{ "ticker": { "uuid": "9ba453f4-c4fa-455d-9b86-9ec7f7038cc3", "symbol": "LEE", "name": "Lee Enterprises Incorporated", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Publishing", "page_url": "https://sharemaestro.com/factors/ticker/9ba453f4-c4fa-455d-9b86-9ec7f7038cc3/", "api_url": "https://sharemaestro.com/factors/api/tickers/9ba453f4-c4fa-455d-9b86-9ec7f7038cc3/" }, "ticker_metadata": { "id": 6902, "uuid": "9ba453f4-c4fa-455d-9b86-9ec7f7038cc3", "symbol": "LEE", "name": "Lee Enterprises Incorporated", "asset_type": "equity", "market_cap": 220299000, "stock_exchange_id": 2, "industry": "Publishing", "sector": "Communication Services", "description": "Lee Enterprises, Incorporated provides local news and information and advertising services in the United States. The company is headquartered in Davenport, Iowa.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9ba453f4-c4fa-455d-9b86-9ec7f7038cc3", "symbol": "LEE", "name": "Lee Enterprises Incorporated", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Publishing", "page_url": "https://sharemaestro.com/factors/ticker/9ba453f4-c4fa-455d-9b86-9ec7f7038cc3/", "api_url": "https://sharemaestro.com/factors/api/tickers/9ba453f4-c4fa-455d-9b86-9ec7f7038cc3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.48, "value": 0.48, "quality": 0.47, "momentum": 0.47, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 10.36, "market_cap": 63184738.68, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0665, "shareholder_yield": 0, "roe": 2.9401, "piotroski_f_score": 1, "momentum_12_1": 0.2, "volatility_252d": 0.7964 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:47.412839+00:00", "batch_id": "" }, "size": { "price_close": 10.36, "market_cap": 63184738.68, "market_cap_usd": 63184738.68, "enterprise_value": 472252738.68, "shares_outstanding": 6098913, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1187, "pcf_ratio": 78.0059, "pfcf_ratio": 13.2825, "ev_ebitda": 15.0456, "ev_ebit": 27.9671, "ev_sales": 0.887, "ev_fcf": 99.2753, "earnings_yield": null, "fcf_yield": 0.0101, "price_to_sales": 0.1187, "price_to_book": null, "price_to_cashflow": 78.0059, "ebitda_to_ev": 0.0665, "sales_yield": 1.1274 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7797, "operating_margin": 0.0317, "net_margin": -0.0302, "ebitda_margin": 0.059, "fcf_margin": 0.0089, "roe": 2.9401, "roa": -0.026, "roic": 0.0314, "roc_greenblatt": null, "asset_turnover": 0.8606, "cash_conversion": -0.2956, "accruals_ratio": -0.0273, "sbc_to_revenue": 0.0028, "piotroski_f_score": 1, "altman_z_score": 0.2749, "earnings_stability_5y": 0.7023, "revenue_stability_5y": 0.165, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6711, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -113.5919, "net_debt_to_ebitda": 13.0326, "debt_to_assets": 0.7474, "interest_coverage": 0.4426, "current_ratio": 1.1436, "quick_ratio": 1.0909, "net_debt": 409068000, "local_beta": -0.0027, "volatility_252d": 0.7964, "volatility_60d": 1.7981, "max_drawdown_12m": -0.4784, "risk_adjusted_momentum": 0.2511 }, "growth": { "revenue_growth_1y": -0.0993, "revenue_growth_3y_cagr": -0.1037, "revenue_growth_5y_cagr": -0.0187, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": -0.0993, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2982, "price_return_3m": 0.0702, "price_return_6m": 1.6228, "price_return_9m": 1.533, "price_return_12m": 0.5579, "price_return_12m_ex1m": 0.2, "momentum_6m": 1.6228, "momentum_12m": 0.5579, "momentum_12_1": 0.2, "distance_from_52w_high": -0.0504, "distance_from_52w_low": 1.854, "relative_strength": 0.4 }, "raw_ttm": { "revenue_ttm": 532425000, "gross_profit_ttm": 415157000, "ebit_ttm": 16886000, "ebitda_ttm": 31388000, "net_income_ttm": -16094000, "eps_diluted_ttm": -2.6388, "operating_cash_flow_ttm": 810000, "capital_expenditure_ttm": 3947000, "fcf_ttm": 4757000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38149000, "cash_and_equivalents": 53275000, "total_current_assets": 112477000, "total_current_liabilities": 98355000, "net_ppe": null, "total_assets": 618638000, "total_debt": 462343000, "total_equity": -5474000, "net_working_capital": -32279000, "book_value_per_share": -0.8975, "retained_earnings": -337693000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -377710000, "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": 52, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 52, "svqf_composite": 55, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 52, "quality_value_composite": 0.475, "os_score": 0.48, "value_percentile": 0.48, "quality_percentile": 0.47, "momentum_percentile": 0.47, "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": 10, "all_cap_buyback_rank": 69, "small_cap_core_rank": 55, "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": 1760, "ticker_id": 6902, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:47.412839+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.36, "market_cap": 63184738.68, "market_cap_usd": 63184738.68, "enterprise_value": 472252738.68, "shares_outstanding": 6098913, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1186735, "pcf_ratio": 78.00585022, "pfcf_ratio": 13.28247607, "ev_ebitda": 15.04564606, "ev_ebit": 27.96711706, "ev_sales": 0.88698453, "ev_fcf": 99.27532871, "earnings_yield": null, "fcf_yield": 0.010073, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.77974738, "operating_margin": 0.03171527, "net_margin": -0.03022773, "ebitda_margin": 0.0589529, "fcf_margin": 0.00893459, "roe": 2.94008038, "roa": -0.02601521, "roic": 0.03137931, "roc_greenblatt": null, "asset_turnover": 0.86064063, "cash_conversion": -0.29557599, "accruals_ratio": -0.02732454, "sbc_to_revenue": 0.00283608, "debt_to_equity": -113.59188893, "net_debt_to_ebitda": 13.03262393, "debt_to_assets": 0.74735629, "interest_coverage": 0.44263283, "current_ratio": 1.14358192, "quick_ratio": 1.09087489, "net_debt": 409068000, "revenue_growth_1y": -0.09925494, "revenue_growth_3y_cagr": -0.10369603, "revenue_growth_5y_cagr": -0.01870024, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 1, "altman_z_score": 0.27486662, "earnings_stability_5y": 0.702285, "revenue_stability_5y": 0.164986, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.29824561, "price_return_3m": 0.07024793, "price_return_6m": 1.62278481, "price_return_9m": 1.53300733, "price_return_12m": 0.55789474, "price_return_12m_ex1m": 0.2, "distance_from_52w_high": -0.05041247, "distance_from_52w_low": 1.85399449, "relative_strength": 0.39995369, "local_beta": -0.0027, "volatility_252d": 0.796438, "volatility_60d": 1.798111, "max_drawdown_12m": -0.47844828, "revenue_ttm": 532425000, "gross_profit_ttm": 415157000, "ebit_ttm": 16886000, "ebitda_ttm": 31388000, "net_income_ttm": -16094000, "eps_diluted_ttm": -2.63883089, "operating_cash_flow_ttm": 810000, "capital_expenditure_ttm": 3947000, "fcf_ttm": 4757000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38149000, "cash_and_equivalents": 53275000, "total_current_assets": 112477000, "total_current_liabilities": 98355000, "net_ppe": null, "total_assets": 618638000, "total_debt": 462343000, "total_equity": -5474000, "net_working_capital": -32279000, "book_value_per_share": -0.89753699, "retained_earnings": -337693000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -377710000, "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": 52, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 52, "svqf_composite": 55, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 10, "all_cap_buyback_rank": 69, "small_cap_core_rank": 55, "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": 10.36, "os": 0.48, "value": 0.48, "quality": 0.47, "momentum": 0.47, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 2.9401, "momentum_12_1": 0.2, "complete_fields": { "id": 1760, "ticker_id": 6902, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:47.412839+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.36, "market_cap": 63184738.68, "market_cap_usd": 63184738.68, "enterprise_value": 472252738.68, "shares_outstanding": 6098913, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1186735, "pcf_ratio": 78.00585022, "pfcf_ratio": 13.28247607, "ev_ebitda": 15.04564606, "ev_ebit": 27.96711706, "ev_sales": 0.88698453, "ev_fcf": 99.27532871, "earnings_yield": null, "fcf_yield": 0.010073, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.77974738, "operating_margin": 0.03171527, "net_margin": -0.03022773, "ebitda_margin": 0.0589529, "fcf_margin": 0.00893459, "roe": 2.94008038, "roa": -0.02601521, "roic": 0.03137931, "roc_greenblatt": null, "asset_turnover": 0.86064063, "cash_conversion": -0.29557599, "accruals_ratio": -0.02732454, "sbc_to_revenue": 0.00283608, "debt_to_equity": -113.59188893, "net_debt_to_ebitda": 13.03262393, "debt_to_assets": 0.74735629, "interest_coverage": 0.44263283, "current_ratio": 1.14358192, "quick_ratio": 1.09087489, "net_debt": 409068000, "revenue_growth_1y": -0.09925494, "revenue_growth_3y_cagr": -0.10369603, "revenue_growth_5y_cagr": -0.01870024, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 1, "altman_z_score": 0.27486662, "earnings_stability_5y": 0.702285, "revenue_stability_5y": 0.164986, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.29824561, "price_return_3m": 0.07024793, "price_return_6m": 1.62278481, "price_return_9m": 1.53300733, "price_return_12m": 0.55789474, "price_return_12m_ex1m": 0.2, "distance_from_52w_high": -0.05041247, "distance_from_52w_low": 1.85399449, "relative_strength": 0.39995369, "local_beta": -0.0027, "volatility_252d": 0.796438, "volatility_60d": 1.798111, "max_drawdown_12m": -0.47844828, "revenue_ttm": 532425000, "gross_profit_ttm": 415157000, "ebit_ttm": 16886000, "ebitda_ttm": 31388000, "net_income_ttm": -16094000, "eps_diluted_ttm": -2.63883089, "operating_cash_flow_ttm": 810000, "capital_expenditure_ttm": 3947000, "fcf_ttm": 4757000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38149000, "cash_and_equivalents": 53275000, "total_current_assets": 112477000, "total_current_liabilities": 98355000, "net_ppe": null, "total_assets": 618638000, "total_debt": 462343000, "total_equity": -5474000, "net_working_capital": -32279000, "book_value_per_share": -0.89753699, "retained_earnings": -337693000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -377710000, "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": 52, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 52, "svqf_composite": 55, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 10, "all_cap_buyback_rank": 69, "small_cap_core_rank": 55, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 562341000, "cost_of_revenue": 247821000, "gross_profit": 314520000, "ebit": -2144000, "ebitda": 16699000, "pretax_income": -42649000, "tax_provision": -6903000, "net_income": -37593000, "net_income_to_common": -37593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9989000, "total_current_assets": 89443000, "total_assets": 601729000, "short_term_debt": 7301000, "long_term_debt": 455469000, "total_debt": 462770000, "total_liabilities": 642688000, "total_equity": -43306000, "shares_outstanding": 6112000, "goodwill_and_intangibles": 375784000 }, "cash_flow": { "operating_cash_flow": -5541000, "capital_expenditure": 1543000, "free_cash_flow": -3998000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109817, "ticker_id": 6902, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2144000", "ebitda": "16699000", "netIncome": "-37593000", "grossProfit": "314520000", "depreciation": "None", "totalRevenue": "562341000", "costOfRevenue": "247821000", "interestIncome": "None", "incomeBeforeTax": "-42649000", "interestExpense": "40505000", "operatingIncome": "19878000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6903000", "reportedCurrency": "USD", "netInterestIncome": "-40505000", "nonInterestIncome": "None", "operatingExpenses": "294642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18843000", "sellingGeneralAndAdministrative": "216017000", "netIncomeFromContinuingOperations": "-35746000" }, "balance": { "goodwill": "323858000", "inventory": "4696000", "commonStock": "63000", "currentDebt": "None", "investments": "None", "totalAssets": "601729000", "longTermDebt": "455469000", "shortTermDebt": "7301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "51926000", "reportedCurrency": "USD", "retainedEarnings": "-329934000", "totalLiabilities": "642688000", "otherCurrentAssets": "20145000", "totalCurrentAssets": "89443000", "currentLongTermDebt": "None", "longTermInvestments": "33188000", "shortTermInvestments": "None", "currentNetReceivables": "54613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "512286000", "currentAccountsPayable": "41715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481580000", "totalShareholderEquity": "-43306000", "capitalLeaseObligations": "26111000", "otherCurrentLiabilities": "34701000", "totalCurrentLiabilities": "113356000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "529332000", "cashAndShortTermInvestments": "9989000", "commonStockSharesOutstanding": "6112000", "intangibleAssetsExcludingGoodwill": "51926000", "cashAndCashEquivalentsAtCarryingValue": "9989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35746000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "538000", "operatingCashflow": "-5541000", "capitalExpenditures": "1543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1778000", "cashflowFromInvestment": "7710000", "stockBasedCompensation": "1757000", "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": "18843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 562341000, "cost_of_revenue": 247821000, "gross_profit": 314520000, "research_and_development": null, "selling_general_admin": 216017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2144000, "depreciation_amortisation": 18843000, "ebitda": 16699000, "interest_expense": 40505000, "interest_income": null, "other_non_operating": null, "pretax_income": -42649000, "tax_provision": -6903000, "effective_tax_rate": null, "net_income": -37593000, "net_income_continuing_ops": -35746000, "net_income_to_common": -37593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9989000, "short_term_investments": null, "net_receivables": 54613000, "inventory": 4696000, "other_current_assets": null, "total_current_assets": 89443000, "net_ppe": null, "goodwill": 323858000, "intangible_assets": 51926000, "goodwill_and_intangibles": 375784000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 512286000, "total_assets": 601729000, "short_term_debt": 7301000, "accounts_payable": 41715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113356000, "long_term_debt": 455469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 529332000, "total_liabilities": 642688000, "total_debt": 462770000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -329934000, "total_equity": -43306000, "shares_outstanding": 6112000, "operating_cash_flow": -5541000, "stock_based_compensation": 1757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1543000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1778000, "free_cash_flow": -3998000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2144000", "ebitda": "16699000", "netIncome": "-37593000", "grossProfit": "314520000", "depreciation": "None", "totalRevenue": "562341000", "costOfRevenue": "247821000", "interestIncome": "None", "incomeBeforeTax": "-42649000", "interestExpense": "40505000", "operatingIncome": "19878000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6903000", "reportedCurrency": "USD", "netInterestIncome": "-40505000", "nonInterestIncome": "None", "operatingExpenses": "294642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18843000", "sellingGeneralAndAdministrative": "216017000", "netIncomeFromContinuingOperations": "-35746000" }, "balance": { "goodwill": "323858000", "inventory": "4696000", "commonStock": "63000", "currentDebt": "None", "investments": "None", "totalAssets": "601729000", "longTermDebt": "455469000", "shortTermDebt": "7301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "51926000", "reportedCurrency": "USD", "retainedEarnings": "-329934000", "totalLiabilities": "642688000", "otherCurrentAssets": "20145000", "totalCurrentAssets": "89443000", "currentLongTermDebt": "None", "longTermInvestments": "33188000", "shortTermInvestments": "None", "currentNetReceivables": "54613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "512286000", "currentAccountsPayable": "41715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481580000", "totalShareholderEquity": "-43306000", "capitalLeaseObligations": "26111000", "otherCurrentLiabilities": "34701000", "totalCurrentLiabilities": "113356000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "529332000", "cashAndShortTermInvestments": "9989000", "commonStockSharesOutstanding": "6112000", "intangibleAssetsExcludingGoodwill": "51926000", "cashAndCashEquivalentsAtCarryingValue": "9989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35746000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "538000", "operatingCashflow": "-5541000", "capitalExpenditures": "1543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1778000", "cashflowFromInvestment": "7710000", "stockBasedCompensation": "1757000", "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": "18843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 611380000, "cost_of_revenue": 16813000, "gross_profit": 594567000, "ebit": 10049000, "ebitda": 37665000, "pretax_income": -31183000, "tax_provision": -7610000, "net_income": -25845000, "net_income_to_common": -25845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9598000, "total_current_assets": 97773000, "total_assets": 649171000, "short_term_debt": 8138999, "long_term_debt": 445943000, "total_debt": 454081999, "total_liabilities": 656505000, "total_equity": -9889000, "shares_outstanding": 5944000, "goodwill_and_intangibles": 398115000 }, "cash_flow": { "operating_cash_flow": 1117000, "capital_expenditure": 9208000, "free_cash_flow": 10325000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109822, "ticker_id": 6902, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10049000", "ebitda": "37665000", "netIncome": "-25845000", "grossProfit": "594567000", "depreciation": "None", "totalRevenue": "611380000", "costOfRevenue": "16813000", "interestIncome": "None", "incomeBeforeTax": "-31183000", "interestExpense": "41232000", "operatingIncome": "4546000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7610000", "reportedCurrency": "USD", "netInterestIncome": "-41232000", "nonInterestIncome": "None", "operatingExpenses": "590021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27616000", "sellingGeneralAndAdministrative": "234581000", "netIncomeFromContinuingOperations": "-23573000" }, "balance": { "goodwill": "328040000", "inventory": "5643000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "649171000", "longTermDebt": "445943000", "shortTermDebt": "8138999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "70075000", "reportedCurrency": "USD", "retainedEarnings": "-292341000", "totalLiabilities": "656505000", "otherCurrentAssets": "21884000", "totalCurrentAssets": "97773000", "currentLongTermDebt": "None", "longTermInvestments": "33983000", "shortTermInvestments": "None", "currentNetReceivables": "60648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "551398000", "currentAccountsPayable": "36290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483851000", "totalShareholderEquity": "-9889000", "capitalLeaseObligations": "37908000", "otherCurrentLiabilities": "35714000", "totalCurrentLiabilities": "115354000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "541151000", "cashAndShortTermInvestments": "9598000", "commonStockSharesOutstanding": "5944000", "intangibleAssetsExcludingGoodwill": "70075000", "cashAndCashEquivalentsAtCarryingValue": "9598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "901000", "operatingCashflow": "1117000", "capitalExpenditures": "9208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9798000", "cashflowFromInvestment": "3731000", "stockBasedCompensation": "1751000", "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": "27616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 611380000, "cost_of_revenue": 16813000, "gross_profit": 594567000, "research_and_development": null, "selling_general_admin": 234581000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10049000, "depreciation_amortisation": 27616000, "ebitda": 37665000, "interest_expense": 41232000, "interest_income": null, "other_non_operating": null, "pretax_income": -31183000, "tax_provision": -7610000, "effective_tax_rate": null, "net_income": -25845000, "net_income_continuing_ops": -23573000, "net_income_to_common": -25845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9598000, "short_term_investments": null, "net_receivables": 60648000, "inventory": 5643000, "other_current_assets": null, "total_current_assets": 97773000, "net_ppe": null, "goodwill": 328040000, "intangible_assets": 70075000, "goodwill_and_intangibles": 398115000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 551398000, "total_assets": 649171000, "short_term_debt": 8138999, "accounts_payable": 36290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115354000, "long_term_debt": 445943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 541151000, "total_liabilities": 656505000, "total_debt": 454081999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -292341000, "total_equity": -9889000, "shares_outstanding": 5944000, "operating_cash_flow": 1117000, "stock_based_compensation": 1751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9208000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9798000, "free_cash_flow": 10325000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10049000", "ebitda": "37665000", "netIncome": "-25845000", "grossProfit": "594567000", "depreciation": "None", "totalRevenue": "611380000", "costOfRevenue": "16813000", "interestIncome": "None", "incomeBeforeTax": "-31183000", "interestExpense": "41232000", "operatingIncome": "4546000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7610000", "reportedCurrency": "USD", "netInterestIncome": "-41232000", "nonInterestIncome": "None", "operatingExpenses": "590021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27616000", "sellingGeneralAndAdministrative": "234581000", "netIncomeFromContinuingOperations": "-23573000" }, "balance": { "goodwill": "328040000", "inventory": "5643000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "649171000", "longTermDebt": "445943000", "shortTermDebt": "8138999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "70075000", "reportedCurrency": "USD", "retainedEarnings": "-292341000", "totalLiabilities": "656505000", "otherCurrentAssets": "21884000", "totalCurrentAssets": "97773000", "currentLongTermDebt": "None", "longTermInvestments": "33983000", "shortTermInvestments": "None", "currentNetReceivables": "60648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "551398000", "currentAccountsPayable": "36290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483851000", "totalShareholderEquity": "-9889000", "capitalLeaseObligations": "37908000", "otherCurrentLiabilities": "35714000", "totalCurrentLiabilities": "115354000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "541151000", "cashAndShortTermInvestments": "9598000", "commonStockSharesOutstanding": "5944000", "intangibleAssetsExcludingGoodwill": "70075000", "cashAndCashEquivalentsAtCarryingValue": "9598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "901000", "operatingCashflow": "1117000", "capitalExpenditures": "9208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9798000", "cashflowFromInvestment": "3731000", "stockBasedCompensation": "1751000", "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": "27616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 691138000, "cost_of_revenue": 25346000, "gross_profit": 665792000, "ebit": 38389000, "ebitda": 69010000, "pretax_income": -3082000, "tax_provision": -349000, "net_income": -5267000, "net_income_to_common": -5267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14548000, "total_current_assets": 106529000, "total_assets": 711617000, "short_term_debt": 7755000, "long_term_debt": 455741000, "total_debt": 463496000, "total_liabilities": 687911000, "total_equity": 21240000, "shares_outstanding": 5867000, "goodwill_and_intangibles": 424492000 }, "cash_flow": { "operating_cash_flow": -2524000, "capital_expenditure": 5107000, "free_cash_flow": 2583000, "dividends_paid": 657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109827, "ticker_id": 6902, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38389000", "ebitda": "69010000", "netIncome": "-5267000", "grossProfit": "665792000", "depreciation": "None", "totalRevenue": "691138000", "costOfRevenue": "25346000", "interestIncome": "None", "incomeBeforeTax": "-3082000", "interestExpense": "41471000", "operatingIncome": "37169000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-349000", "reportedCurrency": "USD", "netInterestIncome": "-41471000", "nonInterestIncome": "None", "operatingExpenses": "628623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30621000", "sellingGeneralAndAdministrative": "266907000", "netIncomeFromContinuingOperations": "-2733000" }, "balance": { "goodwill": "329504000", "inventory": "7504000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "711617000", "longTermDebt": "455741000", "shortTermDebt": "7755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "94988000", "reportedCurrency": "USD", "retainedEarnings": "-266496000", "totalLiabilities": "687911000", "otherCurrentAssets": "15373000", "totalCurrentAssets": "106529000", "currentLongTermDebt": "None", "longTermInvestments": "33391000", "shortTermInvestments": "None", "currentNetReceivables": "69104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "605088000", "currentAccountsPayable": "36290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500076000", "totalShareholderEquity": "21240000", "capitalLeaseObligations": "44335000", "otherCurrentLiabilities": "23639000", "totalCurrentLiabilities": "114336000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "573574999", "cashAndShortTermInvestments": "14548000", "commonStockSharesOutstanding": "5867000", "intangibleAssetsExcludingGoodwill": "94988000", "cashAndCashEquivalentsAtCarryingValue": "14548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2733000", "profitLoss": "None", "dividendPayout": "657000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "977000", "operatingCashflow": "-2524000", "capitalExpenditures": "5107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7092000", "cashflowFromInvestment": "7979000", "stockBasedCompensation": "1806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 691138000, "cost_of_revenue": 25346000, "gross_profit": 665792000, "research_and_development": null, "selling_general_admin": 266907000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38389000, "depreciation_amortisation": 30621000, "ebitda": 69010000, "interest_expense": 41471000, "interest_income": null, "other_non_operating": null, "pretax_income": -3082000, "tax_provision": -349000, "effective_tax_rate": null, "net_income": -5267000, "net_income_continuing_ops": -2733000, "net_income_to_common": -5267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14548000, "short_term_investments": null, "net_receivables": 69104000, "inventory": 7504000, "other_current_assets": null, "total_current_assets": 106529000, "net_ppe": null, "goodwill": 329504000, "intangible_assets": 94988000, "goodwill_and_intangibles": 424492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 605088000, "total_assets": 711617000, "short_term_debt": 7755000, "accounts_payable": 36290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114336000, "long_term_debt": 455741000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 573574999, "total_liabilities": 687911000, "total_debt": 463496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266496000, "total_equity": 21240000, "shares_outstanding": 5867000, "operating_cash_flow": -2524000, "stock_based_compensation": 1806000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7979000, "dividends_paid": 657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7092000, "free_cash_flow": 2583000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38389000", "ebitda": "69010000", "netIncome": "-5267000", "grossProfit": "665792000", "depreciation": "None", "totalRevenue": "691138000", "costOfRevenue": "25346000", "interestIncome": "None", "incomeBeforeTax": "-3082000", "interestExpense": "41471000", "operatingIncome": "37169000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-349000", "reportedCurrency": "USD", "netInterestIncome": "-41471000", "nonInterestIncome": "None", "operatingExpenses": "628623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30621000", "sellingGeneralAndAdministrative": "266907000", "netIncomeFromContinuingOperations": "-2733000" }, "balance": { "goodwill": "329504000", "inventory": "7504000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "711617000", "longTermDebt": "455741000", "shortTermDebt": "7755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "94988000", "reportedCurrency": "USD", "retainedEarnings": "-266496000", "totalLiabilities": "687911000", "otherCurrentAssets": "15373000", "totalCurrentAssets": "106529000", "currentLongTermDebt": "None", "longTermInvestments": "33391000", "shortTermInvestments": "None", "currentNetReceivables": "69104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "605088000", "currentAccountsPayable": "36290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500076000", "totalShareholderEquity": "21240000", "capitalLeaseObligations": "44335000", "otherCurrentLiabilities": "23639000", "totalCurrentLiabilities": "114336000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "573574999", "cashAndShortTermInvestments": "14548000", "commonStockSharesOutstanding": "5867000", "intangibleAssetsExcludingGoodwill": "94988000", "cashAndCashEquivalentsAtCarryingValue": "14548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2733000", "profitLoss": "None", "dividendPayout": "657000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "977000", "operatingCashflow": "-2524000", "capitalExpenditures": "5107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7092000", "cashflowFromInvestment": "7979000", "stockBasedCompensation": "1806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 780969000, "cost_of_revenue": 30101000, "gross_profit": 750868000, "ebit": 42565000, "ebitda": 79109000, "pretax_income": 795000, "tax_provision": 698000, "net_income": -2017000, "net_income_to_common": -2017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16185000, "total_current_assets": 109123000, "total_assets": 744042000, "short_term_debt": 7859000, "long_term_debt": 462554000, "total_debt": 470413000, "total_liabilities": 726805000, "total_equity": 15005000, "shares_outstanding": 5778000, "goodwill_and_intangibles": 450877000 }, "cash_flow": { "operating_cash_flow": 2853000, "capital_expenditure": 7536000, "free_cash_flow": 10389000, "dividends_paid": 576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109832, "ticker_id": 6902, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42565000", "ebitda": "79109000", "netIncome": "-2017000", "grossProfit": "750868000", "depreciation": "None", "totalRevenue": "780969000", "costOfRevenue": "30101000", "interestIncome": "None", "incomeBeforeTax": "795000", "interestExpense": "41770000", "operatingIncome": "24851000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "698000", "reportedCurrency": "USD", "netInterestIncome": "-41770000", "nonInterestIncome": "None", "operatingExpenses": "726017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36544000", "sellingGeneralAndAdministrative": "317789000", "netIncomeFromContinuingOperations": "899000" }, "balance": { "goodwill": "329504000", "inventory": "8265000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "744042000", "longTermDebt": "462554000", "shortTermDebt": "7859000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "121373000", "reportedCurrency": "USD", "retainedEarnings": "-261229000", "totalLiabilities": "726805000", "otherCurrentAssets": "15151000", "totalCurrentAssets": "109123000", "currentLongTermDebt": "None", "longTermInvestments": "33349000", "shortTermInvestments": "None", "currentNetReceivables": "69522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "634919000", "currentAccountsPayable": "28608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121203000", "shortLongTermDebtTotal": "516416000", "totalShareholderEquity": "15005000", "capitalLeaseObligations": "53862000", "otherCurrentLiabilities": "36448000", "totalCurrentLiabilities": "131136000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "595669000", "cashAndShortTermInvestments": "16185000", "commonStockSharesOutstanding": "5778000", "intangibleAssetsExcludingGoodwill": "121373000", "cashAndCashEquivalentsAtCarryingValue": "16185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000", "profitLoss": "None", "dividendPayout": "576000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-3088000", "operatingCashflow": "2853000", "capitalExpenditures": "7536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19693000", "cashflowFromInvestment": "6913000", "stockBasedCompensation": "1337000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 780969000, "cost_of_revenue": 30101000, "gross_profit": 750868000, "research_and_development": null, "selling_general_admin": 317789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42565000, "depreciation_amortisation": 36544000, "ebitda": 79109000, "interest_expense": 41770000, "interest_income": null, "other_non_operating": null, "pretax_income": 795000, "tax_provision": 698000, "effective_tax_rate": null, "net_income": -2017000, "net_income_continuing_ops": 899000, "net_income_to_common": -2017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16185000, "short_term_investments": null, "net_receivables": 69522000, "inventory": 8265000, "other_current_assets": null, "total_current_assets": 109123000, "net_ppe": null, "goodwill": 329504000, "intangible_assets": 121373000, "goodwill_and_intangibles": 450877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 634919000, "total_assets": 744042000, "short_term_debt": 7859000, "accounts_payable": 28608000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131136000, "long_term_debt": 462554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 595669000, "total_liabilities": 726805000, "total_debt": 470413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -261229000, "total_equity": 15005000, "shares_outstanding": 5778000, "operating_cash_flow": 2853000, "stock_based_compensation": 1337000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6913000, "dividends_paid": 576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19693000, "free_cash_flow": 10389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42565000", "ebitda": "79109000", "netIncome": "-2017000", "grossProfit": "750868000", "depreciation": "None", "totalRevenue": "780969000", "costOfRevenue": "30101000", "interestIncome": "None", "incomeBeforeTax": "795000", "interestExpense": "41770000", "operatingIncome": "24851000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "698000", "reportedCurrency": "USD", "netInterestIncome": "-41770000", "nonInterestIncome": "None", "operatingExpenses": "726017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36544000", "sellingGeneralAndAdministrative": "317789000", "netIncomeFromContinuingOperations": "899000" }, "balance": { "goodwill": "329504000", "inventory": "8265000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "744042000", "longTermDebt": "462554000", "shortTermDebt": "7859000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "121373000", "reportedCurrency": "USD", "retainedEarnings": "-261229000", "totalLiabilities": "726805000", "otherCurrentAssets": "15151000", "totalCurrentAssets": "109123000", "currentLongTermDebt": "None", "longTermInvestments": "33349000", "shortTermInvestments": "None", "currentNetReceivables": "69522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "634919000", "currentAccountsPayable": "28608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121203000", "shortLongTermDebtTotal": "516416000", "totalShareholderEquity": "15005000", "capitalLeaseObligations": "53862000", "otherCurrentLiabilities": "36448000", "totalCurrentLiabilities": "131136000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "595669000", "cashAndShortTermInvestments": "16185000", "commonStockSharesOutstanding": "5778000", "intangibleAssetsExcludingGoodwill": "121373000", "cashAndCashEquivalentsAtCarryingValue": "16185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000", "profitLoss": "None", "dividendPayout": "576000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-3088000", "operatingCashflow": "2853000", "capitalExpenditures": "7536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19693000", "cashflowFromInvestment": "6913000", "stockBasedCompensation": "1337000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 794649000, "cost_of_revenue": 29775000, "gross_profit": 764874000, "ebit": 54911000, "ebitda": 97752000, "pretax_income": 32047000, "tax_provision": 7255000, "net_income": 22745000, "net_income_to_common": 22745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26112000, "total_current_assets": 108799000, "total_assets": 843551000, "short_term_debt": 14724000, "long_term_debt": 476504000, "total_debt": 491228000, "total_liabilities": 800321000, "total_equity": 41097000, "shares_outstanding": 5826000, "goodwill_and_intangibles": 486875000 }, "cash_flow": { "operating_cash_flow": 50078000, "capital_expenditure": 7479000, "free_cash_flow": 57557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109837, "ticker_id": 6902, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54911000", "ebitda": "97752000", "netIncome": "22745000", "grossProfit": "764874000", "depreciation": "None", "totalRevenue": "794649000", "costOfRevenue": "29775000", "interestIncome": "None", "incomeBeforeTax": "32047000", "interestExpense": "44773000", "operatingIncome": "56556000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "7255000", "reportedCurrency": "USD", "netInterestIncome": "-44773000", "nonInterestIncome": "None", "operatingExpenses": "374030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20264000", "costofGoodsAndServicesSold": "29775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42841000", "sellingGeneralAndAdministrative": "330896000", "netIncomeFromContinuingOperations": "24832000" }, "balance": { "goodwill": "330204000", "inventory": "6297000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "843551000", "longTermDebt": "476504000", "shortTermDebt": "14724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "156671000", "reportedCurrency": "USD", "retainedEarnings": "-259212000", "totalLiabilities": "800321000", "otherCurrentAssets": "11320000", "totalCurrentAssets": "108799000", "currentLongTermDebt": "6112000", "longTermInvestments": "32747000", "shortTermInvestments": "None", "currentNetReceivables": "65070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "734752000", "currentAccountsPayable": "20420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83266000", "shortLongTermDebtTotal": "548911000", "totalShareholderEquity": "41097000", "capitalLeaseObligations": "66295000", "otherCurrentLiabilities": "45076000", "totalCurrentLiabilities": "141624000", "otherNonCurrentLiabilities": "80127000", "totalNonCurrentLiabilities": "658697000", "cashAndShortTermInvestments": "26112000", "commonStockSharesOutstanding": "5826000", "intangibleAssetsExcludingGoodwill": "156671000", "cashAndCashEquivalentsAtCarryingValue": "26112000", "accumulatedDepreciationAmortizationPPE": "-271830000" }, "cashflow": { "netIncome": "24832000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "1237000", "operatingCashflow": "50078000", "capitalExpenditures": "7479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55421000", "cashflowFromInvestment": "-2278000", "stockBasedCompensation": "854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7621000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 794649000, "cost_of_revenue": 29775000, "gross_profit": 764874000, "research_and_development": null, "selling_general_admin": 330896000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54911000, "depreciation_amortisation": 42841000, "ebitda": 97752000, "interest_expense": 44773000, "interest_income": null, "other_non_operating": null, "pretax_income": 32047000, "tax_provision": 7255000, "effective_tax_rate": null, "net_income": 22745000, "net_income_continuing_ops": 24832000, "net_income_to_common": 22745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26112000, "short_term_investments": null, "net_receivables": 65070000, "inventory": 6297000, "other_current_assets": null, "total_current_assets": 108799000, "net_ppe": null, "goodwill": 330204000, "intangible_assets": 156671000, "goodwill_and_intangibles": 486875000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 734752000, "total_assets": 843551000, "short_term_debt": 14724000, "accounts_payable": 20420000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141624000, "long_term_debt": 476504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 658697000, "total_liabilities": 800321000, "total_debt": 491228000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259212000, "total_equity": 41097000, "shares_outstanding": 5826000, "operating_cash_flow": 50078000, "stock_based_compensation": 854000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55421000, "free_cash_flow": 57557000, "net_change_in_cash": -7621000 }, "raw_data": { "income": { "ebit": "54911000", "ebitda": "97752000", "netIncome": "22745000", "grossProfit": "764874000", "depreciation": "None", "totalRevenue": "794649000", "costOfRevenue": "29775000", "interestIncome": "None", "incomeBeforeTax": "32047000", "interestExpense": "44773000", "operatingIncome": "56556000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "7255000", "reportedCurrency": "USD", "netInterestIncome": "-44773000", "nonInterestIncome": "None", "operatingExpenses": "374030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20264000", "costofGoodsAndServicesSold": "29775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42841000", "sellingGeneralAndAdministrative": "330896000", "netIncomeFromContinuingOperations": "24832000" }, "balance": { "goodwill": "330204000", "inventory": "6297000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "843551000", "longTermDebt": "476504000", "shortTermDebt": "14724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "156671000", "reportedCurrency": "USD", "retainedEarnings": "-259212000", "totalLiabilities": "800321000", "otherCurrentAssets": "11320000", "totalCurrentAssets": "108799000", "currentLongTermDebt": "6112000", "longTermInvestments": "32747000", "shortTermInvestments": "None", "currentNetReceivables": "65070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "734752000", "currentAccountsPayable": "20420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83266000", "shortLongTermDebtTotal": "548911000", "totalShareholderEquity": "41097000", "capitalLeaseObligations": "66295000", "otherCurrentLiabilities": "45076000", "totalCurrentLiabilities": "141624000", "otherNonCurrentLiabilities": "80127000", "totalNonCurrentLiabilities": "658697000", "cashAndShortTermInvestments": "26112000", "commonStockSharesOutstanding": "5826000", "intangibleAssetsExcludingGoodwill": "156671000", "cashAndCashEquivalentsAtCarryingValue": "26112000", "accumulatedDepreciationAmortizationPPE": "-271830000" }, "cashflow": { "netIncome": "24832000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "1237000", "operatingCashflow": "50078000", "capitalExpenditures": "7479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55421000", "cashflowFromInvestment": "-2278000", "stockBasedCompensation": "854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7621000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 618004000, "cost_of_revenue": 24243000, "gross_profit": 593761000, "ebit": 59023000, "ebitda": 95156000, "pretax_income": 2843000, "tax_provision": 2973000, "net_income": -1975000, "net_income_to_common": -1975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33733000, "total_current_assets": 108753000, "total_assets": 864057000, "short_term_debt": 22310000, "long_term_debt": 524557000, "total_debt": 546867000, "total_liabilities": 893690000, "total_equity": -31564000, "shares_outstanding": 5656900, "goodwill_and_intangibles": 511125000 }, "cash_flow": { "operating_cash_flow": 49869000, "capital_expenditure": 8096000, "free_cash_flow": 57965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109842, "ticker_id": 6902, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59023000", "ebitda": "95156000", "netIncome": "-1975000", "grossProfit": "593761000", "depreciation": "None", "totalRevenue": "618004000", "costOfRevenue": "24243000", "interestIncome": "59709000", "incomeBeforeTax": "2843000", "interestExpense": "59709000", "operatingIncome": "50278000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "2973000", "reportedCurrency": "USD", "netInterestIncome": "-59709000", "nonInterestIncome": "None", "operatingExpenses": "543483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "308000", "costofGoodsAndServicesSold": "24243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36133000", "sellingGeneralAndAdministrative": "243023000", "netIncomeFromContinuingOperations": "-1261000" }, "balance": { "goodwill": "328445000", "inventory": "7534000", "commonStock": "584000", "currentDebt": "None", "investments": "None", "totalAssets": "864057000", "longTermDebt": "524557000", "shortTermDebt": "22310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "182680000", "reportedCurrency": "USD", "retainedEarnings": "-268529000", "totalLiabilities": "893690000", "otherCurrentAssets": "14888000", "totalCurrentAssets": "108753000", "currentLongTermDebt": "13733000", "longTermInvestments": "33879000", "shortTermInvestments": "33879000", "currentNetReceivables": "52598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "755304000", "currentAccountsPayable": "17163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "105609000", "shortLongTermDebtTotal": "609241000", "totalShareholderEquity": "-31564000", "capitalLeaseObligations": "70951000", "otherCurrentLiabilities": "26230000", "totalCurrentLiabilities": "144022000", "otherNonCurrentLiabilities": "14282000", "totalNonCurrentLiabilities": "749668000", "cashAndShortTermInvestments": "33733000", "commonStockSharesOutstanding": "5656900", "intangibleAssetsExcludingGoodwill": "182680000", "cashAndCashEquivalentsAtCarryingValue": "33733000", "accumulatedDepreciationAmortizationPPE": "-289017000" }, "cashflow": { "netIncome": "-1261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "2724000", "operatingCashflow": "49869000", "capitalExpenditures": "8096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93395000", "cashflowFromInvestment": "-118176000", "stockBasedCompensation": "1294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25088000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 618004000, "cost_of_revenue": 24243000, "gross_profit": 593761000, "research_and_development": null, "selling_general_admin": 243023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59023000, "depreciation_amortisation": 36133000, "ebitda": 95156000, "interest_expense": 59709000, "interest_income": null, "other_non_operating": null, "pretax_income": 2843000, "tax_provision": 2973000, "effective_tax_rate": null, "net_income": -1975000, "net_income_continuing_ops": -1261000, "net_income_to_common": -1975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33733000, "short_term_investments": 33879000, "net_receivables": 52598000, "inventory": 7534000, "other_current_assets": null, "total_current_assets": 108753000, "net_ppe": null, "goodwill": 328445000, "intangible_assets": 182680000, "goodwill_and_intangibles": 511125000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 755304000, "total_assets": 864057000, "short_term_debt": 22310000, "accounts_payable": 17163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144022000, "long_term_debt": 524557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 749668000, "total_liabilities": 893690000, "total_debt": 546867000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -268529000, "total_equity": -31564000, "shares_outstanding": 5656900, "operating_cash_flow": 49869000, "stock_based_compensation": 1294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93395000, "free_cash_flow": 57965000, "net_change_in_cash": 25088000 }, "raw_data": { "income": { "ebit": "59023000", "ebitda": "95156000", "netIncome": "-1975000", "grossProfit": "593761000", "depreciation": "None", "totalRevenue": "618004000", "costOfRevenue": "24243000", "interestIncome": "59709000", "incomeBeforeTax": "2843000", "interestExpense": "59709000", "operatingIncome": "50278000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "2973000", "reportedCurrency": "USD", "netInterestIncome": "-59709000", "nonInterestIncome": "None", "operatingExpenses": "543483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "308000", "costofGoodsAndServicesSold": "24243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36133000", "sellingGeneralAndAdministrative": "243023000", "netIncomeFromContinuingOperations": "-1261000" }, "balance": { "goodwill": "328445000", "inventory": "7534000", "commonStock": "584000", "currentDebt": "None", "investments": "None", "totalAssets": "864057000", "longTermDebt": "524557000", "shortTermDebt": "22310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "182680000", "reportedCurrency": "USD", "retainedEarnings": "-268529000", "totalLiabilities": "893690000", "otherCurrentAssets": "14888000", "totalCurrentAssets": "108753000", "currentLongTermDebt": "13733000", "longTermInvestments": "33879000", "shortTermInvestments": "33879000", "currentNetReceivables": "52598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "755304000", "currentAccountsPayable": "17163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "105609000", "shortLongTermDebtTotal": "609241000", "totalShareholderEquity": "-31564000", "capitalLeaseObligations": "70951000", "otherCurrentLiabilities": "26230000", "totalCurrentLiabilities": "144022000", "otherNonCurrentLiabilities": "14282000", "totalNonCurrentLiabilities": "749668000", "cashAndShortTermInvestments": "33733000", "commonStockSharesOutstanding": "5656900", "intangibleAssetsExcludingGoodwill": "182680000", "cashAndCashEquivalentsAtCarryingValue": "33733000", "accumulatedDepreciationAmortizationPPE": "-289017000" }, "cashflow": { "netIncome": "-1261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "2724000", "operatingCashflow": "49869000", "capitalExpenditures": "8096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93395000", "cashflowFromInvestment": "-118176000", "stockBasedCompensation": "1294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25088000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 509854000, "cost_of_revenue": 22237000, "gross_profit": 487617000, "ebit": 71328000, "ebitda": 100660000, "pretax_income": 23840000, "tax_provision": 7931000, "net_income": 14268000, "net_income_to_common": 14268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8645000, "total_current_assets": 60303000, "total_assets": 555202000, "short_term_debt": 2954000, "long_term_debt": 429391000, "total_debt": 432345000, "total_liabilities": 592033000, "total_equity": -38484000, "shares_outstanding": 5688400, "goodwill_and_intangibles": 357702000 }, "cash_flow": { "operating_cash_flow": 57676000, "capital_expenditure": 5901000, "free_cash_flow": 63577000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109847, "ticker_id": 6902, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71328000", "ebitda": "100660000", "netIncome": "14268000", "grossProfit": "487617000", "depreciation": "None", "totalRevenue": "509854000", "costOfRevenue": "22237000", "interestIncome": "54702000", "incomeBeforeTax": "23840000", "interestExpense": "54702000", "operatingIncome": "74729000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "7931000", "reportedCurrency": "USD", "netInterestIncome": "-54702000", "nonInterestIncome": "None", "operatingExpenses": "405910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3401000", "costofGoodsAndServicesSold": "22237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29332000", "sellingGeneralAndAdministrative": "182869000", "netIncomeFromContinuingOperations": "15909000" }, "balance": { "goodwill": "250309000", "inventory": "3769000", "commonStock": "577000", "currentDebt": "None", "investments": "None", "totalAssets": "555202000", "longTermDebt": "429391000", "shortTermDebt": "2954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "107393000", "reportedCurrency": "USD", "retainedEarnings": "-265423000", "totalLiabilities": "592033000", "otherCurrentAssets": "5353000", "totalCurrentAssets": "60303000", "currentLongTermDebt": "2954000", "longTermInvestments": "39426000", "shortTermInvestments": "39426000", "currentNetReceivables": "42536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494899000", "currentAccountsPayable": "16750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82039000", "shortLongTermDebtTotal": "432345000", "totalShareholderEquity": "-38484000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10872000", "totalCurrentLiabilities": "61038000", "otherNonCurrentLiabilities": "71798000", "totalNonCurrentLiabilities": "530995000", "cashAndShortTermInvestments": "8645000", "commonStockSharesOutstanding": "5688400", "intangibleAssetsExcludingGoodwill": "107393000", "cashAndCashEquivalentsAtCarryingValue": "8645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15909000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "2759000", "operatingCashflow": "57676000", "capitalExpenditures": "5901000", "changeInReceivables": "1697000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43478000", "cashflowFromInvestment": "-10933000", "stockBasedCompensation": "1638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3265000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-473000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 509854000, "cost_of_revenue": 22237000, "gross_profit": 487617000, "research_and_development": null, "selling_general_admin": 182869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71328000, "depreciation_amortisation": 29332000, "ebitda": 100660000, "interest_expense": 54702000, "interest_income": null, "other_non_operating": null, "pretax_income": 23840000, "tax_provision": 7931000, "effective_tax_rate": null, "net_income": 14268000, "net_income_continuing_ops": 15909000, "net_income_to_common": 14268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8645000, "short_term_investments": 39426000, "net_receivables": 42536000, "inventory": 3769000, "other_current_assets": null, "total_current_assets": 60303000, "net_ppe": null, "goodwill": 250309000, "intangible_assets": 107393000, "goodwill_and_intangibles": 357702000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 494899000, "total_assets": 555202000, "short_term_debt": 2954000, "accounts_payable": 16750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61038000, "long_term_debt": 429391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 530995000, "total_liabilities": 592033000, "total_debt": 432345000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265423000, "total_equity": -38484000, "shares_outstanding": 5688400, "operating_cash_flow": 57676000, "stock_based_compensation": 1638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10933000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43478000, "free_cash_flow": 63577000, "net_change_in_cash": 3265000 }, "raw_data": { "income": { "ebit": "71328000", "ebitda": "100660000", "netIncome": "14268000", "grossProfit": "487617000", "depreciation": "None", "totalRevenue": "509854000", "costOfRevenue": "22237000", "interestIncome": "54702000", "incomeBeforeTax": "23840000", "interestExpense": "54702000", "operatingIncome": "74729000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "7931000", "reportedCurrency": "USD", "netInterestIncome": "-54702000", "nonInterestIncome": "None", "operatingExpenses": "405910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3401000", "costofGoodsAndServicesSold": "22237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29332000", "sellingGeneralAndAdministrative": "182869000", "netIncomeFromContinuingOperations": "15909000" }, "balance": { "goodwill": "250309000", "inventory": "3769000", "commonStock": "577000", "currentDebt": "None", "investments": "None", "totalAssets": "555202000", "longTermDebt": "429391000", "shortTermDebt": "2954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "107393000", "reportedCurrency": "USD", "retainedEarnings": "-265423000", "totalLiabilities": "592033000", "otherCurrentAssets": "5353000", "totalCurrentAssets": "60303000", "currentLongTermDebt": "2954000", "longTermInvestments": "39426000", "shortTermInvestments": "39426000", "currentNetReceivables": "42536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494899000", "currentAccountsPayable": "16750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82039000", "shortLongTermDebtTotal": "432345000", "totalShareholderEquity": "-38484000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10872000", "totalCurrentLiabilities": "61038000", "otherNonCurrentLiabilities": "71798000", "totalNonCurrentLiabilities": "530995000", "cashAndShortTermInvestments": "8645000", "commonStockSharesOutstanding": "5688400", "intangibleAssetsExcludingGoodwill": "107393000", "cashAndCashEquivalentsAtCarryingValue": "8645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15909000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "2759000", "operatingCashflow": "57676000", "capitalExpenditures": "5901000", "changeInReceivables": "1697000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43478000", "cashflowFromInvestment": "-10933000", "stockBasedCompensation": "1638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3265000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-473000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 543955000, "cost_of_revenue": 24949000, "gross_profit": 519006000, "ebit": 88423000, "ebitda": 120189000, "pretax_income": 30820000, "tax_provision": -16228000, "net_income": 45766000, "net_income_to_common": 45766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5380000, "total_current_assets": 59342000, "total_assets": 575411000, "short_term_debt": 7027000, "long_term_debt": 460777000, "total_debt": 467804000, "total_liabilities": 611671000, "total_equity": -37354000, "shares_outstanding": 5594800, "goodwill_and_intangibles": 365995000 }, "cash_flow": { "operating_cash_flow": 59296000, "capital_expenditure": 6025000, "free_cash_flow": 65321000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109852, "ticker_id": 6902, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88423000", "ebitda": "120189000", "netIncome": "45766000", "grossProfit": "519006000", "depreciation": "None", "totalRevenue": "543955000", "costOfRevenue": "24949000", "interestIncome": "58153000", "incomeBeforeTax": "30820000", "interestExpense": "52842000", "operatingIncome": "88523000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-16228000", "reportedCurrency": "USD", "netInterestIncome": "-58153000", "nonInterestIncome": "None", "operatingExpenses": "427753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-4861000", "costofGoodsAndServicesSold": "24949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31766000", "sellingGeneralAndAdministrative": "196334000", "netIncomeFromContinuingOperations": "14592000" }, "balance": { "goodwill": "246176000", "inventory": "5684000", "commonStock": "572000", "currentDebt": "None", "investments": "None", "totalAssets": "575411000", "longTermDebt": "460777000", "shortTermDebt": "7027000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "119819000", "reportedCurrency": "USD", "retainedEarnings": "-279691000", "totalLiabilities": "611671000", "otherCurrentAssets": "4567000", "totalCurrentAssets": "59342000", "currentLongTermDebt": "7027000", "longTermInvestments": "40174000", "shortTermInvestments": "0", "currentNetReceivables": "43711000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "516068999", "currentAccountsPayable": "12747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92328000", "shortLongTermDebtTotal": "467804000", "totalShareholderEquity": "-37354000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15112999", "totalCurrentLiabilities": "65341000", "otherNonCurrentLiabilities": "46445000", "totalNonCurrentLiabilities": "546330000", "cashAndShortTermInvestments": "5380000", "commonStockSharesOutstanding": "5594800", "intangibleAssetsExcludingGoodwill": "119819000", "cashAndCashEquivalentsAtCarryingValue": "5380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47048000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-1926000", "operatingCashflow": "59296000", "capitalExpenditures": "6025000", "changeInReceivables": "4418000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64465000", "cashflowFromInvestment": "-72000", "stockBasedCompensation": "1857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5241000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31766000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 543955000, "cost_of_revenue": 24949000, "gross_profit": 519006000, "research_and_development": 0, "selling_general_admin": 196334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88423000, "depreciation_amortisation": 31766000, "ebitda": 120189000, "interest_expense": 52842000, "interest_income": null, "other_non_operating": null, "pretax_income": 30820000, "tax_provision": -16228000, "effective_tax_rate": null, "net_income": 45766000, "net_income_continuing_ops": 14592000, "net_income_to_common": 45766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5380000, "short_term_investments": 0, "net_receivables": 43711000, "inventory": 5684000, "other_current_assets": null, "total_current_assets": 59342000, "net_ppe": null, "goodwill": 246176000, "intangible_assets": 119819000, "goodwill_and_intangibles": 365995000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 516068999, "total_assets": 575411000, "short_term_debt": 7027000, "accounts_payable": 12747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65341000, "long_term_debt": 460777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 546330000, "total_liabilities": 611671000, "total_debt": 467804000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -279691000, "total_equity": -37354000, "shares_outstanding": 5594800, "operating_cash_flow": 59296000, "stock_based_compensation": 1857000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6025000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64465000, "free_cash_flow": 65321000, "net_change_in_cash": -5241000 }, "raw_data": { "income": { "ebit": "88423000", "ebitda": "120189000", "netIncome": "45766000", "grossProfit": "519006000", "depreciation": "None", "totalRevenue": "543955000", "costOfRevenue": "24949000", "interestIncome": "58153000", "incomeBeforeTax": "30820000", "interestExpense": "52842000", "operatingIncome": "88523000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-16228000", "reportedCurrency": "USD", "netInterestIncome": "-58153000", "nonInterestIncome": "None", "operatingExpenses": "427753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-4861000", "costofGoodsAndServicesSold": "24949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31766000", "sellingGeneralAndAdministrative": "196334000", "netIncomeFromContinuingOperations": "14592000" }, "balance": { "goodwill": "246176000", "inventory": "5684000", "commonStock": "572000", "currentDebt": "None", "investments": "None", "totalAssets": "575411000", "longTermDebt": "460777000", "shortTermDebt": "7027000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "119819000", "reportedCurrency": "USD", "retainedEarnings": "-279691000", "totalLiabilities": "611671000", "otherCurrentAssets": "4567000", "totalCurrentAssets": "59342000", "currentLongTermDebt": "7027000", "longTermInvestments": "40174000", "shortTermInvestments": "0", "currentNetReceivables": "43711000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "516068999", "currentAccountsPayable": "12747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92328000", "shortLongTermDebtTotal": "467804000", "totalShareholderEquity": "-37354000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15112999", "totalCurrentLiabilities": "65341000", "otherNonCurrentLiabilities": "46445000", "totalNonCurrentLiabilities": "546330000", "cashAndShortTermInvestments": "5380000", "commonStockSharesOutstanding": "5594800", "intangibleAssetsExcludingGoodwill": "119819000", "cashAndCashEquivalentsAtCarryingValue": "5380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47048000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-1926000", "operatingCashflow": "59296000", "capitalExpenditures": "6025000", "changeInReceivables": "4418000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64465000", "cashflowFromInvestment": "-72000", "stockBasedCompensation": "1857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5241000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31766000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 121964000, "cost_of_revenue": 52780000, "gross_profit": 69184000, "ebit": 6434000, "ebitda": 9949000, "pretax_income": 1739000, "tax_provision": 3448000, "net_income": -2148000, "net_income_to_common": -2148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53275000, "total_current_assets": 112477000, "total_assets": 618638000, "short_term_debt": 6874000, "long_term_debt": 455469000, "total_debt": 462343000, "total_liabilities": 621802000, "total_equity": -5474000, "shares_outstanding": 6098913, "goodwill_and_intangibles": 372236000 }, "cash_flow": { "operating_cash_flow": -6247000, "capital_expenditure": 577000, "free_cash_flow": -5670000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109814, "ticker_id": 6902, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6434000", "ebitda": "9949000", "netIncome": "-2148000", "grossProfit": "69184000", "depreciation": "None", "totalRevenue": "121964000", "costOfRevenue": "52780000", "interestIncome": "None", "incomeBeforeTax": "1739000", "interestExpense": "7629000", "operatingIncome": "6434000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3448000", "reportedCurrency": "USD", "netInterestIncome": "-7629000", "nonInterestIncome": "None", "operatingExpenses": "62750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3515000", "sellingGeneralAndAdministrative": "46745000", "netIncomeFromContinuingOperations": "-1709000" }, "balance": { "goodwill": "323858000", "inventory": "5184000", "commonStock": "64000", "currentDebt": "None", "investments": "None", "totalAssets": "618638000", "longTermDebt": "455469000", "shortTermDebt": "6874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "48378000", "reportedCurrency": "USD", "retainedEarnings": "-337693000", "totalLiabilities": "621802000", "otherCurrentAssets": "8444000", "totalCurrentAssets": "112477000", "currentLongTermDebt": "None", "longTermInvestments": "33495000", "shortTermInvestments": "None", "currentNetReceivables": "45574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506161000", "currentAccountsPayable": "40882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "477494000", "totalShareholderEquity": "-5474000", "capitalLeaseObligations": "22025000", "otherCurrentLiabilities": "21742000", "totalCurrentLiabilities": "98355000", "otherNonCurrentLiabilities": "21635000", "totalNonCurrentLiabilities": "523447000", "cashAndShortTermInvestments": "53275000", "commonStockSharesOutstanding": "6098913", "intangibleAssetsExcludingGoodwill": "48378000", "cashAndCashEquivalentsAtCarryingValue": "53275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2148000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-145000", "operatingCashflow": "-6247000", "capitalExpenditures": "577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46426000", "cashflowFromInvestment": "-284000", "stockBasedCompensation": "213000", "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": "3515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121964000, "cost_of_revenue": 52780000, "gross_profit": 69184000, "research_and_development": null, "selling_general_admin": 46745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6434000, "depreciation_amortisation": 3515000, "ebitda": 9949000, "interest_expense": 7629000, "interest_income": null, "other_non_operating": null, "pretax_income": 1739000, "tax_provision": 3448000, "effective_tax_rate": null, "net_income": -2148000, "net_income_continuing_ops": -1709000, "net_income_to_common": -2148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53275000, "short_term_investments": null, "net_receivables": 45574000, "inventory": 5184000, "other_current_assets": null, "total_current_assets": 112477000, "net_ppe": null, "goodwill": 323858000, "intangible_assets": 48378000, "goodwill_and_intangibles": 372236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 506161000, "total_assets": 618638000, "short_term_debt": 6874000, "accounts_payable": 40882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98355000, "long_term_debt": 455469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 523447000, "total_liabilities": 621802000, "total_debt": 462343000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -337693000, "total_equity": -5474000, "shares_outstanding": 6098913, "operating_cash_flow": -6247000, "stock_based_compensation": 213000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 577000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -284000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46426000, "free_cash_flow": -5670000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6434000", "ebitda": "9949000", "netIncome": "-2148000", "grossProfit": "69184000", "depreciation": "None", "totalRevenue": "121964000", "costOfRevenue": "52780000", "interestIncome": "None", "incomeBeforeTax": "1739000", "interestExpense": "7629000", "operatingIncome": "6434000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3448000", "reportedCurrency": "USD", "netInterestIncome": "-7629000", "nonInterestIncome": "None", "operatingExpenses": "62750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3515000", "sellingGeneralAndAdministrative": "46745000", "netIncomeFromContinuingOperations": "-1709000" }, "balance": { "goodwill": "323858000", "inventory": "5184000", "commonStock": "64000", "currentDebt": "None", "investments": "None", "totalAssets": "618638000", "longTermDebt": "455469000", "shortTermDebt": "6874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "48378000", "reportedCurrency": "USD", "retainedEarnings": "-337693000", "totalLiabilities": "621802000", "otherCurrentAssets": "8444000", "totalCurrentAssets": "112477000", "currentLongTermDebt": "None", "longTermInvestments": "33495000", "shortTermInvestments": "None", "currentNetReceivables": "45574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506161000", "currentAccountsPayable": "40882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "477494000", "totalShareholderEquity": "-5474000", "capitalLeaseObligations": "22025000", "otherCurrentLiabilities": "21742000", "totalCurrentLiabilities": "98355000", "otherNonCurrentLiabilities": "21635000", "totalNonCurrentLiabilities": "523447000", "cashAndShortTermInvestments": "53275000", "commonStockSharesOutstanding": "6098913", "intangibleAssetsExcludingGoodwill": "48378000", "cashAndCashEquivalentsAtCarryingValue": "53275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2148000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-145000", "operatingCashflow": "-6247000", "capitalExpenditures": "577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46426000", "cashflowFromInvestment": "-284000", "stockBasedCompensation": "213000", "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": "3515000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 130062000, "cost_of_revenue": 2963000, "gross_profit": 127099000, "ebit": 6053000, "ebitda": 9632000, "pretax_income": -4195000, "tax_provision": 931000, "net_income": -5611000, "net_income_to_common": -5611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12625000, "total_current_assets": 82878000, "total_assets": 592557000, "short_term_debt": 7222000, "long_term_debt": 455469000, "total_debt": 462691000, "total_liabilities": 638997000, "total_equity": -48742000, "shares_outstanding": 6098913, "goodwill_and_intangibles": 374007000 }, "cash_flow": { "operating_cash_flow": 4471000, "capital_expenditure": 758000, "free_cash_flow": 5229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109815, "ticker_id": 6902, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6053000", "ebitda": "9632000", "netIncome": "-5611000", "grossProfit": "127099000", "depreciation": "None", "totalRevenue": "130062000", "costOfRevenue": "2963000", "interestIncome": "None", "incomeBeforeTax": "-4195000", "interestExpense": "10248000", "operatingIncome": "5273000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "931000", "reportedCurrency": "USD", "netInterestIncome": "-10248000", "nonInterestIncome": "None", "operatingExpenses": "121826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3579000", "sellingGeneralAndAdministrative": "49433000", "netIncomeFromContinuingOperations": "-5126000" }, "balance": { "goodwill": "323858000", "inventory": "4827000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "592557000", "longTermDebt": "455469000", "shortTermDebt": "7222000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "50149000", "reportedCurrency": "USD", "retainedEarnings": "-335545000", "totalLiabilities": "638997000", "otherCurrentAssets": "19146000", "totalCurrentAssets": "82878000", "currentLongTermDebt": "None", "longTermInvestments": "33384000", "shortTermInvestments": "None", "currentNetReceivables": "51107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509679000", "currentAccountsPayable": "50280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "496981000", "totalShareholderEquity": "-48742000", "capitalLeaseObligations": "24367000", "otherCurrentLiabilities": "25576000", "totalCurrentLiabilities": "112255000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "526742000", "cashAndShortTermInvestments": "12625000", "commonStockSharesOutstanding": "6098913", "intangibleAssetsExcludingGoodwill": "50149000", "cashAndCashEquivalentsAtCarryingValue": "12625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "463000", "operatingCashflow": "4471000", "capitalExpenditures": "758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1080000", "cashflowFromInvestment": "-755000", "stockBasedCompensation": "328000", "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": "3579000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130062000, "cost_of_revenue": 2963000, "gross_profit": 127099000, "research_and_development": null, "selling_general_admin": 49433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6053000, "depreciation_amortisation": 3579000, "ebitda": 9632000, "interest_expense": 10248000, "interest_income": null, "other_non_operating": null, "pretax_income": -4195000, "tax_provision": 931000, "effective_tax_rate": null, "net_income": -5611000, "net_income_continuing_ops": -5126000, "net_income_to_common": -5611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12625000, "short_term_investments": null, "net_receivables": 51107000, "inventory": 4827000, "other_current_assets": null, "total_current_assets": 82878000, "net_ppe": null, "goodwill": 323858000, "intangible_assets": 50149000, "goodwill_and_intangibles": 374007000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 509679000, "total_assets": 592557000, "short_term_debt": 7222000, "accounts_payable": 50280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112255000, "long_term_debt": 455469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 526742000, "total_liabilities": 638997000, "total_debt": 462691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -335545000, "total_equity": -48742000, "shares_outstanding": 6098913, "operating_cash_flow": 4471000, "stock_based_compensation": 328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 758000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1080000, "free_cash_flow": 5229000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6053000", "ebitda": "9632000", "netIncome": "-5611000", "grossProfit": "127099000", "depreciation": "None", "totalRevenue": "130062000", "costOfRevenue": "2963000", "interestIncome": "None", "incomeBeforeTax": "-4195000", "interestExpense": "10248000", "operatingIncome": "5273000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "931000", "reportedCurrency": "USD", "netInterestIncome": "-10248000", "nonInterestIncome": "None", "operatingExpenses": "121826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3579000", "sellingGeneralAndAdministrative": "49433000", "netIncomeFromContinuingOperations": "-5126000" }, "balance": { "goodwill": "323858000", "inventory": "4827000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "592557000", "longTermDebt": "455469000", "shortTermDebt": "7222000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "50149000", "reportedCurrency": "USD", "retainedEarnings": "-335545000", "totalLiabilities": "638997000", "otherCurrentAssets": "19146000", "totalCurrentAssets": "82878000", "currentLongTermDebt": "None", "longTermInvestments": "33384000", "shortTermInvestments": "None", "currentNetReceivables": "51107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509679000", "currentAccountsPayable": "50280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "496981000", "totalShareholderEquity": "-48742000", "capitalLeaseObligations": "24367000", "otherCurrentLiabilities": "25576000", "totalCurrentLiabilities": "112255000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "526742000", "cashAndShortTermInvestments": "12625000", "commonStockSharesOutstanding": "6098913", "intangibleAssetsExcludingGoodwill": "50149000", "cashAndCashEquivalentsAtCarryingValue": "12625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "463000", "operatingCashflow": "4471000", "capitalExpenditures": "758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1080000", "cashflowFromInvestment": "-755000", "stockBasedCompensation": "328000", "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": "3579000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 139105000, "cost_of_revenue": 58257000, "gross_profit": 80848000, "ebit": -1313000, "ebitda": 2312000, "pretax_income": -11454000, "tax_provision": -5622000, "net_income": -6415000, "net_income_to_common": -6415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9989000, "total_current_assets": 89443000, "total_assets": 601729000, "short_term_debt": 7301000, "long_term_debt": 455469000, "total_debt": 462770000, "total_liabilities": 642688000, "total_equity": -43306000, "shares_outstanding": 6112000, "goodwill_and_intangibles": 375784000 }, "cash_flow": { "operating_cash_flow": -6306000, "capital_expenditure": 1996000, "free_cash_flow": -4310000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109816, "ticker_id": 6902, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1313000", "ebitda": "2312000", "netIncome": "-6415000", "grossProfit": "80848000", "depreciation": "None", "totalRevenue": "139105000", "costOfRevenue": "58257000", "interestIncome": "None", "incomeBeforeTax": "-11454000", "interestExpense": "10140000", "operatingIncome": "9593000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5622000", "reportedCurrency": "USD", "netInterestIncome": "-10140000", "nonInterestIncome": "None", "operatingExpenses": "71255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3625000", "sellingGeneralAndAdministrative": "39682000", "netIncomeFromContinuingOperations": "-5831000" }, "balance": { "goodwill": "323858000", "inventory": "4696000", "commonStock": "63000", "currentDebt": "None", "investments": "None", "totalAssets": "601729000", "longTermDebt": "455469000", "shortTermDebt": "7301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "51926000", "reportedCurrency": "USD", "retainedEarnings": "-329934000", "totalLiabilities": "642688000", "otherCurrentAssets": "20145000", "totalCurrentAssets": "89443000", "currentLongTermDebt": "None", "longTermInvestments": "33188000", "shortTermInvestments": "None", "currentNetReceivables": "54613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "512286000", "currentAccountsPayable": "41715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481580000", "totalShareholderEquity": "-43306000", "capitalLeaseObligations": "26111000", "otherCurrentLiabilities": "37862000", "totalCurrentLiabilities": "113356000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "529332000", "cashAndShortTermInvestments": "9989000", "commonStockSharesOutstanding": "6112000", "intangibleAssetsExcludingGoodwill": "51926000", "cashAndCashEquivalentsAtCarryingValue": "9989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5831000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "119000", "operatingCashflow": "-6306000", "capitalExpenditures": "1996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406000", "cashflowFromInvestment": "2576000", "stockBasedCompensation": "429000", "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": "3625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139105000, "cost_of_revenue": 58257000, "gross_profit": 80848000, "research_and_development": null, "selling_general_admin": 39682000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1313000, "depreciation_amortisation": 3625000, "ebitda": 2312000, "interest_expense": 10140000, "interest_income": null, "other_non_operating": null, "pretax_income": -11454000, "tax_provision": -5622000, "effective_tax_rate": null, "net_income": -6415000, "net_income_continuing_ops": -5831000, "net_income_to_common": -6415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9989000, "short_term_investments": null, "net_receivables": 54613000, "inventory": 4696000, "other_current_assets": null, "total_current_assets": 89443000, "net_ppe": null, "goodwill": 323858000, "intangible_assets": 51926000, "goodwill_and_intangibles": 375784000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 512286000, "total_assets": 601729000, "short_term_debt": 7301000, "accounts_payable": 41715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113356000, "long_term_debt": 455469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 529332000, "total_liabilities": 642688000, "total_debt": 462770000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -329934000, "total_equity": -43306000, "shares_outstanding": 6112000, "operating_cash_flow": -6306000, "stock_based_compensation": 429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1996000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2576000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -406000, "free_cash_flow": -4310000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1313000", "ebitda": "2312000", "netIncome": "-6415000", "grossProfit": "80848000", "depreciation": "None", "totalRevenue": "139105000", "costOfRevenue": "58257000", "interestIncome": "None", "incomeBeforeTax": "-11454000", "interestExpense": "10140000", "operatingIncome": "9593000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5622000", "reportedCurrency": "USD", "netInterestIncome": "-10140000", "nonInterestIncome": "None", "operatingExpenses": "71255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3625000", "sellingGeneralAndAdministrative": "39682000", "netIncomeFromContinuingOperations": "-5831000" }, "balance": { "goodwill": "323858000", "inventory": "4696000", "commonStock": "63000", "currentDebt": "None", "investments": "None", "totalAssets": "601729000", "longTermDebt": "455469000", "shortTermDebt": "7301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "51926000", "reportedCurrency": "USD", "retainedEarnings": "-329934000", "totalLiabilities": "642688000", "otherCurrentAssets": "20145000", "totalCurrentAssets": "89443000", "currentLongTermDebt": "None", "longTermInvestments": "33188000", "shortTermInvestments": "None", "currentNetReceivables": "54613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "512286000", "currentAccountsPayable": "41715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481580000", "totalShareholderEquity": "-43306000", "capitalLeaseObligations": "26111000", "otherCurrentLiabilities": "37862000", "totalCurrentLiabilities": "113356000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "529332000", "cashAndShortTermInvestments": "9989000", "commonStockSharesOutstanding": "6112000", "intangibleAssetsExcludingGoodwill": "51926000", "cashAndCashEquivalentsAtCarryingValue": "9989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5831000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "119000", "operatingCashflow": "-6306000", "capitalExpenditures": "1996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406000", "cashflowFromInvestment": "2576000", "stockBasedCompensation": "429000", "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": "3625000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 141294000, "cost_of_revenue": 3268000, "gross_profit": 138026000, "ebit": 5712000, "ebitda": 9495000, "pretax_income": -4420000, "tax_provision": -2744000, "net_income": -1920000, "net_income_to_common": -1920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14125000, "total_current_assets": 96869000, "total_assets": 622652000, "short_term_debt": 7795000, "long_term_debt": 455469000, "total_debt": 463264000, "total_liabilities": 660849000, "total_equity": -40499000, "shares_outstanding": 6112000, "goodwill_and_intangibles": 384765000 }, "cash_flow": { "operating_cash_flow": 8892000, "capital_expenditure": 616000, "free_cash_flow": 9508000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109818, "ticker_id": 6902, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5712000", "ebitda": "9495000", "netIncome": "-1920000", "grossProfit": "138026000", "depreciation": "None", "totalRevenue": "141294000", "costOfRevenue": "3268000", "interestIncome": "None", "incomeBeforeTax": "-4420000", "interestExpense": "10132000", "operatingIncome": "9555000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2744000", "reportedCurrency": "USD", "netInterestIncome": "-10132000", "nonInterestIncome": "None", "operatingExpenses": "128471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3783000", "sellingGeneralAndAdministrative": "47436000", "netIncomeFromContinuingOperations": "-1676000" }, "balance": { "goodwill": "323858000", "inventory": "5269000", "commonStock": "63000", "currentDebt": "None", "investments": "None", "totalAssets": "622652000", "longTermDebt": "455469000", "shortTermDebt": "7795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "60907000", "reportedCurrency": "USD", "retainedEarnings": "-323520000", "totalLiabilities": "660849000", "otherCurrentAssets": "20368000", "totalCurrentAssets": "96869000", "currentLongTermDebt": "406000", "longTermInvestments": "34278000", "shortTermInvestments": "None", "currentNetReceivables": "57107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525783000", "currentAccountsPayable": "47459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485628000", "totalShareholderEquity": "-40499000", "capitalLeaseObligations": "29753000", "otherCurrentLiabilities": "31194000", "totalCurrentLiabilities": "117876000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "542973000", "cashAndShortTermInvestments": "14125000", "commonStockSharesOutstanding": "6112000", "intangibleAssetsExcludingGoodwill": "60907000", "cashAndCashEquivalentsAtCarryingValue": "14125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1676000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "393000", "operatingCashflow": "8892000", "capitalExpenditures": "616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1372000", "cashflowFromInvestment": "1941000", "stockBasedCompensation": "540000", "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": "3782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141294000, "cost_of_revenue": 3268000, "gross_profit": 138026000, "research_and_development": null, "selling_general_admin": 47436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5712000, "depreciation_amortisation": 3783000, "ebitda": 9495000, "interest_expense": 10132000, "interest_income": null, "other_non_operating": null, "pretax_income": -4420000, "tax_provision": -2744000, "effective_tax_rate": null, "net_income": -1920000, "net_income_continuing_ops": -1676000, "net_income_to_common": -1920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14125000, "short_term_investments": null, "net_receivables": 57107000, "inventory": 5269000, "other_current_assets": null, "total_current_assets": 96869000, "net_ppe": null, "goodwill": 323858000, "intangible_assets": 60907000, "goodwill_and_intangibles": 384765000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 525783000, "total_assets": 622652000, "short_term_debt": 7795000, "accounts_payable": 47459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117876000, "long_term_debt": 455469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 542973000, "total_liabilities": 660849000, "total_debt": 463264000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -323520000, "total_equity": -40499000, "shares_outstanding": 6112000, "operating_cash_flow": 8892000, "stock_based_compensation": 540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1941000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1372000, "free_cash_flow": 9508000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5712000", "ebitda": "9495000", "netIncome": "-1920000", "grossProfit": "138026000", "depreciation": "None", "totalRevenue": "141294000", "costOfRevenue": "3268000", "interestIncome": "None", "incomeBeforeTax": "-4420000", "interestExpense": "10132000", "operatingIncome": "9555000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2744000", "reportedCurrency": "USD", "netInterestIncome": "-10132000", "nonInterestIncome": "None", "operatingExpenses": "128471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3783000", "sellingGeneralAndAdministrative": "47436000", "netIncomeFromContinuingOperations": "-1676000" }, "balance": { "goodwill": "323858000", "inventory": "5269000", "commonStock": "63000", "currentDebt": "None", "investments": "None", "totalAssets": "622652000", "longTermDebt": "455469000", "shortTermDebt": "7795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "60907000", "reportedCurrency": "USD", "retainedEarnings": "-323520000", "totalLiabilities": "660849000", "otherCurrentAssets": "20368000", "totalCurrentAssets": "96869000", "currentLongTermDebt": "406000", "longTermInvestments": "34278000", "shortTermInvestments": "None", "currentNetReceivables": "57107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525783000", "currentAccountsPayable": "47459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485628000", "totalShareholderEquity": "-40499000", "capitalLeaseObligations": "29753000", "otherCurrentLiabilities": "31194000", "totalCurrentLiabilities": "117876000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "542973000", "cashAndShortTermInvestments": "14125000", "commonStockSharesOutstanding": "6112000", "intangibleAssetsExcludingGoodwill": "60907000", "cashAndCashEquivalentsAtCarryingValue": "14125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1676000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "393000", "operatingCashflow": "8892000", "capitalExpenditures": "616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1372000", "cashflowFromInvestment": "1941000", "stockBasedCompensation": "540000", "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": "3782000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 137380000, "cost_of_revenue": 3111000, "gross_profit": 134269000, "ebit": -3845000, "ebitda": 1326000, "pretax_income": -13795000, "tax_provision": -1780000, "net_income": -12511000, "net_income_to_common": -12511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4664000, "total_current_assets": 92842000, "total_assets": 623931000, "short_term_debt": 7668000, "long_term_debt": 453451000, "total_debt": 461119000, "total_liabilities": 660029000, "total_equity": -38921000, "shares_outstanding": 5988000, "goodwill_and_intangibles": 386989000 }, "cash_flow": { "operating_cash_flow": -790000, "capital_expenditure": 1370000, "free_cash_flow": 580000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109819, "ticker_id": 6902, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3845000", "ebitda": "1326000", "netIncome": "-12511000", "grossProfit": "134269000", "depreciation": "None", "totalRevenue": "137380000", "costOfRevenue": "3111000", "interestIncome": "None", "incomeBeforeTax": "-13795000", "interestExpense": "9950000", "operatingIncome": "984000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1780000", "reportedCurrency": "USD", "netInterestIncome": "-9950000", "nonInterestIncome": "None", "operatingExpenses": "133285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5171000", "sellingGeneralAndAdministrative": "56659000", "netIncomeFromContinuingOperations": "-12015000" }, "balance": { "goodwill": "323858000", "inventory": "5618000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "623931000", "longTermDebt": "453451000", "shortTermDebt": "7668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "63131000", "reportedCurrency": "USD", "retainedEarnings": "-321600000", "totalLiabilities": "660029000", "otherCurrentAssets": "20220000", "totalCurrentAssets": "92842000", "currentLongTermDebt": "None", "longTermInvestments": "33657000", "shortTermInvestments": "None", "currentNetReceivables": "62340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "531089000", "currentAccountsPayable": "44313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485802000", "totalShareholderEquity": "-38921000", "capitalLeaseObligations": "32351000", "otherCurrentLiabilities": "35669000", "totalCurrentLiabilities": "116325000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "543704000", "cashAndShortTermInvestments": "4664000", "commonStockSharesOutstanding": "5988000", "intangibleAssetsExcludingGoodwill": "63131000", "cashAndCashEquivalentsAtCarryingValue": "4664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12015000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "432000", "operatingCashflow": "-790000", "capitalExpenditures": "1370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-668000", "stockBasedCompensation": "358000", "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": "5171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137380000, "cost_of_revenue": 3111000, "gross_profit": 134269000, "research_and_development": null, "selling_general_admin": 56659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3845000, "depreciation_amortisation": 5171000, "ebitda": 1326000, "interest_expense": 9950000, "interest_income": null, "other_non_operating": null, "pretax_income": -13795000, "tax_provision": -1780000, "effective_tax_rate": null, "net_income": -12511000, "net_income_continuing_ops": -12015000, "net_income_to_common": -12511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4664000, "short_term_investments": null, "net_receivables": 62340000, "inventory": 5618000, "other_current_assets": null, "total_current_assets": 92842000, "net_ppe": null, "goodwill": 323858000, "intangible_assets": 63131000, "goodwill_and_intangibles": 386989000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 531089000, "total_assets": 623931000, "short_term_debt": 7668000, "accounts_payable": 44313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116325000, "long_term_debt": 453451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 543704000, "total_liabilities": 660029000, "total_debt": 461119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -321600000, "total_equity": -38921000, "shares_outstanding": 5988000, "operating_cash_flow": -790000, "stock_based_compensation": 358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 580000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3845000", "ebitda": "1326000", "netIncome": "-12511000", "grossProfit": "134269000", "depreciation": "None", "totalRevenue": "137380000", "costOfRevenue": "3111000", "interestIncome": "None", "incomeBeforeTax": "-13795000", "interestExpense": "9950000", "operatingIncome": "984000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1780000", "reportedCurrency": "USD", "netInterestIncome": "-9950000", "nonInterestIncome": "None", "operatingExpenses": "133285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5171000", "sellingGeneralAndAdministrative": "56659000", "netIncomeFromContinuingOperations": "-12015000" }, "balance": { "goodwill": "323858000", "inventory": "5618000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "623931000", "longTermDebt": "453451000", "shortTermDebt": "7668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "63131000", "reportedCurrency": "USD", "retainedEarnings": "-321600000", "totalLiabilities": "660029000", "otherCurrentAssets": "20220000", "totalCurrentAssets": "92842000", "currentLongTermDebt": "None", "longTermInvestments": "33657000", "shortTermInvestments": "None", "currentNetReceivables": "62340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "531089000", "currentAccountsPayable": "44313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485802000", "totalShareholderEquity": "-38921000", "capitalLeaseObligations": "32351000", "otherCurrentLiabilities": "35669000", "totalCurrentLiabilities": "116325000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "543704000", "cashAndShortTermInvestments": "4664000", "commonStockSharesOutstanding": "5988000", "intangibleAssetsExcludingGoodwill": "63131000", "cashAndCashEquivalentsAtCarryingValue": "4664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12015000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "432000", "operatingCashflow": "-790000", "capitalExpenditures": "1370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-668000", "stockBasedCompensation": "358000", "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": "5171000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 144562000, "cost_of_revenue": 3616000, "gross_profit": 140946000, "ebit": -2699000, "ebitda": 3566000, "pretax_income": -12981000, "tax_provision": 3243000, "net_income": -16748000, "net_income_to_common": -16748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6122000, "total_current_assets": 92301000, "total_assets": 632968000, "short_term_debt": 7818000, "long_term_debt": 445943000, "total_debt": 453761000, "total_liabilities": 657145000, "total_equity": -26653000, "shares_outstanding": 5988000, "goodwill_and_intangibles": 390458000 }, "cash_flow": { "operating_cash_flow": -7337000, "capital_expenditure": 1553000, "free_cash_flow": -5784000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109820, "ticker_id": 6902, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2699000", "ebitda": "3566000", "netIncome": "-16748000", "grossProfit": "140946000", "depreciation": "None", "totalRevenue": "144562000", "costOfRevenue": "3616000", "interestIncome": "None", "incomeBeforeTax": "-12981000", "interestExpense": "10282000", "operatingIncome": "-3352000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3243000", "reportedCurrency": "USD", "netInterestIncome": "-10282000", "nonInterestIncome": "None", "operatingExpenses": "144298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6265000", "sellingGeneralAndAdministrative": "60254000", "netIncomeFromContinuingOperations": "-16224000" }, "balance": { "goodwill": "323858000", "inventory": "6231000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "632968000", "longTermDebt": "445943000", "shortTermDebt": "7818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "66600000", "reportedCurrency": "USD", "retainedEarnings": "-309089000", "totalLiabilities": "657145000", "otherCurrentAssets": "20409000", "totalCurrentAssets": "92301000", "currentLongTermDebt": "None", "longTermInvestments": "33803000", "shortTermInvestments": "None", "currentNetReceivables": "59539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540666999", "currentAccountsPayable": "44795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480723000", "totalShareholderEquity": "-26653000", "capitalLeaseObligations": "34780000", "otherCurrentLiabilities": "32579000", "totalCurrentLiabilities": "118986000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "538159000", "cashAndShortTermInvestments": "6122000", "commonStockSharesOutstanding": "5988000", "intangibleAssetsExcludingGoodwill": "66600000", "cashAndCashEquivalentsAtCarryingValue": "6122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16224000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-406000", "operatingCashflow": "-7337000", "capitalExpenditures": "1553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "3861000", "stockBasedCompensation": "430000", "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": "6265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144562000, "cost_of_revenue": 3616000, "gross_profit": 140946000, "research_and_development": null, "selling_general_admin": 60254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2699000, "depreciation_amortisation": 6265000, "ebitda": 3566000, "interest_expense": 10282000, "interest_income": null, "other_non_operating": null, "pretax_income": -12981000, "tax_provision": 3243000, "effective_tax_rate": null, "net_income": -16748000, "net_income_continuing_ops": -16224000, "net_income_to_common": -16748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6122000, "short_term_investments": null, "net_receivables": 59539000, "inventory": 6231000, "other_current_assets": null, "total_current_assets": 92301000, "net_ppe": null, "goodwill": 323858000, "intangible_assets": 66600000, "goodwill_and_intangibles": 390458000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 540666999, "total_assets": 632968000, "short_term_debt": 7818000, "accounts_payable": 44795000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118986000, "long_term_debt": 445943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 538159000, "total_liabilities": 657145000, "total_debt": 453761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309089000, "total_equity": -26653000, "shares_outstanding": 5988000, "operating_cash_flow": -7337000, "stock_based_compensation": 430000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3861000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -5784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2699000", "ebitda": "3566000", "netIncome": "-16748000", "grossProfit": "140946000", "depreciation": "None", "totalRevenue": "144562000", "costOfRevenue": "3616000", "interestIncome": "None", "incomeBeforeTax": "-12981000", "interestExpense": "10282000", "operatingIncome": "-3352000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3243000", "reportedCurrency": "USD", "netInterestIncome": "-10282000", "nonInterestIncome": "None", "operatingExpenses": "144298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6265000", "sellingGeneralAndAdministrative": "60254000", "netIncomeFromContinuingOperations": "-16224000" }, "balance": { "goodwill": "323858000", "inventory": "6231000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "632968000", "longTermDebt": "445943000", "shortTermDebt": "7818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "66600000", "reportedCurrency": "USD", "retainedEarnings": "-309089000", "totalLiabilities": "657145000", "otherCurrentAssets": "20409000", "totalCurrentAssets": "92301000", "currentLongTermDebt": "None", "longTermInvestments": "33803000", "shortTermInvestments": "None", "currentNetReceivables": "59539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540666999", "currentAccountsPayable": "44795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480723000", "totalShareholderEquity": "-26653000", "capitalLeaseObligations": "34780000", "otherCurrentLiabilities": "32579000", "totalCurrentLiabilities": "118986000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "538159000", "cashAndShortTermInvestments": "6122000", "commonStockSharesOutstanding": "5988000", "intangibleAssetsExcludingGoodwill": "66600000", "cashAndCashEquivalentsAtCarryingValue": "6122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16224000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-406000", "operatingCashflow": "-7337000", "capitalExpenditures": "1553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "3861000", "stockBasedCompensation": "430000", "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": "6265000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 158574000, "cost_of_revenue": 3712000, "gross_profit": 154862000, "ebit": -2846000, "ebitda": 3332000, "pretax_income": -13651000, "tax_provision": -4172000, "net_income": -10088000, "net_income_to_common": -10088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9598000, "total_current_assets": 97773000, "total_assets": 649171000, "short_term_debt": 8138999, "long_term_debt": 445943000, "total_debt": 454081999, "total_liabilities": 656505000, "total_equity": -9889000, "shares_outstanding": 5865000, "goodwill_and_intangibles": 398115000 }, "cash_flow": { "operating_cash_flow": -261000, "capital_expenditure": 2656000, "free_cash_flow": 2395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109821, "ticker_id": 6902, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2846000", "ebitda": "3332000", "netIncome": "-10088000", "grossProfit": "154862000", "depreciation": "None", "totalRevenue": "158574000", "costOfRevenue": "3712000", "interestIncome": "None", "incomeBeforeTax": "-13651000", "interestExpense": "10805000", "operatingIncome": "-3660000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4172000", "reportedCurrency": "USD", "netInterestIncome": "-10805000", "nonInterestIncome": "None", "operatingExpenses": "158522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6178000", "sellingGeneralAndAdministrative": "58824000", "netIncomeFromContinuingOperations": "-9479000" }, "balance": { "goodwill": "328040000", "inventory": "5643000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "649171000", "longTermDebt": "445943000", "shortTermDebt": "8138999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "70075000", "reportedCurrency": "USD", "retainedEarnings": "-292341000", "totalLiabilities": "656505000", "otherCurrentAssets": "21884000", "totalCurrentAssets": "97773000", "currentLongTermDebt": "None", "longTermInvestments": "33983000", "shortTermInvestments": "None", "currentNetReceivables": "60648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "551398000", "currentAccountsPayable": "36290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483851000", "totalShareholderEquity": "-9889000", "capitalLeaseObligations": "37908000", "otherCurrentLiabilities": "35714000", "totalCurrentLiabilities": "115354000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "541151000", "cashAndShortTermInvestments": "9598000", "commonStockSharesOutstanding": "5865000", "intangibleAssetsExcludingGoodwill": "70075000", "cashAndCashEquivalentsAtCarryingValue": "9598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-168000", "operatingCashflow": "-261000", "capitalExpenditures": "2656000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6783000", "cashflowFromInvestment": "3217000", "stockBasedCompensation": "562000", "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": "6178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158574000, "cost_of_revenue": 3712000, "gross_profit": 154862000, "research_and_development": null, "selling_general_admin": 58824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2846000, "depreciation_amortisation": 6178000, "ebitda": 3332000, "interest_expense": 10805000, "interest_income": null, "other_non_operating": null, "pretax_income": -13651000, "tax_provision": -4172000, "effective_tax_rate": null, "net_income": -10088000, "net_income_continuing_ops": -9479000, "net_income_to_common": -10088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9598000, "short_term_investments": null, "net_receivables": 60648000, "inventory": 5643000, "other_current_assets": null, "total_current_assets": 97773000, "net_ppe": null, "goodwill": 328040000, "intangible_assets": 70075000, "goodwill_and_intangibles": 398115000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 551398000, "total_assets": 649171000, "short_term_debt": 8138999, "accounts_payable": 36290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115354000, "long_term_debt": 445943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 541151000, "total_liabilities": 656505000, "total_debt": 454081999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -292341000, "total_equity": -9889000, "shares_outstanding": 5865000, "operating_cash_flow": -261000, "stock_based_compensation": 562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2656000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6783000, "free_cash_flow": 2395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2846000", "ebitda": "3332000", "netIncome": "-10088000", "grossProfit": "154862000", "depreciation": "None", "totalRevenue": "158574000", "costOfRevenue": "3712000", "interestIncome": "None", "incomeBeforeTax": "-13651000", "interestExpense": "10805000", "operatingIncome": "-3660000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4172000", "reportedCurrency": "USD", "netInterestIncome": "-10805000", "nonInterestIncome": "None", "operatingExpenses": "158522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6178000", "sellingGeneralAndAdministrative": "58824000", "netIncomeFromContinuingOperations": "-9479000" }, "balance": { "goodwill": "328040000", "inventory": "5643000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "649171000", "longTermDebt": "445943000", "shortTermDebt": "8138999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "70075000", "reportedCurrency": "USD", "retainedEarnings": "-292341000", "totalLiabilities": "656505000", "otherCurrentAssets": "21884000", "totalCurrentAssets": "97773000", "currentLongTermDebt": "None", "longTermInvestments": "33983000", "shortTermInvestments": "None", "currentNetReceivables": "60648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "551398000", "currentAccountsPayable": "36290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483851000", "totalShareholderEquity": "-9889000", "capitalLeaseObligations": "37908000", "otherCurrentLiabilities": "35714000", "totalCurrentLiabilities": "115354000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "541151000", "cashAndShortTermInvestments": "9598000", "commonStockSharesOutstanding": "5865000", "intangibleAssetsExcludingGoodwill": "70075000", "cashAndCashEquivalentsAtCarryingValue": "9598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-168000", "operatingCashflow": "-261000", "capitalExpenditures": "2656000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6783000", "cashflowFromInvestment": "3217000", "stockBasedCompensation": "562000", "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": "6178000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 150578000, "cost_of_revenue": -60000000, "gross_profit": 210578000, "ebit": 5542000, "ebitda": 12392000, "pretax_income": -4540000, "tax_provision": -849000, "net_income": -4266000, "net_income_to_common": -4266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13425000, "total_current_assets": 101910000, "total_assets": 677455000, "short_term_debt": 10638000, "long_term_debt": 450140000, "total_debt": 460778000, "total_liabilities": 670963000, "total_equity": 3968000, "shares_outstanding": 5865000, "goodwill_and_intangibles": 402143000 }, "cash_flow": { "operating_cash_flow": -1902000, "capital_expenditure": 3574000, "free_cash_flow": 1672000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109823, "ticker_id": 6902, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5542000", "ebitda": "12392000", "netIncome": "-4266000", "grossProfit": "210578000", "depreciation": "None", "totalRevenue": "150578000", "costOfRevenue": "-60000000", "interestIncome": "None", "incomeBeforeTax": "-4540000", "interestExpense": "10082000", "operatingIncome": "4925000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-849000", "reportedCurrency": "USD", "netInterestIncome": "-10082000", "nonInterestIncome": "None", "operatingExpenses": "82279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-60000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6850000", "sellingGeneralAndAdministrative": "59278000", "netIncomeFromContinuingOperations": "-3691000" }, "balance": { "goodwill": "328243000", "inventory": "5965000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "677455000", "longTermDebt": "450140000", "shortTermDebt": "10638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "73900000", "reportedCurrency": "USD", "retainedEarnings": "-282253000", "totalLiabilities": "670963000", "otherCurrentAssets": "21298000", "totalCurrentAssets": "101910000", "currentLongTermDebt": "2586000", "longTermInvestments": "33513000", "shortTermInvestments": "None", "currentNetReceivables": "61222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "575545000", "currentAccountsPayable": "31356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492215000", "totalShareholderEquity": "3968000", "capitalLeaseObligations": "39489000", "otherCurrentLiabilities": "26037000", "totalCurrentLiabilities": "110463000", "otherNonCurrentLiabilities": "23771000", "totalNonCurrentLiabilities": "560500000", "cashAndShortTermInvestments": "13425000", "commonStockSharesOutstanding": "5865000", "intangibleAssetsExcludingGoodwill": "73900000", "cashAndCashEquivalentsAtCarryingValue": "13425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1179000", "operatingCashflow": "-1902000", "capitalExpenditures": "3574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1139000", "cashflowFromInvestment": "359000", "stockBasedCompensation": "474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6850000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150578000, "cost_of_revenue": -60000000, "gross_profit": 210578000, "research_and_development": null, "selling_general_admin": 59278000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5542000, "depreciation_amortisation": 6850000, "ebitda": 12392000, "interest_expense": 10082000, "interest_income": null, "other_non_operating": null, "pretax_income": -4540000, "tax_provision": -849000, "effective_tax_rate": null, "net_income": -4266000, "net_income_continuing_ops": -3691000, "net_income_to_common": -4266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13425000, "short_term_investments": null, "net_receivables": 61222000, "inventory": 5965000, "other_current_assets": null, "total_current_assets": 101910000, "net_ppe": null, "goodwill": 328243000, "intangible_assets": 73900000, "goodwill_and_intangibles": 402143000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 575545000, "total_assets": 677455000, "short_term_debt": 10638000, "accounts_payable": 31356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110463000, "long_term_debt": 450140000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 560500000, "total_liabilities": 670963000, "total_debt": 460778000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -282253000, "total_equity": 3968000, "shares_outstanding": 5865000, "operating_cash_flow": -1902000, "stock_based_compensation": 474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 359000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1139000, "free_cash_flow": 1672000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5542000", "ebitda": "12392000", "netIncome": "-4266000", "grossProfit": "210578000", "depreciation": "None", "totalRevenue": "150578000", "costOfRevenue": "-60000000", "interestIncome": "None", "incomeBeforeTax": "-4540000", "interestExpense": "10082000", "operatingIncome": "4925000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-849000", "reportedCurrency": "USD", "netInterestIncome": "-10082000", "nonInterestIncome": "None", "operatingExpenses": "82279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-60000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6850000", "sellingGeneralAndAdministrative": "59278000", "netIncomeFromContinuingOperations": "-3691000" }, "balance": { "goodwill": "328243000", "inventory": "5965000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "677455000", "longTermDebt": "450140000", "shortTermDebt": "10638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "73900000", "reportedCurrency": "USD", "retainedEarnings": "-282253000", "totalLiabilities": "670963000", "otherCurrentAssets": "21298000", "totalCurrentAssets": "101910000", "currentLongTermDebt": "2586000", "longTermInvestments": "33513000", "shortTermInvestments": "None", "currentNetReceivables": "61222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "575545000", "currentAccountsPayable": "31356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492215000", "totalShareholderEquity": "3968000", "capitalLeaseObligations": "39489000", "otherCurrentLiabilities": "26037000", "totalCurrentLiabilities": "110463000", "otherNonCurrentLiabilities": "23771000", "totalNonCurrentLiabilities": "560500000", "cashAndShortTermInvestments": "13425000", "commonStockSharesOutstanding": "5865000", "intangibleAssetsExcludingGoodwill": "73900000", "cashAndCashEquivalentsAtCarryingValue": "13425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1179000", "operatingCashflow": "-1902000", "capitalExpenditures": "3574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1139000", "cashflowFromInvestment": "359000", "stockBasedCompensation": "474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6850000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 146550000, "cost_of_revenue": 68258000, "gross_profit": 78292000, "ebit": -4259000, "ebitda": 3034000, "pretax_income": -14473000, "tax_provision": -2837000, "net_income": -12179000, "net_income_to_common": -12179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16107000, "total_current_assets": 102037000, "total_assets": 684807000, "short_term_debt": 7431000, "long_term_debt": 453644000, "total_debt": 461075000, "total_liabilities": 674386000, "total_equity": 7906000, "shares_outstanding": 5910000, "goodwill_and_intangibles": 406430000 }, "cash_flow": { "operating_cash_flow": 3200000, "capital_expenditure": 1948000, "free_cash_flow": 5148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109824, "ticker_id": 6902, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4259000", "ebitda": "3034000", "netIncome": "-12179000", "grossProfit": "78292000", "depreciation": "None", "totalRevenue": "146550000", "costOfRevenue": "68258000", "interestIncome": "None", "incomeBeforeTax": "-14473000", "interestExpense": "10214000", "operatingIncome": "-4552000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2837000", "reportedCurrency": "USD", "netInterestIncome": "-10214000", "nonInterestIncome": "None", "operatingExpenses": "72294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7293000", "sellingGeneralAndAdministrative": "56803000", "netIncomeFromContinuingOperations": "-11636000" }, "balance": { "goodwill": "328243000", "inventory": "6699000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "684807000", "longTermDebt": "453644000", "shortTermDebt": "7431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "78187000", "reportedCurrency": "USD", "retainedEarnings": "-277987000", "totalLiabilities": "674386000", "otherCurrentAssets": "20045000", "totalCurrentAssets": "102037000", "currentLongTermDebt": "None", "longTermInvestments": "33381000", "shortTermInvestments": "None", "currentNetReceivables": "59186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "582770000", "currentAccountsPayable": "31685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "493870000", "totalShareholderEquity": "7906000", "capitalLeaseObligations": "40226000", "otherCurrentLiabilities": "25221000", "totalCurrentLiabilities": "108950000", "otherNonCurrentLiabilities": "24048000", "totalNonCurrentLiabilities": "565435999", "cashAndShortTermInvestments": "16107000", "commonStockSharesOutstanding": "5910000", "intangibleAssetsExcludingGoodwill": "78187000", "cashAndCashEquivalentsAtCarryingValue": "16107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12179000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-44000", "operatingCashflow": "3200000", "capitalExpenditures": "1948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-517000", "cashflowFromInvestment": "-1940000", "stockBasedCompensation": "501000", "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": "7293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146550000, "cost_of_revenue": 68258000, "gross_profit": 78292000, "research_and_development": null, "selling_general_admin": 56803000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4259000, "depreciation_amortisation": 7293000, "ebitda": 3034000, "interest_expense": 10214000, "interest_income": null, "other_non_operating": null, "pretax_income": -14473000, "tax_provision": -2837000, "effective_tax_rate": null, "net_income": -12179000, "net_income_continuing_ops": -11636000, "net_income_to_common": -12179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16107000, "short_term_investments": null, "net_receivables": 59186000, "inventory": 6699000, "other_current_assets": null, "total_current_assets": 102037000, "net_ppe": null, "goodwill": 328243000, "intangible_assets": 78187000, "goodwill_and_intangibles": 406430000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 582770000, "total_assets": 684807000, "short_term_debt": 7431000, "accounts_payable": 31685000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108950000, "long_term_debt": 453644000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565435999, "total_liabilities": 674386000, "total_debt": 461075000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277987000, "total_equity": 7906000, "shares_outstanding": 5910000, "operating_cash_flow": 3200000, "stock_based_compensation": 501000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1948000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -517000, "free_cash_flow": 5148000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4259000", "ebitda": "3034000", "netIncome": "-12179000", "grossProfit": "78292000", "depreciation": "None", "totalRevenue": "146550000", "costOfRevenue": "68258000", "interestIncome": "None", "incomeBeforeTax": "-14473000", "interestExpense": "10214000", "operatingIncome": "-4552000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2837000", "reportedCurrency": "USD", "netInterestIncome": "-10214000", "nonInterestIncome": "None", "operatingExpenses": "72294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7293000", "sellingGeneralAndAdministrative": "56803000", "netIncomeFromContinuingOperations": "-11636000" }, "balance": { "goodwill": "328243000", "inventory": "6699000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "684807000", "longTermDebt": "453644000", "shortTermDebt": "7431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "78187000", "reportedCurrency": "USD", "retainedEarnings": "-277987000", "totalLiabilities": "674386000", "otherCurrentAssets": "20045000", "totalCurrentAssets": "102037000", "currentLongTermDebt": "None", "longTermInvestments": "33381000", "shortTermInvestments": "None", "currentNetReceivables": "59186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "582770000", "currentAccountsPayable": "31685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "493870000", "totalShareholderEquity": "7906000", "capitalLeaseObligations": "40226000", "otherCurrentLiabilities": "25221000", "totalCurrentLiabilities": "108950000", "otherNonCurrentLiabilities": "24048000", "totalNonCurrentLiabilities": "565435999", "cashAndShortTermInvestments": "16107000", "commonStockSharesOutstanding": "5910000", "intangibleAssetsExcludingGoodwill": "78187000", "cashAndCashEquivalentsAtCarryingValue": "16107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12179000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-44000", "operatingCashflow": "3200000", "capitalExpenditures": "1948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-517000", "cashflowFromInvestment": "-1940000", "stockBasedCompensation": "501000", "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": "7293000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 155678000, "cost_of_revenue": 4843000, "gross_profit": 150835000, "ebit": 12988000, "ebitda": 20283000, "pretax_income": 1481000, "tax_provision": 248000, "net_income": 688000, "net_income_to_common": 688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15365000, "total_current_assets": 105866000, "total_assets": 702509000, "short_term_debt": 7602000, "long_term_debt": 454161000, "total_debt": 461763000, "total_liabilities": 680319000, "total_equity": 19732000, "shares_outstanding": 5936000, "goodwill_and_intangibles": 418627000 }, "cash_flow": { "operating_cash_flow": 80000, "capital_expenditure": 1030000, "free_cash_flow": 1110000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109825, "ticker_id": 6902, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12988000", "ebitda": "20283000", "netIncome": "688000", "grossProfit": "150835000", "depreciation": "None", "totalRevenue": "155678000", "costOfRevenue": "4843000", "interestIncome": "None", "incomeBeforeTax": "1481000", "interestExpense": "10131000", "operatingIncome": "7833000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "248000", "reportedCurrency": "USD", "netInterestIncome": "-10131000", "nonInterestIncome": "None", "operatingExpenses": "87226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7295000", "sellingGeneralAndAdministrative": "59676000", "netIncomeFromContinuingOperations": "1233000" }, "balance": { "goodwill": "328243000", "inventory": "7637000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "702509000", "longTermDebt": "454161000", "shortTermDebt": "7602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "90384000", "reportedCurrency": "USD", "retainedEarnings": "-265808000", "totalLiabilities": "680319000", "otherCurrentAssets": "14761000", "totalCurrentAssets": "105866000", "currentLongTermDebt": "None", "longTermInvestments": "33310000", "shortTermInvestments": "None", "currentNetReceivables": "68103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "596643000", "currentAccountsPayable": "38537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495923000", "totalShareholderEquity": "19732000", "capitalLeaseObligations": "41762000", "otherCurrentLiabilities": "26960000", "totalCurrentLiabilities": "112649000", "otherNonCurrentLiabilities": "24646000", "totalNonCurrentLiabilities": "567670000", "cashAndShortTermInvestments": "15365000", "commonStockSharesOutstanding": "5936000", "intangibleAssetsExcludingGoodwill": "90384000", "cashAndCashEquivalentsAtCarryingValue": "15365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1233000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-66000", "operatingCashflow": "80000", "capitalExpenditures": "1030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1359000", "cashflowFromInvestment": "2095000", "stockBasedCompensation": "214000", "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": "7295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155678000, "cost_of_revenue": 4843000, "gross_profit": 150835000, "research_and_development": null, "selling_general_admin": 59676000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12988000, "depreciation_amortisation": 7295000, "ebitda": 20283000, "interest_expense": 10131000, "interest_income": null, "other_non_operating": null, "pretax_income": 1481000, "tax_provision": 248000, "effective_tax_rate": null, "net_income": 688000, "net_income_continuing_ops": 1233000, "net_income_to_common": 688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15365000, "short_term_investments": null, "net_receivables": 68103000, "inventory": 7637000, "other_current_assets": null, "total_current_assets": 105866000, "net_ppe": null, "goodwill": 328243000, "intangible_assets": 90384000, "goodwill_and_intangibles": 418627000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 596643000, "total_assets": 702509000, "short_term_debt": 7602000, "accounts_payable": 38537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112649000, "long_term_debt": 454161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 567670000, "total_liabilities": 680319000, "total_debt": 461763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265808000, "total_equity": 19732000, "shares_outstanding": 5936000, "operating_cash_flow": 80000, "stock_based_compensation": 214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2095000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1359000, "free_cash_flow": 1110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12988000", "ebitda": "20283000", "netIncome": "688000", "grossProfit": "150835000", "depreciation": "None", "totalRevenue": "155678000", "costOfRevenue": "4843000", "interestIncome": "None", "incomeBeforeTax": "1481000", "interestExpense": "10131000", "operatingIncome": "7833000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "248000", "reportedCurrency": "USD", "netInterestIncome": "-10131000", "nonInterestIncome": "None", "operatingExpenses": "87226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7295000", "sellingGeneralAndAdministrative": "59676000", "netIncomeFromContinuingOperations": "1233000" }, "balance": { "goodwill": "328243000", "inventory": "7637000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "702509000", "longTermDebt": "454161000", "shortTermDebt": "7602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "90384000", "reportedCurrency": "USD", "retainedEarnings": "-265808000", "totalLiabilities": "680319000", "otherCurrentAssets": "14761000", "totalCurrentAssets": "105866000", "currentLongTermDebt": "None", "longTermInvestments": "33310000", "shortTermInvestments": "None", "currentNetReceivables": "68103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "596643000", "currentAccountsPayable": "38537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495923000", "totalShareholderEquity": "19732000", "capitalLeaseObligations": "41762000", "otherCurrentLiabilities": "26960000", "totalCurrentLiabilities": "112649000", "otherNonCurrentLiabilities": "24646000", "totalNonCurrentLiabilities": "567670000", "cashAndShortTermInvestments": "15365000", "commonStockSharesOutstanding": "5936000", "intangibleAssetsExcludingGoodwill": "90384000", "cashAndCashEquivalentsAtCarryingValue": "15365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1233000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-66000", "operatingCashflow": "80000", "capitalExpenditures": "1030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1359000", "cashflowFromInvestment": "2095000", "stockBasedCompensation": "214000", "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": "7295000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 164011000, "cost_of_revenue": 5102000, "gross_profit": 158909000, "ebit": 9889000, "ebitda": 17413000, "pretax_income": -437000, "tax_provision": 888000, "net_income": -1984000, "net_income_to_common": -1984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14548000, "total_current_assets": 106529000, "total_assets": 711617000, "short_term_debt": 7755000, "long_term_debt": 455741000, "total_debt": 463496000, "total_liabilities": 687911000, "total_equity": 21240000, "shares_outstanding": 6064000, "goodwill_and_intangibles": 424492000 }, "cash_flow": { "operating_cash_flow": -1040000, "capital_expenditure": 1316000, "free_cash_flow": 276000, "dividends_paid": 423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109826, "ticker_id": 6902, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9889000", "ebitda": "17413000", "netIncome": "-1984000", "grossProfit": "158909000", "depreciation": "None", "totalRevenue": "164011000", "costOfRevenue": "5102000", "interestIncome": "None", "incomeBeforeTax": "-437000", "interestExpense": "10326000", "operatingIncome": "10927000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "888000", "reportedCurrency": "USD", "netInterestIncome": "-10326000", "nonInterestIncome": "None", "operatingExpenses": "147983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7524000", "sellingGeneralAndAdministrative": "59048000", "netIncomeFromContinuingOperations": "-1325000" }, "balance": { "goodwill": "329504000", "inventory": "7504000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "711617000", "longTermDebt": "455741000", "shortTermDebt": "7755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "94988000", "reportedCurrency": "USD", "retainedEarnings": "-266496000", "totalLiabilities": "687911000", "otherCurrentAssets": "15373000", "totalCurrentAssets": "106529000", "currentLongTermDebt": "None", "longTermInvestments": "33391000", "shortTermInvestments": "None", "currentNetReceivables": "69104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "605088000", "currentAccountsPayable": "36290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500076000", "totalShareholderEquity": "21240000", "capitalLeaseObligations": "44335000", "otherCurrentLiabilities": "29448000", "totalCurrentLiabilities": "114336000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "573574999", "cashAndShortTermInvestments": "14548000", "commonStockSharesOutstanding": "6064000", "intangibleAssetsExcludingGoodwill": "94988000", "cashAndCashEquivalentsAtCarryingValue": "14548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1326000", "profitLoss": "None", "dividendPayout": "423000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1325000", "operatingCashflow": "-1040000", "capitalExpenditures": "1316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4690000", "cashflowFromInvestment": "3323000", "stockBasedCompensation": "422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7524000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164011000, "cost_of_revenue": 5102000, "gross_profit": 158909000, "research_and_development": null, "selling_general_admin": 59048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9889000, "depreciation_amortisation": 7524000, "ebitda": 17413000, "interest_expense": 10326000, "interest_income": null, "other_non_operating": null, "pretax_income": -437000, "tax_provision": 888000, "effective_tax_rate": null, "net_income": -1984000, "net_income_continuing_ops": -1325000, "net_income_to_common": -1984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14548000, "short_term_investments": null, "net_receivables": 69104000, "inventory": 7504000, "other_current_assets": null, "total_current_assets": 106529000, "net_ppe": null, "goodwill": 329504000, "intangible_assets": 94988000, "goodwill_and_intangibles": 424492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 605088000, "total_assets": 711617000, "short_term_debt": 7755000, "accounts_payable": 36290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114336000, "long_term_debt": 455741000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 573574999, "total_liabilities": 687911000, "total_debt": 463496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266496000, "total_equity": 21240000, "shares_outstanding": 6064000, "operating_cash_flow": -1040000, "stock_based_compensation": 422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3323000, "dividends_paid": 423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4690000, "free_cash_flow": 276000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9889000", "ebitda": "17413000", "netIncome": "-1984000", "grossProfit": "158909000", "depreciation": "None", "totalRevenue": "164011000", "costOfRevenue": "5102000", "interestIncome": "None", "incomeBeforeTax": "-437000", "interestExpense": "10326000", "operatingIncome": "10927000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "888000", "reportedCurrency": "USD", "netInterestIncome": "-10326000", "nonInterestIncome": "None", "operatingExpenses": "147983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7524000", "sellingGeneralAndAdministrative": "59048000", "netIncomeFromContinuingOperations": "-1325000" }, "balance": { "goodwill": "329504000", "inventory": "7504000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "711617000", "longTermDebt": "455741000", "shortTermDebt": "7755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "94988000", "reportedCurrency": "USD", "retainedEarnings": "-266496000", "totalLiabilities": "687911000", "otherCurrentAssets": "15373000", "totalCurrentAssets": "106529000", "currentLongTermDebt": "None", "longTermInvestments": "33391000", "shortTermInvestments": "None", "currentNetReceivables": "69104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "605088000", "currentAccountsPayable": "36290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500076000", "totalShareholderEquity": "21240000", "capitalLeaseObligations": "44335000", "otherCurrentLiabilities": "29448000", "totalCurrentLiabilities": "114336000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "573574999", "cashAndShortTermInvestments": "14548000", "commonStockSharesOutstanding": "6064000", "intangibleAssetsExcludingGoodwill": "94988000", "cashAndCashEquivalentsAtCarryingValue": "14548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1326000", "profitLoss": "None", "dividendPayout": "423000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1325000", "operatingCashflow": "-1040000", "capitalExpenditures": "1316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4690000", "cashflowFromInvestment": "3323000", "stockBasedCompensation": "422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7524000", "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": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "income_statement": { "revenue": 171310000, "cost_of_revenue": 6346000, "gross_profit": 164964000, "ebit": 13894000, "ebitda": 21372000, "pretax_income": 2528000, "tax_provision": 394000, "net_income": 1503000, "net_income_to_common": 1503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16955000, "total_current_assets": 109168000, "total_assets": 722824000, "short_term_debt": 9984000, "long_term_debt": 457981000, "total_debt": 467965000, "total_liabilities": 708225000, "total_equity": 12207000, "shares_outstanding": 5908000, "goodwill_and_intangibles": 436615000 }, "cash_flow": { "operating_cash_flow": -2131000, "capital_expenditure": 1512000, "free_cash_flow": -619000, "dividends_paid": 140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 109828, "ticker_id": 6902, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:47:31.478295+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13894000", "ebitda": "21372000", "netIncome": "1503000", "grossProfit": "164964000", "depreciation": "None", "totalRevenue": "171310000", "costOfRevenue": "6346000", "interestIncome": "None", "incomeBeforeTax": "2528000", "interestExpense": "10235000", "operatingIncome": "12208000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "394000", "reportedCurrency": "USD", "netInterestIncome": "-10235000", "nonInterestIncome": "None", "operatingExpenses": "151070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "555000", "costofGoodsAndServicesSold": "6346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7478000", "sellingGeneralAndAdministrative": "63582000", "netIncomeFromContinuingOperations": "2134000" }, "balance": { "goodwill": "329504000", "inventory": "7933000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "722824000", "longTermDebt": "457981000", "shortTermDebt": "9984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "107111000", "reportedCurrency": "USD", "retainedEarnings": "-264512000", "totalLiabilities": "708225000", "otherCurrentAssets": "15098000", "totalCurrentAssets": "109168000", "currentLongTermDebt": "2013000", "longTermInvestments": "35445000", "shortTermInvestments": "None", "currentNetReceivables": "69182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613656000", "currentAccountsPayable": "38466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "66093000", "shortLongTermDebtTotal": "507386000", "totalShareholderEquity": "12207000", "capitalLeaseObligations": "47392000", "otherCurrentLiabilities": "23682000", "totalCurrentLiabilities": "124657000", "otherNonCurrentLiabilities": "83328000", "totalNonCurrentLiabilities": "583568000", "cashAndShortTermInvestments": "16955000", "commonStockSharesOutstanding": "5908000", "intangibleAssetsExcludingGoodwill": "107111000", "cashAndCashEquivalentsAtCarryingValue": "16955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2135000", "profitLoss": "None", "dividendPayout": "140000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1573000", "operatingCashflow": "-2131000", "capitalExpenditures": "1512000", "changeInReceivables": "124000", "changeInExchangeRate": "None", "cashflowFromFinancing": "140000", "cashflowFromInvestment": "56000", "stockBasedCompensation": "462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2075000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-265000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171310000, "cost_of_revenue": 6346000, "gross_profit": 164964000, "research_and_development": null, "selling_general_admin": 63582000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13894000, "depreciation_amortisation": 7478000, "ebitda": 21372000, "interest_expense": 10235000, "interest_income": null, "other_non_operating": null, "pretax_income": 2528000, "tax_provision": 394000, "effective_tax_rate": null, "net_income": 1503000, "net_income_continuing_ops": 2134000, "net_income_to_common": 1503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16955000, "short_term_investments": null, "net_receivables": 69182000, "inventory": 7933000, "other_current_assets": null, "total_current_assets": 109168000, "net_ppe": null, "goodwill": 329504000, "intangible_assets": 107111000, "goodwill_and_intangibles": 436615000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 613656000, "total_assets": 722824000, "short_term_debt": 9984000, "accounts_payable": 38466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124657000, "long_term_debt": 457981000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 583568000, "total_liabilities": 708225000, "total_debt": 467965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -264512000, "total_equity": 12207000, "shares_outstanding": 5908000, "operating_cash_flow": -2131000, "stock_based_compensation": 462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1512000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 56000, "dividends_paid": 140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 140000, "free_cash_flow": -619000, "net_change_in_cash": -2075000 }, "raw_data": { "income": { "ebit": "13894000", "ebitda": "21372000", "netIncome": "1503000", "grossProfit": "164964000", "depreciation": "None", "totalRevenue": "171310000", "costOfRevenue": "6346000", "interestIncome": "None", "incomeBeforeTax": "2528000", "interestExpense": "10235000", "operatingIncome": "12208000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "394000", "reportedCurrency": "USD", "netInterestIncome": "-10235000", "nonInterestIncome": "None", "operatingExpenses": "151070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "555000", "costofGoodsAndServicesSold": "6346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7478000", "sellingGeneralAndAdministrative": "63582000", "netIncomeFromContinuingOperations": "2134000" }, "balance": { "goodwill": "329504000", "inventory": "7933000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "722824000", "longTermDebt": "457981000", "shortTermDebt": "9984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "107111000", "reportedCurrency": "USD", "retainedEarnings": "-264512000", "totalLiabilities": "708225000", "otherCurrentAssets": "15098000", "totalCurrentAssets": "109168000", "currentLongTermDebt": "2013000", "longTermInvestments": "35445000", "shortTermInvestments": "None", "currentNetReceivables": "69182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613656000", "currentAccountsPayable": "38466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "66093000", "shortLongTermDebtTotal": "507386000", "totalShareholderEquity": "12207000", "capitalLeaseObligations": "47392000", "otherCurrentLiabilities": "23682000", "totalCurrentLiabilities": "124657000", "otherNonCurrentLiabilities": "83328000", "totalNonCurrentLiabilities": "583568000", "cashAndShortTermInvestments": "16955000", "commonStockSharesOutstanding": "5908000", "intangibleAssetsExcludingGoodwill": "107111000", "cashAndCashEquivalentsAtCarryingValue": "16955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2135000", "profitLoss": "None", "dividendPayout": "140000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1573000", "operatingCashflow": "-2131000", "capitalExpenditures": "1512000", "changeInReceivables": "124000", "changeInExchangeRate": "None", "cashflowFromFinancing": "140000", "cashflowFromInvestment": "56000", "stockBasedCompensation": "462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2075000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-265000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }