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" ] } } }