{ "ticker": { "uuid": "9bc3c0a9-1141-49d4-ac03-1e66c846af07", "symbol": "GRND", "name": "Grindr Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/9bc3c0a9-1141-49d4-ac03-1e66c846af07/", "api_url": "https://sharemaestro.com/factors/api/tickers/9bc3c0a9-1141-49d4-ac03-1e66c846af07/" }, "ticker_metadata": { "id": 1815, "uuid": "9bc3c0a9-1141-49d4-ac03-1e66c846af07", "symbol": "GRND", "name": "Grindr Inc", "asset_type": "equity", "market_cap": 2221575000, "stock_exchange_id": 3, "industry": "Software - Application", "sector": "Technology", "description": "Grindr Inc. is a leading social networking and dating platform designed specifically for the LGBTQ+ community, established in 2009. Leveraging advanced location-based technology, the company has built a robust and engaged user base, reinforcing its influence in the social media landscape. Grindr's commitment to innovation through enhanced features and community engagement, coupled with its sophisticated data analytics, fosters strong user loyalty and presents substantial advertising revenue potential. As Grindr continues to implement strategic initiatives to expand its service offerings, it is well-positioned to capitalize on the growing demand for inclusive social networking solutions, making it an attractive opportunity for institutional investors.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9bc3c0a9-1141-49d4-ac03-1e66c846af07", "symbol": "GRND", "name": "Grindr Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/9bc3c0a9-1141-49d4-ac03-1e66c846af07/", "api_url": "https://sharemaestro.com/factors/api/tickers/9bc3c0a9-1141-49d4-ac03-1e66c846af07/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.16, "value": 0.15, "quality": 0.98, "momentum": 0.04, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 10.9, "market_cap": 2017491017.1, "pe_ratio": 21.3532, "earnings_yield": 0.0468, "ebitda_to_ev": 0.063, "shareholder_yield": 0, "roe": 112.6126, "piotroski_f_score": 6, "momentum_12_1": -0.3535, "volatility_252d": 0.4698 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:15.699847+00:00", "batch_id": "" }, "size": { "price_close": 10.9, "market_cap": 2017491017.1, "market_cap_usd": 2017491017.1, "enterprise_value": 2384771017.1, "shares_outstanding": 185090919, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.3532, "pb_ratio": 2404.6377, "ptbv_ratio": null, "ps_ratio": 4.2393, "pcf_ratio": 13.4564, "pfcf_ratio": 13.0518, "ev_ebitda": 15.8783, "ev_ebit": 16.5811, "ev_sales": 5.0111, "ev_fcf": 15.4279, "earnings_yield": 0.0468, "fcf_yield": 0.0648, "price_to_sales": 4.2393, "price_to_book": 2404.6377, "price_to_cashflow": 13.4564, "ebitda_to_ev": 0.063, "sales_yield": 0.1996 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7443, "operating_margin": 0.3022, "net_margin": 0.1985, "ebitda_margin": 0.3156, "fcf_margin": 0.3248, "roe": 112.6126, "roa": 0.2006, "roic": 0.3002, "roc_greenblatt": null, "asset_turnover": 1.0106, "cash_conversion": 1.636, "accruals_ratio": -0.1177, "sbc_to_revenue": 0.1231, "piotroski_f_score": 6, "altman_z_score": 4.4483, "earnings_stability_5y": 4495.9236, "revenue_stability_5y": 0.5564, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7522, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 560.292, "net_debt_to_ebitda": 2.4454, "debt_to_assets": 0.8305, "interest_coverage": 7.0596, "current_ratio": 1.3155, "quick_ratio": 1.3155, "net_debt": 367280000, "local_beta": 0.0004, "volatility_252d": 0.4698, "volatility_60d": 1.1159, "max_drawdown_12m": -0.5619, "risk_adjusted_momentum": -0.7524 }, "growth": { "revenue_growth_1y": 0.3102, "revenue_growth_3y_cagr": 0.3115, "revenue_growth_5y_cagr": 0.3331, "eps_growth_1y": null, "eps_growth_3y_cagr": 3.8089, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4989, "book_value_growth_1y": null, "revenue_growth": 0.3102, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2777, "price_return_3m": -0.0612, "price_return_6m": -0.192, "price_return_9m": -0.2876, "price_return_12m": -0.533, "price_return_12m_ex1m": -0.3535, "momentum_6m": -0.192, "momentum_12m": -0.533, "momentum_12_1": -0.3535, "distance_from_52w_high": -0.5263, "distance_from_52w_low": 0.0813, "relative_strength": -0.633 }, "raw_ttm": { "revenue_ttm": 475901000, "gross_profit_ttm": 354236000, "ebit_ttm": 143825000, "ebitda_ttm": 150191000, "net_income_ttm": 94482000, "eps_diluted_ttm": 0.5105, "operating_cash_flow_ttm": 149928400, "capital_expenditure_ttm": 4647230, "fcf_ttm": 154575630, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20373000, "cash_and_equivalents": 23810000, "total_current_assets": 104501000, "total_current_liabilities": 79441000, "net_ppe": null, "total_assets": 470924000, "total_debt": 391090000, "total_equity": 839000, "net_working_capital": 21250000, "book_value_per_share": 0.0045, "retained_earnings": -70311000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -340708000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 56, "rank_pb": 100, "rank_ptbv": 50, "rank_ps": 75, "rank_pcf": 59, "rank_ev_ebitda": 67, "rank_ev_ebit": 61, "rank_earnings_yield": 56, "rank_fcf_yield": 59, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 1, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 16, "rank_fcf_margin": 26, "rank_piotroski": 37, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 95 }, "composites": { "value_composite": 85, "quality_composite": 2, "momentum_composite": 96, "growth_composite": 17, "yield_composite": 91, "svqf_composite": 78, "vc1_composite": 89, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.3834, "os_score": 0.16, "value_percentile": 0.15, "quality_percentile": 0.98, "momentum_percentile": 0.04, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4222, "ticker_id": 1815, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:15.699847+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.9, "market_cap": 2017491017.1, "market_cap_usd": 2017491017.1, "enterprise_value": 2384771017.1, "shares_outstanding": 185090919, "fx_rate_to_usd": null, "pe_ratio": 21.35317856, "pb_ratio": 2404.63768427, "ptbv_ratio": null, "ps_ratio": 4.23930821, "pcf_ratio": 13.45636328, "pfcf_ratio": 13.05180524, "ev_ebitda": 15.87825514, "ev_ebit": 16.58106044, "ev_sales": 5.01106536, "ev_fcf": 15.42785895, "earnings_yield": 0.04683144, "fcf_yield": 0.06481781, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.74434809, "operating_margin": 0.30221622, "net_margin": 0.19853289, "ebitda_margin": 0.31559295, "fcf_margin": 0.32480627, "roe": 112.61263409, "roa": 0.2006311, "roic": 0.30020697, "roc_greenblatt": null, "asset_turnover": 1.01056858, "cash_conversion": 1.63603258, "accruals_ratio": -0.11773959, "sbc_to_revenue": 0.12309493, "debt_to_equity": 560.2920143, "net_debt_to_ebitda": 2.4454195, "debt_to_assets": 0.83047371, "interest_coverage": 7.05958867, "current_ratio": 1.31545424, "quick_ratio": 1.31545424, "net_debt": 367280000, "revenue_growth_1y": 0.3101955, "revenue_growth_3y_cagr": 0.31147895, "revenue_growth_5y_cagr": 0.33314657, "eps_growth_1y": null, "eps_growth_3y_cagr": 3.80892572, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.49890067, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 4.44830839, "earnings_stability_5y": 4495.923627, "revenue_stability_5y": 0.556435, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.27766733, "price_return_3m": -0.06115418, "price_return_6m": -0.19199407, "price_return_9m": -0.2875817, "price_return_12m": -0.53299057, "price_return_12m_ex1m": -0.35347044, "distance_from_52w_high": -0.52629292, "distance_from_52w_low": 0.08134921, "relative_strength": -0.63295415, "local_beta": 0.0004, "volatility_252d": 0.469776, "volatility_60d": 1.115948, "max_drawdown_12m": -0.5619296, "revenue_ttm": 475901000, "gross_profit_ttm": 354236000, "ebit_ttm": 143825000, "ebitda_ttm": 150191000, "net_income_ttm": 94482000, "eps_diluted_ttm": 0.51046264, "operating_cash_flow_ttm": 149928400, "capital_expenditure_ttm": 4647230, "fcf_ttm": 154575630, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20373000, "cash_and_equivalents": 23810000, "total_current_assets": 104501000, "total_current_liabilities": 79441000, "net_ppe": null, "total_assets": 470924000, "total_debt": 391090000, "total_equity": 839000, "net_working_capital": 21250000, "book_value_per_share": 0.00453291, "retained_earnings": -70311000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -340708000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 56, "rank_pb": 100, "rank_ptbv": 50, "rank_ps": 75, "rank_pcf": 59, "rank_ev_ebitda": 67, "rank_ev_ebit": 61, "rank_earnings_yield": 56, "rank_fcf_yield": 59, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 1, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 16, "rank_fcf_margin": 26, "rank_piotroski": 37, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 95, "value_composite": 85, "quality_composite": 2, "momentum_composite": 96, "growth_composite": 17, "yield_composite": 91, "svqf_composite": 78, "vc1_composite": 89, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.9, "os": 0.16, "value": 0.15, "quality": 0.98, "momentum": 0.04, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.3532, "earnings_yield": 0.0468, "shareholder_yield": 0, "roe": 112.6126, "momentum_12_1": -0.3535, "complete_fields": { "id": 4222, "ticker_id": 1815, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:15.699847+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.9, "market_cap": 2017491017.1, "market_cap_usd": 2017491017.1, "enterprise_value": 2384771017.1, "shares_outstanding": 185090919, "fx_rate_to_usd": null, "pe_ratio": 21.35317856, "pb_ratio": 2404.63768427, "ptbv_ratio": null, "ps_ratio": 4.23930821, "pcf_ratio": 13.45636328, "pfcf_ratio": 13.05180524, "ev_ebitda": 15.87825514, "ev_ebit": 16.58106044, "ev_sales": 5.01106536, "ev_fcf": 15.42785895, "earnings_yield": 0.04683144, "fcf_yield": 0.06481781, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.74434809, "operating_margin": 0.30221622, "net_margin": 0.19853289, "ebitda_margin": 0.31559295, "fcf_margin": 0.32480627, "roe": 112.61263409, "roa": 0.2006311, "roic": 0.30020697, "roc_greenblatt": null, "asset_turnover": 1.01056858, "cash_conversion": 1.63603258, "accruals_ratio": -0.11773959, "sbc_to_revenue": 0.12309493, "debt_to_equity": 560.2920143, "net_debt_to_ebitda": 2.4454195, "debt_to_assets": 0.83047371, "interest_coverage": 7.05958867, "current_ratio": 1.31545424, "quick_ratio": 1.31545424, "net_debt": 367280000, "revenue_growth_1y": 0.3101955, "revenue_growth_3y_cagr": 0.31147895, "revenue_growth_5y_cagr": 0.33314657, "eps_growth_1y": null, "eps_growth_3y_cagr": 3.80892572, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.49890067, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 4.44830839, "earnings_stability_5y": 4495.923627, "revenue_stability_5y": 0.556435, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.27766733, "price_return_3m": -0.06115418, "price_return_6m": -0.19199407, "price_return_9m": -0.2875817, "price_return_12m": -0.53299057, "price_return_12m_ex1m": -0.35347044, "distance_from_52w_high": -0.52629292, "distance_from_52w_low": 0.08134921, "relative_strength": -0.63295415, "local_beta": 0.0004, "volatility_252d": 0.469776, "volatility_60d": 1.115948, "max_drawdown_12m": -0.5619296, "revenue_ttm": 475901000, "gross_profit_ttm": 354236000, "ebit_ttm": 143825000, "ebitda_ttm": 150191000, "net_income_ttm": 94482000, "eps_diluted_ttm": 0.51046264, "operating_cash_flow_ttm": 149928400, "capital_expenditure_ttm": 4647230, "fcf_ttm": 154575630, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20373000, "cash_and_equivalents": 23810000, "total_current_assets": 104501000, "total_current_liabilities": 79441000, "net_ppe": null, "total_assets": 470924000, "total_debt": 391090000, "total_equity": 839000, "net_working_capital": 21250000, "book_value_per_share": 0.00453291, "retained_earnings": -70311000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -340708000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 56, "rank_pb": 100, "rank_ptbv": 50, "rank_ps": 75, "rank_pcf": 59, "rank_ev_ebitda": 67, "rank_ev_ebit": 61, "rank_earnings_yield": 56, "rank_fcf_yield": 59, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 1, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 16, "rank_fcf_margin": 26, "rank_piotroski": 37, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 95, "value_composite": 85, "quality_composite": 2, "momentum_composite": 96, "growth_composite": 17, "yield_composite": 91, "svqf_composite": 78, "vc1_composite": 89, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 439898000, "cost_of_revenue": 121419000, "gross_profit": 318479000, "ebit": 136256000, "ebitda": 145116000, "pretax_income": 118613000, "tax_provision": 23862000, "net_income": 94751000, "net_income_to_common": 94751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87045000, "total_current_assets": 161369000, "total_assets": 531030999, "short_term_debt": 20000000, "long_term_debt": 375859000, "total_debt": 395859000, "total_liabilities": 484025000, "total_equity": 47006000, "shares_outstanding": 192558285, "goodwill_and_intangibles": 630243000 }, "cash_flow": { "operating_cash_flow": 141518000, "capital_expenditure": 746000, "free_cash_flow": 142264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271203, "ticker_id": 1815, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136256000", "ebitda": "145116000", "netIncome": "94751000", "grossProfit": "318479000", "depreciation": "None", "totalRevenue": "439898000", "costOfRevenue": "121419000", "interestIncome": "None", "incomeBeforeTax": "118613000", "interestExpense": "17643000", "operatingIncome": "126288000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23862000", "reportedCurrency": "USD", "netInterestIncome": "-17643000", "nonInterestIncome": "None", "operatingExpenses": "192191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48928000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8860000", "sellingGeneralAndAdministrative": "143263000", "netIncomeFromContinuingOperations": "94751000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "531030999", "longTermDebt": "375859000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "354540000", "reportedCurrency": "USD", "retainedEarnings": "-97061000", "totalLiabilities": "484025000", "otherCurrentAssets": "6378000", "totalCurrentAssets": "161369000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369661999", "currentAccountsPayable": "1672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "401007000", "totalShareholderEquity": "47006000", "capitalLeaseObligations": "4729000", "otherCurrentLiabilities": "38966000", "totalCurrentLiabilities": "84923000", "otherNonCurrentLiabilities": "19278000", "totalNonCurrentLiabilities": "399102000", "cashAndShortTermInvestments": "87045000", "commonStockSharesOutstanding": "192558285", "intangibleAssetsExcludingGoodwill": "354540000", "cashAndCashEquivalentsAtCarryingValue": "87045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94751000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141518000", "capitalExpenditures": "746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105009000", "cashflowFromInvestment": "-8616000", "stockBasedCompensation": "54520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439898000, "cost_of_revenue": 121419000, "gross_profit": 318479000, "research_and_development": 48928000, "selling_general_admin": 143263000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136256000, "depreciation_amortisation": 8860000, "ebitda": 145116000, "interest_expense": 17643000, "interest_income": null, "other_non_operating": null, "pretax_income": 118613000, "tax_provision": 23862000, "effective_tax_rate": null, "net_income": 94751000, "net_income_continuing_ops": 94751000, "net_income_to_common": 94751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87045000, "short_term_investments": null, "net_receivables": 67946000, "inventory": null, "other_current_assets": null, "total_current_assets": 161369000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 354540000, "goodwill_and_intangibles": 630243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 369661999, "total_assets": 531030999, "short_term_debt": 20000000, "accounts_payable": 1672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84923000, "long_term_debt": 375859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 399102000, "total_liabilities": 484025000, "total_debt": 395859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -97061000, "total_equity": 47006000, "shares_outstanding": 192558285, "operating_cash_flow": 141518000, "stock_based_compensation": 54520000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8616000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105009000, "free_cash_flow": 142264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136256000", "ebitda": "145116000", "netIncome": "94751000", "grossProfit": "318479000", "depreciation": "None", "totalRevenue": "439898000", "costOfRevenue": "121419000", "interestIncome": "None", "incomeBeforeTax": "118613000", "interestExpense": "17643000", "operatingIncome": "126288000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23862000", "reportedCurrency": "USD", "netInterestIncome": "-17643000", "nonInterestIncome": "None", "operatingExpenses": "192191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48928000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8860000", "sellingGeneralAndAdministrative": "143263000", "netIncomeFromContinuingOperations": "94751000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "531030999", "longTermDebt": "375859000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "354540000", "reportedCurrency": "USD", "retainedEarnings": "-97061000", "totalLiabilities": "484025000", "otherCurrentAssets": "6378000", "totalCurrentAssets": "161369000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369661999", "currentAccountsPayable": "1672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "401007000", "totalShareholderEquity": "47006000", "capitalLeaseObligations": "4729000", "otherCurrentLiabilities": "38966000", "totalCurrentLiabilities": "84923000", "otherNonCurrentLiabilities": "19278000", "totalNonCurrentLiabilities": "399102000", "cashAndShortTermInvestments": "87045000", "commonStockSharesOutstanding": "192558285", "intangibleAssetsExcludingGoodwill": "354540000", "cashAndCashEquivalentsAtCarryingValue": "87045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94751000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141518000", "capitalExpenditures": "746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105009000", "cashflowFromInvestment": "-8616000", "stockBasedCompensation": "54520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 344636000, "cost_of_revenue": 87579000, "gross_profit": 257057000, "ebit": 93846000, "ebitda": 107165000, "pretax_income": -118290000, "tax_provision": 12711000, "net_income": -131001000, "net_income_to_common": -131001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59152000, "total_current_assets": 116984000, "total_assets": 479090000, "short_term_debt": 17370000, "long_term_debt": 275580000, "total_debt": 292950000, "total_liabilities": 610660000, "total_equity": -131570000, "shares_outstanding": 175880320, "goodwill_and_intangibles": 354325000 }, "cash_flow": { "operating_cash_flow": 94957000, "capital_expenditure": 945000, "free_cash_flow": 95902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271208, "ticker_id": 1815, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93846000", "ebitda": "107165000", "netIncome": "-131001000", "grossProfit": "257057000", "depreciation": "None", "totalRevenue": "344636000", "costOfRevenue": "87579000", "interestIncome": "None", "incomeBeforeTax": "-118290000", "interestExpense": "25616000", "operatingIncome": "92598000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12711000", "reportedCurrency": "USD", "netInterestIncome": "-25616000", "nonInterestIncome": "None", "operatingExpenses": "164459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36398000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13319000", "sellingGeneralAndAdministrative": "105337000", "netIncomeFromContinuingOperations": "-131001000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "479090000", "longTermDebt": "275580000", "shortTermDebt": "17370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "78622000", "reportedCurrency": "USD", "retainedEarnings": "-191812000", "totalLiabilities": "610660000", "otherCurrentAssets": "7648000", "totalCurrentAssets": "116984000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362106000", "currentAccountsPayable": "3261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "293913000", "totalShareholderEquity": "-131570000", "capitalLeaseObligations": "3333000", "otherCurrentLiabilities": "25245000", "totalCurrentLiabilities": "67809000", "otherNonCurrentLiabilities": "14130000", "totalNonCurrentLiabilities": "542851000", "cashAndShortTermInvestments": "59152000", "commonStockSharesOutstanding": "175880320", "intangibleAssetsExcludingGoodwill": "78622000", "cashAndCashEquivalentsAtCarryingValue": "59152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131001000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94957000", "capitalExpenditures": "945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58853000", "cashflowFromInvestment": "-5345000", "stockBasedCompensation": "37272000", "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": "16910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 344636000, "cost_of_revenue": 87579000, "gross_profit": 257057000, "research_and_development": 36398000, "selling_general_admin": 105337000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93846000, "depreciation_amortisation": 13319000, "ebitda": 107165000, "interest_expense": 25616000, "interest_income": null, "other_non_operating": null, "pretax_income": -118290000, "tax_provision": 12711000, "effective_tax_rate": null, "net_income": -131001000, "net_income_continuing_ops": -131001000, "net_income_to_common": -131001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59152000, "short_term_investments": null, "net_receivables": 50184000, "inventory": null, "other_current_assets": null, "total_current_assets": 116984000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 78622000, "goodwill_and_intangibles": 354325000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362106000, "total_assets": 479090000, "short_term_debt": 17370000, "accounts_payable": 3261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67809000, "long_term_debt": 275580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 542851000, "total_liabilities": 610660000, "total_debt": 292950000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -191812000, "total_equity": -131570000, "shares_outstanding": 175880320, "operating_cash_flow": 94957000, "stock_based_compensation": 37272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 945000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5345000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58853000, "free_cash_flow": 95902000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93846000", "ebitda": "107165000", "netIncome": "-131001000", "grossProfit": "257057000", "depreciation": "None", "totalRevenue": "344636000", "costOfRevenue": "87579000", "interestIncome": "None", "incomeBeforeTax": "-118290000", "interestExpense": "25616000", "operatingIncome": "92598000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12711000", "reportedCurrency": "USD", "netInterestIncome": "-25616000", "nonInterestIncome": "None", "operatingExpenses": "164459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36398000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13319000", "sellingGeneralAndAdministrative": "105337000", "netIncomeFromContinuingOperations": "-131001000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "479090000", "longTermDebt": "275580000", "shortTermDebt": "17370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "78622000", "reportedCurrency": "USD", "retainedEarnings": "-191812000", "totalLiabilities": "610660000", "otherCurrentAssets": "7648000", "totalCurrentAssets": "116984000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362106000", "currentAccountsPayable": "3261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "293913000", "totalShareholderEquity": "-131570000", "capitalLeaseObligations": "3333000", "otherCurrentLiabilities": "25245000", "totalCurrentLiabilities": "67809000", "otherNonCurrentLiabilities": "14130000", "totalNonCurrentLiabilities": "542851000", "cashAndShortTermInvestments": "59152000", "commonStockSharesOutstanding": "175880320", "intangibleAssetsExcludingGoodwill": "78622000", "cashAndCashEquivalentsAtCarryingValue": "59152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131001000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94957000", "capitalExpenditures": "945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58853000", "cashflowFromInvestment": "-5345000", "stockBasedCompensation": "37272000", "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": "16910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 259691000, "cost_of_revenue": 67458000, "gross_profit": 192233000, "ebit": -5738000, "ebitda": 21303000, "pretax_income": -51745000, "tax_provision": 4023000, "net_income": -55768000, "net_income_to_common": -55768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27606000, "total_current_assets": 71750000, "total_assets": 444595000, "short_term_debt": 16405000, "long_term_debt": 325600000, "total_debt": 342005000, "total_liabilities": 462887000, "total_equity": -18292000, "shares_outstanding": 174170517, "goodwill_and_intangibles": 365468000 }, "cash_flow": { "operating_cash_flow": 36147000, "capital_expenditure": 4230000, "free_cash_flow": 40377000, "dividends_paid": 116781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271213, "ticker_id": 1815, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5738000", "ebitda": "21303000", "netIncome": "-55768000", "grossProfit": "192233000", "depreciation": "None", "totalRevenue": "259691000", "costOfRevenue": "67458000", "interestIncome": "None", "incomeBeforeTax": "-51745000", "interestExpense": "46007000", "operatingIncome": "55448000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4023000", "reportedCurrency": "USD", "netInterestIncome": "-56235000", "nonInterestIncome": "None", "operatingExpenses": "136785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29327000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27041000", "sellingGeneralAndAdministrative": "78039000", "netIncomeFromContinuingOperations": "-5695000" }, "balance": { "goodwill": "275703000", "inventory": "-555000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "444595000", "longTermDebt": "325600000", "shortTermDebt": "16405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "89765000", "reportedCurrency": "USD", "retainedEarnings": "-60811000", "totalLiabilities": "462887000", "otherCurrentAssets": "8701000", "totalCurrentAssets": "71750000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372845000", "currentAccountsPayable": "3526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344246000", "totalShareholderEquity": "-18292000", "capitalLeaseObligations": "3646000", "otherCurrentLiabilities": "20140000", "totalCurrentLiabilities": "60641000", "otherNonCurrentLiabilities": "2118000", "totalNonCurrentLiabilities": "402246000", "cashAndShortTermInvestments": "27606000", "commonStockSharesOutstanding": "174170517", "intangibleAssetsExcludingGoodwill": "89765000", "cashAndCashEquivalentsAtCarryingValue": "27606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55768000", "profitLoss": "None", "dividendPayout": "116781000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "17066000", "operatingCashflow": "36147000", "capitalExpenditures": "4230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13036000", "cashflowFromInvestment": "-4230000", "stockBasedCompensation": "15824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259691000, "cost_of_revenue": 67458000, "gross_profit": 192233000, "research_and_development": 29327000, "selling_general_admin": 78039000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5738000, "depreciation_amortisation": 27041000, "ebitda": 21303000, "interest_expense": 46007000, "interest_income": null, "other_non_operating": null, "pretax_income": -51745000, "tax_provision": 4023000, "effective_tax_rate": null, "net_income": -55768000, "net_income_continuing_ops": -5695000, "net_income_to_common": -55768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27606000, "short_term_investments": null, "net_receivables": 35443000, "inventory": -555000, "other_current_assets": null, "total_current_assets": 71750000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 89765000, "goodwill_and_intangibles": 365468000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 372845000, "total_assets": 444595000, "short_term_debt": 16405000, "accounts_payable": 3526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60641000, "long_term_debt": 325600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 402246000, "total_liabilities": 462887000, "total_debt": 342005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60811000, "total_equity": -18292000, "shares_outstanding": 174170517, "operating_cash_flow": 36147000, "stock_based_compensation": 15824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4230000, "dividends_paid": 116781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13036000, "free_cash_flow": 40377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5738000", "ebitda": "21303000", "netIncome": "-55768000", "grossProfit": "192233000", "depreciation": "None", "totalRevenue": "259691000", "costOfRevenue": "67458000", "interestIncome": "None", "incomeBeforeTax": "-51745000", "interestExpense": "46007000", "operatingIncome": "55448000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4023000", "reportedCurrency": "USD", "netInterestIncome": "-56235000", "nonInterestIncome": "None", "operatingExpenses": "136785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29327000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27041000", "sellingGeneralAndAdministrative": "78039000", "netIncomeFromContinuingOperations": "-5695000" }, "balance": { "goodwill": "275703000", "inventory": "-555000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "444595000", "longTermDebt": "325600000", "shortTermDebt": "16405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "89765000", "reportedCurrency": "USD", "retainedEarnings": "-60811000", "totalLiabilities": "462887000", "otherCurrentAssets": "8701000", "totalCurrentAssets": "71750000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372845000", "currentAccountsPayable": "3526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344246000", "totalShareholderEquity": "-18292000", "capitalLeaseObligations": "3646000", "otherCurrentLiabilities": "20140000", "totalCurrentLiabilities": "60641000", "otherNonCurrentLiabilities": "2118000", "totalNonCurrentLiabilities": "402246000", "cashAndShortTermInvestments": "27606000", "commonStockSharesOutstanding": "174170517", "intangibleAssetsExcludingGoodwill": "89765000", "cashAndCashEquivalentsAtCarryingValue": "27606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55768000", "profitLoss": "None", "dividendPayout": "116781000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "17066000", "operatingCashflow": "36147000", "capitalExpenditures": "4230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13036000", "cashflowFromInvestment": "-4230000", "stockBasedCompensation": "15824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 195015000, "cost_of_revenue": 51280000, "gross_profit": 143735000, "ebit": 31531000, "ebitda": 70086000, "pretax_income": -7000, "tax_provision": -859000, "net_income": 852000, "net_income_to_common": 852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8725000, "total_current_assets": 43184000, "total_assets": 438828000, "short_term_debt": 23202000, "long_term_debt": 338476000, "total_debt": 361678000, "total_liabilities": 434776000, "total_equity": 4052000, "shares_outstanding": 159166872, "goodwill_and_intangibles": 387632000 }, "cash_flow": { "operating_cash_flow": 50644000, "capital_expenditure": 5585000, "free_cash_flow": 56229000, "dividends_paid": 196305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271218, "ticker_id": 1815, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31531000", "ebitda": "70086000", "netIncome": "852000", "grossProfit": "143735000", "depreciation": "None", "totalRevenue": "195015000", "costOfRevenue": "51280000", "interestIncome": "None", "incomeBeforeTax": "-7000", "interestExpense": "31538000", "operatingIncome": "13035000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-859000", "reportedCurrency": "USD", "netInterestIncome": "-31538000", "nonInterestIncome": "None", "operatingExpenses": "130700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17900000", "otherNonOperatingIncome": "18496000", "costofGoodsAndServicesSold": "51280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38555000", "sellingGeneralAndAdministrative": "72281000", "netIncomeFromContinuingOperations": "852000" }, "balance": { "goodwill": "275703000", "inventory": "11898000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "438828000", "longTermDebt": "338476000", "shortTermDebt": "23202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "111929000", "reportedCurrency": "USD", "retainedEarnings": "-5043000", "totalLiabilities": "434776000", "otherCurrentAssets": "12024000", "totalCurrentAssets": "43184000", "currentLongTermDebt": "22152000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395644000", "currentAccountsPayable": "5435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2021000", "shortLongTermDebtTotal": "365336000", "totalShareholderEquity": "4052000", "capitalLeaseObligations": "4708000", "otherCurrentLiabilities": "9271000", "totalCurrentLiabilities": "61854000", "otherNonCurrentLiabilities": "21918000", "totalNonCurrentLiabilities": "372922000", "cashAndShortTermInvestments": "8725000", "commonStockSharesOutstanding": "159166872", "intangibleAssetsExcludingGoodwill": "111929000", "cashAndCashEquivalentsAtCarryingValue": "8725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "852000", "profitLoss": "None", "dividendPayout": "196305000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50644000", "capitalExpenditures": "5585000", "changeInReceivables": "-4832000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52112000", "cashflowFromInvestment": "-5585000", "stockBasedCompensation": "28422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195015000, "cost_of_revenue": 51280000, "gross_profit": 143735000, "research_and_development": 17900000, "selling_general_admin": 72281000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31531000, "depreciation_amortisation": 38555000, "ebitda": 70086000, "interest_expense": 31538000, "interest_income": null, "other_non_operating": null, "pretax_income": -7000, "tax_provision": -859000, "effective_tax_rate": null, "net_income": 852000, "net_income_continuing_ops": 852000, "net_income_to_common": 852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8725000, "short_term_investments": null, "net_receivables": 22435000, "inventory": 11898000, "other_current_assets": null, "total_current_assets": 43184000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 111929000, "goodwill_and_intangibles": 387632000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 395644000, "total_assets": 438828000, "short_term_debt": 23202000, "accounts_payable": 5435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61854000, "long_term_debt": 338476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 372922000, "total_liabilities": 434776000, "total_debt": 361678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5043000, "total_equity": 4052000, "shares_outstanding": 159166872, "operating_cash_flow": 50644000, "stock_based_compensation": 28422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5585000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5585000, "dividends_paid": 196305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52112000, "free_cash_flow": 56229000, "net_change_in_cash": -7053000 }, "raw_data": { "income": { "ebit": "31531000", "ebitda": "70086000", "netIncome": "852000", "grossProfit": "143735000", "depreciation": "None", "totalRevenue": "195015000", "costOfRevenue": "51280000", "interestIncome": "None", "incomeBeforeTax": "-7000", "interestExpense": "31538000", "operatingIncome": "13035000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-859000", "reportedCurrency": "USD", "netInterestIncome": "-31538000", "nonInterestIncome": "None", "operatingExpenses": "130700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17900000", "otherNonOperatingIncome": "18496000", "costofGoodsAndServicesSold": "51280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38555000", "sellingGeneralAndAdministrative": "72281000", "netIncomeFromContinuingOperations": "852000" }, "balance": { "goodwill": "275703000", "inventory": "11898000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "438828000", "longTermDebt": "338476000", "shortTermDebt": "23202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "111929000", "reportedCurrency": "USD", "retainedEarnings": "-5043000", "totalLiabilities": "434776000", "otherCurrentAssets": "12024000", "totalCurrentAssets": "43184000", "currentLongTermDebt": "22152000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395644000", "currentAccountsPayable": "5435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2021000", "shortLongTermDebtTotal": "365336000", "totalShareholderEquity": "4052000", "capitalLeaseObligations": "4708000", "otherCurrentLiabilities": "9271000", "totalCurrentLiabilities": "61854000", "otherNonCurrentLiabilities": "21918000", "totalNonCurrentLiabilities": "372922000", "cashAndShortTermInvestments": "8725000", "commonStockSharesOutstanding": "159166872", "intangibleAssetsExcludingGoodwill": "111929000", "cashAndCashEquivalentsAtCarryingValue": "8725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "852000", "profitLoss": "None", "dividendPayout": "196305000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50644000", "capitalExpenditures": "5585000", "changeInReceivables": "-4832000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52112000", "cashflowFromInvestment": "-5585000", "stockBasedCompensation": "28422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 145833000, "cost_of_revenue": 37358000, "gross_profit": 108475000, "ebit": 24998000, "ebitda": 68232000, "pretax_income": 6300000, "tax_provision": 1236000, "net_income": 5064000, "net_income_to_common": 5064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15778000, "total_current_assets": 43912000, "total_assets": 449726000, "short_term_debt": 3840000, "long_term_debt": 133279000, "total_debt": 137119000, "total_liabilities": 186489000, "total_equity": 263237000, "shares_outstanding": 152867466, "goodwill_and_intangibles": 401964000 }, "cash_flow": { "operating_cash_flow": 34430000, "capital_expenditure": 3797000, "free_cash_flow": 38227000, "dividends_paid": 196305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271223, "ticker_id": 1815, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24998000", "ebitda": "68232000", "netIncome": "5064000", "grossProfit": "108475000", "depreciation": "None", "totalRevenue": "145833000", "costOfRevenue": "37358000", "interestIncome": "None", "incomeBeforeTax": "6300000", "interestExpense": "18698000", "operatingIncome": "23710000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1236000", "reportedCurrency": "USD", "netInterestIncome": "-18698000", "nonInterestIncome": "None", "operatingExpenses": "84765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10913000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37358000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43234000", "sellingGeneralAndAdministrative": "29325000", "netIncomeFromContinuingOperations": "5064000" }, "balance": { "goodwill": "258619000", "inventory": "6941000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "449726000", "longTermDebt": "133279000", "shortTermDebt": "3840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "143345000", "reportedCurrency": "USD", "retainedEarnings": "-5895000", "totalLiabilities": "186489000", "otherCurrentAssets": "6975000", "totalCurrentAssets": "43912000", "currentLongTermDebt": "3840000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "405814000", "currentAccountsPayable": "2437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2374000", "shortLongTermDebtTotal": "137119000", "totalShareholderEquity": "263237000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2875000", "totalCurrentLiabilities": "29893000", "otherNonCurrentLiabilities": "2405000", "totalNonCurrentLiabilities": "156596000", "cashAndShortTermInvestments": "15778000", "commonStockSharesOutstanding": "152867466", "intangibleAssetsExcludingGoodwill": "143345000", "cashAndCashEquivalentsAtCarryingValue": "15778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5064000", "profitLoss": "None", "dividendPayout": "196305000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13233000", "operatingCashflow": "34430000", "capitalExpenditures": "3797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56249000", "cashflowFromInvestment": "-3797000", "stockBasedCompensation": "2602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145833000, "cost_of_revenue": 37358000, "gross_profit": 108475000, "research_and_development": 10913000, "selling_general_admin": 29325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24998000, "depreciation_amortisation": 43234000, "ebitda": 68232000, "interest_expense": 18698000, "interest_income": null, "other_non_operating": null, "pretax_income": 6300000, "tax_provision": 1236000, "effective_tax_rate": null, "net_income": 5064000, "net_income_continuing_ops": 5064000, "net_income_to_common": 5064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15778000, "short_term_investments": null, "net_receivables": 21159000, "inventory": 6941000, "other_current_assets": null, "total_current_assets": 43912000, "net_ppe": null, "goodwill": 258619000, "intangible_assets": 143345000, "goodwill_and_intangibles": 401964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 405814000, "total_assets": 449726000, "short_term_debt": 3840000, "accounts_payable": 2437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29893000, "long_term_debt": 133279000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 156596000, "total_liabilities": 186489000, "total_debt": 137119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5895000, "total_equity": 263237000, "shares_outstanding": 152867466, "operating_cash_flow": 34430000, "stock_based_compensation": 2602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3797000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3797000, "dividends_paid": 196305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56249000, "free_cash_flow": 38227000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24998000", "ebitda": "68232000", "netIncome": "5064000", "grossProfit": "108475000", "depreciation": "None", "totalRevenue": "145833000", "costOfRevenue": "37358000", "interestIncome": "None", "incomeBeforeTax": "6300000", "interestExpense": "18698000", "operatingIncome": "23710000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1236000", "reportedCurrency": "USD", "netInterestIncome": "-18698000", "nonInterestIncome": "None", "operatingExpenses": "84765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10913000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37358000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43234000", "sellingGeneralAndAdministrative": "29325000", "netIncomeFromContinuingOperations": "5064000" }, "balance": { "goodwill": "258619000", "inventory": "6941000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "449726000", "longTermDebt": "133279000", "shortTermDebt": "3840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "143345000", "reportedCurrency": "USD", "retainedEarnings": "-5895000", "totalLiabilities": "186489000", "otherCurrentAssets": "6975000", "totalCurrentAssets": "43912000", "currentLongTermDebt": "3840000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "405814000", "currentAccountsPayable": "2437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2374000", "shortLongTermDebtTotal": "137119000", "totalShareholderEquity": "263237000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2875000", "totalCurrentLiabilities": "29893000", "otherNonCurrentLiabilities": "2405000", "totalNonCurrentLiabilities": "156596000", "cashAndShortTermInvestments": "15778000", "commonStockSharesOutstanding": "152867466", "intangibleAssetsExcludingGoodwill": "143345000", "cashAndCashEquivalentsAtCarryingValue": "15778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5064000", "profitLoss": "None", "dividendPayout": "196305000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13233000", "operatingCashflow": "34430000", "capitalExpenditures": "3797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56249000", "cashflowFromInvestment": "-3797000", "stockBasedCompensation": "2602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 104463000, "cost_of_revenue": 31421000, "gross_profit": 73042000, "ebit": 333000, "ebitda": 27011000, "pretax_income": -10500001, "tax_provision": 2572999, "net_income": -13073000, "net_income_to_common": -13073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41394000, "total_current_assets": 58417000, "total_assets": 503705000, "short_term_debt": 56266000, "long_term_debt": 137667000, "total_debt": 193933000, "total_liabilities": 247447001, "total_equity": 256257999, "shares_outstanding": 34500000, "goodwill_and_intangibles": 440909000 }, "cash_flow": { "operating_cash_flow": 26058000, "capital_expenditure": 467000, "free_cash_flow": 26525000, "dividends_paid": 196305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271227, "ticker_id": 1815, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "333000", "ebitda": "27011000", "netIncome": "-13073000", "grossProfit": "73042000", "depreciation": "None", "totalRevenue": "104463000", "costOfRevenue": "31421000", "interestIncome": "None", "incomeBeforeTax": "-10500001", "interestExpense": "None", "operatingIncome": "-907000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2572999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "73949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15363000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26678000", "sellingGeneralAndAdministrative": "27932000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "258619000", "inventory": "5164000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "503705000", "longTermDebt": "137667000", "shortTermDebt": "56266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "182290000", "reportedCurrency": "USD", "retainedEarnings": "-10959000", "totalLiabilities": "247447001", "otherCurrentAssets": "5190000", "totalCurrentAssets": "58417000", "currentLongTermDebt": "56266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "445288000", "currentAccountsPayable": "592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2866000", "shortLongTermDebtTotal": "193933000", "totalShareholderEquity": "256257999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24573000", "totalCurrentLiabilities": "81431000", "otherNonCurrentLiabilities": "3125000", "totalNonCurrentLiabilities": "166016001", "cashAndShortTermInvestments": "41394000", "commonStockSharesOutstanding": "34500000", "intangibleAssetsExcludingGoodwill": "182290000", "cashAndCashEquivalentsAtCarryingValue": "41394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13073000", "profitLoss": "None", "dividendPayout": "196305000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26058000", "capitalExpenditures": "467000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "299689000", "cashflowFromInvestment": "-264457000", "stockBasedCompensation": "1259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104463000, "cost_of_revenue": 31421000, "gross_profit": 73042000, "research_and_development": 15363000, "selling_general_admin": 27932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 333000, "depreciation_amortisation": 26678000, "ebitda": 27011000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -10500001, "tax_provision": 2572999, "effective_tax_rate": null, "net_income": -13073000, "net_income_continuing_ops": null, "net_income_to_common": -13073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41394000, "short_term_investments": null, "net_receivables": 11833000, "inventory": 5164000, "other_current_assets": null, "total_current_assets": 58417000, "net_ppe": null, "goodwill": 258619000, "intangible_assets": 182290000, "goodwill_and_intangibles": 440909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 445288000, "total_assets": 503705000, "short_term_debt": 56266000, "accounts_payable": 592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81431000, "long_term_debt": 137667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 166016001, "total_liabilities": 247447001, "total_debt": 193933000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10959000, "total_equity": 256257999, "shares_outstanding": 34500000, "operating_cash_flow": 26058000, "stock_based_compensation": 1259000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 467000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -264457000, "dividends_paid": 196305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 299689000, "free_cash_flow": 26525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "333000", "ebitda": "27011000", "netIncome": "-13073000", "grossProfit": "73042000", "depreciation": "None", "totalRevenue": "104463000", "costOfRevenue": "31421000", "interestIncome": "None", "incomeBeforeTax": "-10500001", "interestExpense": "None", "operatingIncome": "-907000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2572999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "73949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15363000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26678000", "sellingGeneralAndAdministrative": "27932000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "258619000", "inventory": "5164000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "503705000", "longTermDebt": "137667000", "shortTermDebt": "56266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "182290000", "reportedCurrency": "USD", "retainedEarnings": "-10959000", "totalLiabilities": "247447001", "otherCurrentAssets": "5190000", "totalCurrentAssets": "58417000", "currentLongTermDebt": "56266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "445288000", "currentAccountsPayable": "592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2866000", "shortLongTermDebtTotal": "193933000", "totalShareholderEquity": "256257999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24573000", "totalCurrentLiabilities": "81431000", "otherNonCurrentLiabilities": "3125000", "totalNonCurrentLiabilities": "166016001", "cashAndShortTermInvestments": "41394000", "commonStockSharesOutstanding": "34500000", "intangibleAssetsExcludingGoodwill": "182290000", "cashAndCashEquivalentsAtCarryingValue": "41394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13073000", "profitLoss": "None", "dividendPayout": "196305000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26058000", "capitalExpenditures": "467000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "299689000", "cashflowFromInvestment": "-264457000", "stockBasedCompensation": "1259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 108698000, "cost_of_revenue": 27545000, "gross_profit": 81153000, "ebit": 10109000, "ebitda": 37167000, "pretax_income": 10147000, "tax_provision": 2441000, "net_income": 7706000, "net_income_to_common": 7706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 152867466, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37973000, "capital_expenditure": 2460000, "free_cash_flow": 40433000, "dividends_paid": 196305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271228, "ticker_id": 1815, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10109000", "ebitda": "37167000", "netIncome": "7706000", "grossProfit": "81153000", "depreciation": "None", "totalRevenue": "108698000", "costOfRevenue": "27545000", "interestIncome": "None", "incomeBeforeTax": "10147000", "interestExpense": "38000", "operatingIncome": "10109000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2441000", "reportedCurrency": "USD", "netInterestIncome": "386000", "nonInterestIncome": "None", "operatingExpenses": "71044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11413000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27058000", "sellingGeneralAndAdministrative": "29507000", "netIncomeFromContinuingOperations": "7706000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "152867466", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7706000", "profitLoss": "None", "dividendPayout": "196305000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7346000", "operatingCashflow": "37973000", "capitalExpenditures": "2460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "299689000", "cashflowFromInvestment": "-4684000", "stockBasedCompensation": "6780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108698000, "cost_of_revenue": 27545000, "gross_profit": 81153000, "research_and_development": 11413000, "selling_general_admin": 29507000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10109000, "depreciation_amortisation": 27058000, "ebitda": 37167000, "interest_expense": 38000, "interest_income": null, "other_non_operating": null, "pretax_income": 10147000, "tax_provision": 2441000, "effective_tax_rate": null, "net_income": 7706000, "net_income_continuing_ops": 7706000, "net_income_to_common": 7706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 152867466, "operating_cash_flow": 37973000, "stock_based_compensation": 6780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4684000, "dividends_paid": 196305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 299689000, "free_cash_flow": 40433000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10109000", "ebitda": "37167000", "netIncome": "7706000", "grossProfit": "81153000", "depreciation": "None", "totalRevenue": "108698000", "costOfRevenue": "27545000", "interestIncome": "None", "incomeBeforeTax": "10147000", "interestExpense": "38000", "operatingIncome": "10109000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2441000", "reportedCurrency": "USD", "netInterestIncome": "386000", "nonInterestIncome": "None", "operatingExpenses": "71044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11413000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27058000", "sellingGeneralAndAdministrative": "29507000", "netIncomeFromContinuingOperations": "7706000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "152867466", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7706000", "profitLoss": "None", "dividendPayout": "196305000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7346000", "operatingCashflow": "37973000", "capitalExpenditures": "2460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "299689000", "cashflowFromInvestment": "-4684000", "stockBasedCompensation": "6780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 129941000, "cost_of_revenue": 32595000, "gross_profit": 97346000, "ebit": 43014000, "ebitda": 43997000, "pretax_income": 35920000, "tax_provision": 9170000, "net_income": 26750000, "net_income_to_common": 26750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23810000, "total_current_assets": 104501000, "total_assets": 470924000, "short_term_debt": 20000000, "long_term_debt": 371090000, "total_debt": 391090000, "total_liabilities": 470085000, "total_equity": 839000, "shares_outstanding": 185090919, "goodwill_and_intangibles": 341547000 }, "cash_flow": { "operating_cash_flow": 33466000, "capital_expenditure": 32000, "free_cash_flow": 33498000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271201, "ticker_id": 1815, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43014000", "ebitda": "43997000", "netIncome": "26750000", "grossProfit": "97346000", "depreciation": "None", "totalRevenue": "129941000", "costOfRevenue": "32595000", "interestIncome": "None", "incomeBeforeTax": "35920000", "interestExpense": "6605000", "operatingIncome": "43014000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9170000", "reportedCurrency": "USD", "netInterestIncome": "-6605000", "nonInterestIncome": "None", "operatingExpenses": "54619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15933000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "983000", "sellingGeneralAndAdministrative": "37703000", "netIncomeFromContinuingOperations": "26750000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "470924000", "longTermDebt": "371090000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "65844000", "reportedCurrency": "USD", "retainedEarnings": "-70311000", "totalLiabilities": "470085000", "otherCurrentAssets": "10520000", "totalCurrentAssets": "104501000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366423000", "currentAccountsPayable": "4159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20000000", "totalShareholderEquity": "839000", "capitalLeaseObligations": "3886000", "otherCurrentLiabilities": "30744000", "totalCurrentLiabilities": "79441000", "otherNonCurrentLiabilities": "15960000", "totalNonCurrentLiabilities": "390644000", "cashAndShortTermInvestments": "23810000", "commonStockSharesOutstanding": "185090919", "intangibleAssetsExcludingGoodwill": "65844000", "cashAndCashEquivalentsAtCarryingValue": "23810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26750000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33466000", "capitalExpenditures": "32000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95091000", "cashflowFromInvestment": "-1610000", "stockBasedCompensation": "15008000", "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": "983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129941000, "cost_of_revenue": 32595000, "gross_profit": 97346000, "research_and_development": 15933000, "selling_general_admin": 37703000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43014000, "depreciation_amortisation": 983000, "ebitda": 43997000, "interest_expense": 6605000, "interest_income": null, "other_non_operating": null, "pretax_income": 35920000, "tax_provision": 9170000, "effective_tax_rate": null, "net_income": 26750000, "net_income_continuing_ops": 26750000, "net_income_to_common": 26750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23810000, "short_term_investments": null, "net_receivables": 70171000, "inventory": null, "other_current_assets": null, "total_current_assets": 104501000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 65844000, "goodwill_and_intangibles": 341547000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 366423000, "total_assets": 470924000, "short_term_debt": 20000000, "accounts_payable": 4159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79441000, "long_term_debt": 371090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 390644000, "total_liabilities": 470085000, "total_debt": 391090000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70311000, "total_equity": 839000, "shares_outstanding": 185090919, "operating_cash_flow": 33466000, "stock_based_compensation": 15008000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1610000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95091000, "free_cash_flow": 33498000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43014000", "ebitda": "43997000", "netIncome": "26750000", "grossProfit": "97346000", "depreciation": "None", "totalRevenue": "129941000", "costOfRevenue": "32595000", "interestIncome": "None", "incomeBeforeTax": "35920000", "interestExpense": "6605000", "operatingIncome": "43014000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9170000", "reportedCurrency": "USD", "netInterestIncome": "-6605000", "nonInterestIncome": "None", "operatingExpenses": "54619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15933000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "983000", "sellingGeneralAndAdministrative": "37703000", "netIncomeFromContinuingOperations": "26750000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "470924000", "longTermDebt": "371090000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "65844000", "reportedCurrency": "USD", "retainedEarnings": "-70311000", "totalLiabilities": "470085000", "otherCurrentAssets": "10520000", "totalCurrentAssets": "104501000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366423000", "currentAccountsPayable": "4159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20000000", "totalShareholderEquity": "839000", "capitalLeaseObligations": "3886000", "otherCurrentLiabilities": "30744000", "totalCurrentLiabilities": "79441000", "otherNonCurrentLiabilities": "15960000", "totalNonCurrentLiabilities": "390644000", "cashAndShortTermInvestments": "23810000", "commonStockSharesOutstanding": "185090919", "intangibleAssetsExcludingGoodwill": "65844000", "cashAndCashEquivalentsAtCarryingValue": "23810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26750000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33466000", "capitalExpenditures": "32000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95091000", "cashflowFromInvestment": "-1610000", "stockBasedCompensation": "15008000", "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": "983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 125974000, "cost_of_revenue": 32743000, "gross_profit": 93231000, "ebit": 31368000, "ebitda": 32421000, "pretax_income": 25832000, "tax_provision": 5572000, "net_income": 20260000, "net_income_to_common": 20260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87045000, "total_current_assets": 161369000, "total_assets": 531030999, "short_term_debt": 20000000, "long_term_debt": 375859000, "total_debt": 395859000, "total_liabilities": 484025000, "total_equity": 47006000, "shares_outstanding": 184686000, "goodwill_and_intangibles": 630243000 }, "cash_flow": { "operating_cash_flow": 23495400, "capital_expenditure": 217230, "free_cash_flow": 23712630, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271202, "ticker_id": 1815, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31368000", "ebitda": "32421000", "netIncome": "20260000", "grossProfit": "93231000", "depreciation": "None", "totalRevenue": "125974000", "costOfRevenue": "32743000", "interestIncome": "None", "incomeBeforeTax": "25832000", "interestExpense": "5536000", "operatingIncome": "31309000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5572000", "reportedCurrency": "USD", "netInterestIncome": "-5536000", "nonInterestIncome": "None", "operatingExpenses": "61922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14612000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1053000", "sellingGeneralAndAdministrative": "47310000", "netIncomeFromContinuingOperations": "20260000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "531030999", "longTermDebt": "375859000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "354540000", "reportedCurrency": "USD", "retainedEarnings": "-97061000", "totalLiabilities": "484025000", "otherCurrentAssets": "6378000", "totalCurrentAssets": "161369000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369661999", "currentAccountsPayable": "1672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "401007000", "totalShareholderEquity": "47006000", "capitalLeaseObligations": "4729000", "otherCurrentLiabilities": "38966000", "totalCurrentLiabilities": "84923000", "otherNonCurrentLiabilities": "19278000", "totalNonCurrentLiabilities": "399102000", "cashAndShortTermInvestments": "87045000", "commonStockSharesOutstanding": "184686000", "intangibleAssetsExcludingGoodwill": "354540000", "cashAndCashEquivalentsAtCarryingValue": "87045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20260000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23495400", "capitalExpenditures": "217230", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61388891", "cashflowFromInvestment": "-2853841", "stockBasedCompensation": "21025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5641910", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125974000, "cost_of_revenue": 32743000, "gross_profit": 93231000, "research_and_development": 14612000, "selling_general_admin": 47310000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31368000, "depreciation_amortisation": 1053000, "ebitda": 32421000, "interest_expense": 5536000, "interest_income": null, "other_non_operating": null, "pretax_income": 25832000, "tax_provision": 5572000, "effective_tax_rate": null, "net_income": 20260000, "net_income_continuing_ops": 20260000, "net_income_to_common": 20260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87045000, "short_term_investments": null, "net_receivables": 67946000, "inventory": null, "other_current_assets": null, "total_current_assets": 161369000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 354540000, "goodwill_and_intangibles": 630243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 369661999, "total_assets": 531030999, "short_term_debt": 20000000, "accounts_payable": 1672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84923000, "long_term_debt": 375859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 399102000, "total_liabilities": 484025000, "total_debt": 395859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -97061000, "total_equity": 47006000, "shares_outstanding": 184686000, "operating_cash_flow": 23495400, "stock_based_compensation": 21025000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217230, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2853841, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61388891, "free_cash_flow": 23712630, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31368000", "ebitda": "32421000", "netIncome": "20260000", "grossProfit": "93231000", "depreciation": "None", "totalRevenue": "125974000", "costOfRevenue": "32743000", "interestIncome": "None", "incomeBeforeTax": "25832000", "interestExpense": "5536000", "operatingIncome": "31309000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5572000", "reportedCurrency": "USD", "netInterestIncome": "-5536000", "nonInterestIncome": "None", "operatingExpenses": "61922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14612000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1053000", "sellingGeneralAndAdministrative": "47310000", "netIncomeFromContinuingOperations": "20260000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "531030999", "longTermDebt": "375859000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "354540000", "reportedCurrency": "USD", "retainedEarnings": "-97061000", "totalLiabilities": "484025000", "otherCurrentAssets": "6378000", "totalCurrentAssets": "161369000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369661999", "currentAccountsPayable": "1672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "401007000", "totalShareholderEquity": "47006000", "capitalLeaseObligations": "4729000", "otherCurrentLiabilities": "38966000", "totalCurrentLiabilities": "84923000", "otherNonCurrentLiabilities": "19278000", "totalNonCurrentLiabilities": "399102000", "cashAndShortTermInvestments": "87045000", "commonStockSharesOutstanding": "184686000", "intangibleAssetsExcludingGoodwill": "354540000", "cashAndCashEquivalentsAtCarryingValue": "87045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20260000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23495400", "capitalExpenditures": "217230", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61388891", "cashflowFromInvestment": "-2853841", "stockBasedCompensation": "21025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5641910", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 115766000, "cost_of_revenue": 28919000, "gross_profit": 86847000, "ebit": 44587000, "ebitda": 45849000, "pretax_income": 39919000, "tax_provision": 9085000, "net_income": 30834000, "net_income_to_common": 30834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6327000, "total_current_assets": 77304000, "total_assets": 439188000, "short_term_debt": 15000000, "long_term_debt": 264908000, "total_debt": 279908000, "total_liabilities": 368234000, "total_equity": 70954000, "shares_outstanding": 192558285, "goodwill_and_intangibles": 341550000 }, "cash_flow": { "operating_cash_flow": 55449000, "capital_expenditure": 4206000, "free_cash_flow": 59655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271204, "ticker_id": 1815, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44587000", "ebitda": "45849000", "netIncome": "30834000", "grossProfit": "86847000", "depreciation": "None", "totalRevenue": "115766000", "costOfRevenue": "28919000", "interestIncome": "None", "incomeBeforeTax": "39919000", "interestExpense": "4668000", "operatingIncome": "45241000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9085000", "reportedCurrency": "USD", "netInterestIncome": "-4668000", "nonInterestIncome": "None", "operatingExpenses": "41606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11088000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1262000", "sellingGeneralAndAdministrative": "29256000", "netIncomeFromContinuingOperations": "30834000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "439188000", "longTermDebt": "264908000", "shortTermDebt": "15000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "65847000", "reportedCurrency": "USD", "retainedEarnings": "-117321000", "totalLiabilities": "368234000", "otherCurrentAssets": "12156000", "totalCurrentAssets": "77304000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361884000", "currentAccountsPayable": "4107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15000000", "totalShareholderEquity": "70954000", "capitalLeaseObligations": "3332000", "otherCurrentLiabilities": "51308000", "totalCurrentLiabilities": "93887000", "otherNonCurrentLiabilities": "8767000", "totalNonCurrentLiabilities": "274347000", "cashAndShortTermInvestments": "6327000", "commonStockSharesOutstanding": "192558285", "intangibleAssetsExcludingGoodwill": "65847000", "cashAndCashEquivalentsAtCarryingValue": "6327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30834000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55449000", "capitalExpenditures": "4206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165741000", "cashflowFromInvestment": "-4206000", "stockBasedCompensation": "6019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159839000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115766000, "cost_of_revenue": 28919000, "gross_profit": 86847000, "research_and_development": 11088000, "selling_general_admin": 29256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44587000, "depreciation_amortisation": 1262000, "ebitda": 45849000, "interest_expense": 4668000, "interest_income": null, "other_non_operating": null, "pretax_income": 39919000, "tax_provision": 9085000, "effective_tax_rate": null, "net_income": 30834000, "net_income_continuing_ops": 30834000, "net_income_to_common": 30834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6327000, "short_term_investments": null, "net_receivables": 58821000, "inventory": null, "other_current_assets": null, "total_current_assets": 77304000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 65847000, "goodwill_and_intangibles": 341550000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 361884000, "total_assets": 439188000, "short_term_debt": 15000000, "accounts_payable": 4107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93887000, "long_term_debt": 264908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 274347000, "total_liabilities": 368234000, "total_debt": 279908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -117321000, "total_equity": 70954000, "shares_outstanding": 192558285, "operating_cash_flow": 55449000, "stock_based_compensation": 6019000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4206000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165741000, "free_cash_flow": 59655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44587000", "ebitda": "45849000", "netIncome": "30834000", "grossProfit": "86847000", "depreciation": "None", "totalRevenue": "115766000", "costOfRevenue": "28919000", "interestIncome": "None", "incomeBeforeTax": "39919000", "interestExpense": "4668000", "operatingIncome": "45241000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9085000", "reportedCurrency": "USD", "netInterestIncome": "-4668000", "nonInterestIncome": "None", "operatingExpenses": "41606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11088000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1262000", "sellingGeneralAndAdministrative": "29256000", "netIncomeFromContinuingOperations": "30834000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "439188000", "longTermDebt": "264908000", "shortTermDebt": "15000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "65847000", "reportedCurrency": "USD", "retainedEarnings": "-117321000", "totalLiabilities": "368234000", "otherCurrentAssets": "12156000", "totalCurrentAssets": "77304000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361884000", "currentAccountsPayable": "4107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15000000", "totalShareholderEquity": "70954000", "capitalLeaseObligations": "3332000", "otherCurrentLiabilities": "51308000", "totalCurrentLiabilities": "93887000", "otherNonCurrentLiabilities": "8767000", "totalNonCurrentLiabilities": "274347000", "cashAndShortTermInvestments": "6327000", "commonStockSharesOutstanding": "192558285", "intangibleAssetsExcludingGoodwill": "65847000", "cashAndCashEquivalentsAtCarryingValue": "6327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30834000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55449000", "capitalExpenditures": "4206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165741000", "cashflowFromInvestment": "-4206000", "stockBasedCompensation": "6019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159839000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 104220000, "cost_of_revenue": 27408000, "gross_profit": 76812000, "ebit": 24856000, "ebitda": 27924000, "pretax_income": 21292000, "tax_provision": 4654000, "net_income": 16638000, "net_income_to_common": 16638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120825000, "total_current_assets": 189345000, "total_assets": 547620000, "short_term_debt": 18190000, "long_term_debt": 268463000, "total_debt": 286653000, "total_liabilities": 359930000, "total_equity": 187690000, "shares_outstanding": 199836986, "goodwill_and_intangibles": 349627000 }, "cash_flow": { "operating_cash_flow": 37518000, "capital_expenditure": 192000, "free_cash_flow": 37710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271205, "ticker_id": 1815, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24856000", "ebitda": "27924000", "netIncome": "16638000", "grossProfit": "76812000", "depreciation": "None", "totalRevenue": "104220000", "costOfRevenue": "27408000", "interestIncome": "None", "incomeBeforeTax": "21292000", "interestExpense": "3564000", "operatingIncome": "24346000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4654000", "reportedCurrency": "USD", "netInterestIncome": "-3564000", "nonInterestIncome": "None", "operatingExpenses": "52466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12941000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3068000", "sellingGeneralAndAdministrative": "36457000", "netIncomeFromContinuingOperations": "16638000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "547620000", "longTermDebt": "268463000", "shortTermDebt": "18190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "73924000", "reportedCurrency": "USD", "retainedEarnings": "-148155000", "totalLiabilities": "359930000", "otherCurrentAssets": "11435000", "totalCurrentAssets": "189345000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358275000", "currentAccountsPayable": "1769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287639000", "totalShareholderEquity": "187690000", "capitalLeaseObligations": "4176000", "otherCurrentLiabilities": "25308000", "totalCurrentLiabilities": "76424000", "otherNonCurrentLiabilities": "14057000", "totalNonCurrentLiabilities": "283506000", "cashAndShortTermInvestments": "120825000", "commonStockSharesOutstanding": "199836986", "intangibleAssetsExcludingGoodwill": "73924000", "cashAndCashEquivalentsAtCarryingValue": "120825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16638000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37518000", "capitalExpenditures": "192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171681000", "cashflowFromInvestment": "-880000", "stockBasedCompensation": "16529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104220000, "cost_of_revenue": 27408000, "gross_profit": 76812000, "research_and_development": 12941000, "selling_general_admin": 36457000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24856000, "depreciation_amortisation": 3068000, "ebitda": 27924000, "interest_expense": 3564000, "interest_income": null, "other_non_operating": null, "pretax_income": 21292000, "tax_provision": 4654000, "effective_tax_rate": null, "net_income": 16638000, "net_income_continuing_ops": 16638000, "net_income_to_common": 16638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120825000, "short_term_investments": null, "net_receivables": 57085000, "inventory": null, "other_current_assets": null, "total_current_assets": 189345000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 73924000, "goodwill_and_intangibles": 349627000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 358275000, "total_assets": 547620000, "short_term_debt": 18190000, "accounts_payable": 1769000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76424000, "long_term_debt": 268463000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 283506000, "total_liabilities": 359930000, "total_debt": 286653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -148155000, "total_equity": 187690000, "shares_outstanding": 199836986, "operating_cash_flow": 37518000, "stock_based_compensation": 16529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171681000, "free_cash_flow": 37710000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24856000", "ebitda": "27924000", "netIncome": "16638000", "grossProfit": "76812000", "depreciation": "None", "totalRevenue": "104220000", "costOfRevenue": "27408000", "interestIncome": "None", "incomeBeforeTax": "21292000", "interestExpense": "3564000", "operatingIncome": "24346000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4654000", "reportedCurrency": "USD", "netInterestIncome": "-3564000", "nonInterestIncome": "None", "operatingExpenses": "52466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12941000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3068000", "sellingGeneralAndAdministrative": "36457000", "netIncomeFromContinuingOperations": "16638000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "547620000", "longTermDebt": "268463000", "shortTermDebt": "18190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "73924000", "reportedCurrency": "USD", "retainedEarnings": "-148155000", "totalLiabilities": "359930000", "otherCurrentAssets": "11435000", "totalCurrentAssets": "189345000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358275000", "currentAccountsPayable": "1769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287639000", "totalShareholderEquity": "187690000", "capitalLeaseObligations": "4176000", "otherCurrentLiabilities": "25308000", "totalCurrentLiabilities": "76424000", "otherNonCurrentLiabilities": "14057000", "totalNonCurrentLiabilities": "283506000", "cashAndShortTermInvestments": "120825000", "commonStockSharesOutstanding": "199836986", "intangibleAssetsExcludingGoodwill": "73924000", "cashAndCashEquivalentsAtCarryingValue": "120825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16638000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37518000", "capitalExpenditures": "192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171681000", "cashflowFromInvestment": "-880000", "stockBasedCompensation": "16529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 93938000, "cost_of_revenue": 24542000, "gross_profit": 69396000, "ebit": 35445000, "ebitda": 38922000, "pretax_income": 31570000, "tax_provision": 4551000, "net_income": 27019000, "net_income_to_common": 27019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255868000, "total_current_assets": 319714000, "total_assets": 679445000, "short_term_debt": 17514000, "long_term_debt": 272021000, "total_debt": 289535000, "total_liabilities": 359629000, "total_equity": 319816000, "shares_outstanding": 201048090, "goodwill_and_intangibles": 351997000 }, "cash_flow": { "operating_cash_flow": 23793000, "capital_expenditure": 628000, "free_cash_flow": 24421000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271206, "ticker_id": 1815, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35445000", "ebitda": "38922000", "netIncome": "27019000", "grossProfit": "69396000", "depreciation": "None", "totalRevenue": "93938000", "costOfRevenue": "24542000", "interestIncome": "None", "incomeBeforeTax": "31570000", "interestExpense": "3875000", "operatingIncome": "25392000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4551000", "reportedCurrency": "USD", "netInterestIncome": "-3875000", "nonInterestIncome": "None", "operatingExpenses": "44004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10287000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3477000", "sellingGeneralAndAdministrative": "30240000", "netIncomeFromContinuingOperations": "27019000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "679445000", "longTermDebt": "272021000", "shortTermDebt": "17514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "76294000", "reportedCurrency": "USD", "retainedEarnings": "-164793000", "totalLiabilities": "359629000", "otherCurrentAssets": "10611000", "totalCurrentAssets": "319714000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "359731000", "currentAccountsPayable": "2186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290279000", "totalShareholderEquity": "319816000", "capitalLeaseObligations": "3258000", "otherCurrentLiabilities": "29030000", "totalCurrentLiabilities": "75784000", "otherNonCurrentLiabilities": "11080000", "totalNonCurrentLiabilities": "283845000", "cashAndShortTermInvestments": "255868000", "commonStockSharesOutstanding": "201048090", "intangibleAssetsExcludingGoodwill": "76294000", "cashAndCashEquivalentsAtCarryingValue": "255868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27019000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23793000", "capitalExpenditures": "628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173551000", "cashflowFromInvestment": "-628000", "stockBasedCompensation": "10947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93938000, "cost_of_revenue": 24542000, "gross_profit": 69396000, "research_and_development": 10287000, "selling_general_admin": 30240000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35445000, "depreciation_amortisation": 3477000, "ebitda": 38922000, "interest_expense": 3875000, "interest_income": null, "other_non_operating": null, "pretax_income": 31570000, "tax_provision": 4551000, "effective_tax_rate": null, "net_income": 27019000, "net_income_continuing_ops": 27019000, "net_income_to_common": 27019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255868000, "short_term_investments": null, "net_receivables": 53235000, "inventory": null, "other_current_assets": null, "total_current_assets": 319714000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 76294000, "goodwill_and_intangibles": 351997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 359731000, "total_assets": 679445000, "short_term_debt": 17514000, "accounts_payable": 2186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75784000, "long_term_debt": 272021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 283845000, "total_liabilities": 359629000, "total_debt": 289535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164793000, "total_equity": 319816000, "shares_outstanding": 201048090, "operating_cash_flow": 23793000, "stock_based_compensation": 10947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -628000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 173551000, "free_cash_flow": 24421000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35445000", "ebitda": "38922000", "netIncome": "27019000", "grossProfit": "69396000", "depreciation": "None", "totalRevenue": "93938000", "costOfRevenue": "24542000", "interestIncome": "None", "incomeBeforeTax": "31570000", "interestExpense": "3875000", "operatingIncome": "25392000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4551000", "reportedCurrency": "USD", "netInterestIncome": "-3875000", "nonInterestIncome": "None", "operatingExpenses": "44004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10287000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3477000", "sellingGeneralAndAdministrative": "30240000", "netIncomeFromContinuingOperations": "27019000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "679445000", "longTermDebt": "272021000", "shortTermDebt": "17514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "76294000", "reportedCurrency": "USD", "retainedEarnings": "-164793000", "totalLiabilities": "359629000", "otherCurrentAssets": "10611000", "totalCurrentAssets": "319714000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "359731000", "currentAccountsPayable": "2186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290279000", "totalShareholderEquity": "319816000", "capitalLeaseObligations": "3258000", "otherCurrentLiabilities": "29030000", "totalCurrentLiabilities": "75784000", "otherNonCurrentLiabilities": "11080000", "totalNonCurrentLiabilities": "283845000", "cashAndShortTermInvestments": "255868000", "commonStockSharesOutstanding": "201048090", "intangibleAssetsExcludingGoodwill": "76294000", "cashAndCashEquivalentsAtCarryingValue": "255868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27019000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23793000", "capitalExpenditures": "628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173551000", "cashflowFromInvestment": "-628000", "stockBasedCompensation": "10947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 97621000, "cost_of_revenue": 24045000, "gross_profit": 73576000, "ebit": 21648000, "ebitda": 22372000, "pretax_income": -124379000, "tax_provision": -527000, "net_income": -123852000, "net_income_to_common": -123852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59152000, "total_current_assets": 116984000, "total_assets": 479090000, "short_term_debt": 17370000, "long_term_debt": 275580000, "total_debt": 292950000, "total_liabilities": 610660000, "total_equity": -131570000, "shares_outstanding": 175880320, "goodwill_and_intangibles": 354325000 }, "cash_flow": { "operating_cash_flow": 29533000, "capital_expenditure": 1258000, "free_cash_flow": 30791000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271207, "ticker_id": 1815, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21648000", "ebitda": "22372000", "netIncome": "-123852000", "grossProfit": "73576000", "depreciation": "None", "totalRevenue": "97621000", "costOfRevenue": "24045000", "interestIncome": "None", "incomeBeforeTax": "-124379000", "interestExpense": "5362000", "operatingIncome": "20400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-527000", "reportedCurrency": "USD", "netInterestIncome": "-5362000", "nonInterestIncome": "None", "operatingExpenses": "53176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14097000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "724000", "sellingGeneralAndAdministrative": "28950000", "netIncomeFromContinuingOperations": "-123852000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "479090000", "longTermDebt": "275580000", "shortTermDebt": "17370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "78622000", "reportedCurrency": "USD", "retainedEarnings": "-191812000", "totalLiabilities": "610660000", "otherCurrentAssets": "7648000", "totalCurrentAssets": "116984000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362106000", "currentAccountsPayable": "3261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "293913000", "totalShareholderEquity": "-131570000", "capitalLeaseObligations": "3333000", "otherCurrentLiabilities": "25245000", "totalCurrentLiabilities": "67809000", "otherNonCurrentLiabilities": "14130000", "totalNonCurrentLiabilities": "542851000", "cashAndShortTermInvestments": "59152000", "commonStockSharesOutstanding": "175880320", "intangibleAssetsExcludingGoodwill": "78622000", "cashAndCashEquivalentsAtCarryingValue": "59152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123852000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29533000", "capitalExpenditures": "1258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8243000", "cashflowFromInvestment": "-1258000", "stockBasedCompensation": "14630000", "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": "4315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97621000, "cost_of_revenue": 24045000, "gross_profit": 73576000, "research_and_development": 14097000, "selling_general_admin": 28950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21648000, "depreciation_amortisation": 724000, "ebitda": 22372000, "interest_expense": 5362000, "interest_income": null, "other_non_operating": null, "pretax_income": -124379000, "tax_provision": -527000, "effective_tax_rate": null, "net_income": -123852000, "net_income_continuing_ops": -123852000, "net_income_to_common": -123852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59152000, "short_term_investments": null, "net_receivables": 50184000, "inventory": null, "other_current_assets": null, "total_current_assets": 116984000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 78622000, "goodwill_and_intangibles": 354325000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362106000, "total_assets": 479090000, "short_term_debt": 17370000, "accounts_payable": 3261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67809000, "long_term_debt": 275580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 542851000, "total_liabilities": 610660000, "total_debt": 292950000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -191812000, "total_equity": -131570000, "shares_outstanding": 175880320, "operating_cash_flow": 29533000, "stock_based_compensation": 14630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1258000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1258000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8243000, "free_cash_flow": 30791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21648000", "ebitda": "22372000", "netIncome": "-123852000", "grossProfit": "73576000", "depreciation": "None", "totalRevenue": "97621000", "costOfRevenue": "24045000", "interestIncome": "None", "incomeBeforeTax": "-124379000", "interestExpense": "5362000", "operatingIncome": "20400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-527000", "reportedCurrency": "USD", "netInterestIncome": "-5362000", "nonInterestIncome": "None", "operatingExpenses": "53176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14097000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "724000", "sellingGeneralAndAdministrative": "28950000", "netIncomeFromContinuingOperations": "-123852000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "479090000", "longTermDebt": "275580000", "shortTermDebt": "17370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "78622000", "reportedCurrency": "USD", "retainedEarnings": "-191812000", "totalLiabilities": "610660000", "otherCurrentAssets": "7648000", "totalCurrentAssets": "116984000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362106000", "currentAccountsPayable": "3261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "293913000", "totalShareholderEquity": "-131570000", "capitalLeaseObligations": "3333000", "otherCurrentLiabilities": "25245000", "totalCurrentLiabilities": "67809000", "otherNonCurrentLiabilities": "14130000", "totalNonCurrentLiabilities": "542851000", "cashAndShortTermInvestments": "59152000", "commonStockSharesOutstanding": "175880320", "intangibleAssetsExcludingGoodwill": "78622000", "cashAndCashEquivalentsAtCarryingValue": "59152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123852000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29533000", "capitalExpenditures": "1258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8243000", "cashflowFromInvestment": "-1258000", "stockBasedCompensation": "14630000", "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": "4315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 89325000, "cost_of_revenue": 22915000, "gross_profit": 66410000, "ebit": 36674000, "ebitda": 40915000, "pretax_income": 30274000, "tax_provision": 5593000, "net_income": 24681000, "net_income_to_common": 24681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39120000, "total_current_assets": 92670000, "total_assets": 456345000, "short_term_debt": 17219000, "long_term_debt": 279136000, "total_debt": 296355000, "total_liabilities": 469748000, "total_equity": -13403000, "shares_outstanding": 179961828, "goodwill_and_intangibles": 348690000 }, "cash_flow": { "operating_cash_flow": 29125000, "capital_expenditure": 1243000, "free_cash_flow": 30368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271209, "ticker_id": 1815, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36674000", "ebitda": "40915000", "netIncome": "24681000", "grossProfit": "66410000", "depreciation": "None", "totalRevenue": "89325000", "costOfRevenue": "22915000", "interestIncome": "None", "incomeBeforeTax": "30274000", "interestExpense": "6400000", "operatingIncome": "28387000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5593000", "reportedCurrency": "USD", "netInterestIncome": "-6400000", "nonInterestIncome": "None", "operatingExpenses": "38023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8806000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4241000", "sellingGeneralAndAdministrative": "24976000", "netIncomeFromContinuingOperations": "24681000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "456345000", "longTermDebt": "279136000", "shortTermDebt": "17219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "72987000", "reportedCurrency": "USD", "retainedEarnings": "-67960000", "totalLiabilities": "469748000", "otherCurrentAssets": "9566000", "totalCurrentAssets": "92670000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "363675000", "currentAccountsPayable": "2082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "297385000", "totalShareholderEquity": "-13403000", "capitalLeaseObligations": "3249000", "otherCurrentLiabilities": "19608000", "totalCurrentLiabilities": "63348000", "otherNonCurrentLiabilities": "9612000", "totalNonCurrentLiabilities": "406400000", "cashAndShortTermInvestments": "39120000", "commonStockSharesOutstanding": "179961828", "intangibleAssetsExcludingGoodwill": "72987000", "cashAndCashEquivalentsAtCarryingValue": "39120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24681000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29125000", "capitalExpenditures": "1243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5107000", "cashflowFromInvestment": "-1243000", "stockBasedCompensation": "7052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4241000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89325000, "cost_of_revenue": 22915000, "gross_profit": 66410000, "research_and_development": 8806000, "selling_general_admin": 24976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36674000, "depreciation_amortisation": 4241000, "ebitda": 40915000, "interest_expense": 6400000, "interest_income": null, "other_non_operating": null, "pretax_income": 30274000, "tax_provision": 5593000, "effective_tax_rate": null, "net_income": 24681000, "net_income_continuing_ops": 24681000, "net_income_to_common": 24681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39120000, "short_term_investments": null, "net_receivables": 43984000, "inventory": null, "other_current_assets": null, "total_current_assets": 92670000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 72987000, "goodwill_and_intangibles": 348690000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 363675000, "total_assets": 456345000, "short_term_debt": 17219000, "accounts_payable": 2082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63348000, "long_term_debt": 279136000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 406400000, "total_liabilities": 469748000, "total_debt": 296355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67960000, "total_equity": -13403000, "shares_outstanding": 179961828, "operating_cash_flow": 29125000, "stock_based_compensation": 7052000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1243000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1243000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5107000, "free_cash_flow": 30368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36674000", "ebitda": "40915000", "netIncome": "24681000", "grossProfit": "66410000", "depreciation": "None", "totalRevenue": "89325000", "costOfRevenue": "22915000", "interestIncome": "None", "incomeBeforeTax": "30274000", "interestExpense": "6400000", "operatingIncome": "28387000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5593000", "reportedCurrency": "USD", "netInterestIncome": "-6400000", "nonInterestIncome": "None", "operatingExpenses": "38023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8806000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4241000", "sellingGeneralAndAdministrative": "24976000", "netIncomeFromContinuingOperations": "24681000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "456345000", "longTermDebt": "279136000", "shortTermDebt": "17219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "72987000", "reportedCurrency": "USD", "retainedEarnings": "-67960000", "totalLiabilities": "469748000", "otherCurrentAssets": "9566000", "totalCurrentAssets": "92670000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "363675000", "currentAccountsPayable": "2082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "297385000", "totalShareholderEquity": "-13403000", "capitalLeaseObligations": "3249000", "otherCurrentLiabilities": "19608000", "totalCurrentLiabilities": "63348000", "otherNonCurrentLiabilities": "9612000", "totalNonCurrentLiabilities": "406400000", "cashAndShortTermInvestments": "39120000", "commonStockSharesOutstanding": "179961828", "intangibleAssetsExcludingGoodwill": "72987000", "cashAndCashEquivalentsAtCarryingValue": "39120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24681000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29125000", "capitalExpenditures": "1243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5107000", "cashflowFromInvestment": "-1243000", "stockBasedCompensation": "7052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4241000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 82345000, "cost_of_revenue": 20999000, "gross_profit": 61346000, "ebit": -10790000, "ebitda": -6555000, "pretax_income": -17459000, "tax_provision": 4965000, "net_income": -22424000, "net_income_to_common": -22424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16345000, "total_current_assets": 67984000, "total_assets": 435042000, "short_term_debt": 17270000, "long_term_debt": 282691000, "total_debt": 299961000, "total_liabilities": 476788000, "total_equity": -41746000, "shares_outstanding": 175676957, "goodwill_and_intangibles": 360299000 }, "cash_flow": { "operating_cash_flow": 15850000, "capital_expenditure": 1696000, "free_cash_flow": 17546000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271210, "ticker_id": 1815, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10790000", "ebitda": "-6555000", "netIncome": "-22424000", "grossProfit": "61346000", "depreciation": "None", "totalRevenue": "82345000", "costOfRevenue": "20999000", "interestIncome": "None", "incomeBeforeTax": "-17459000", "interestExpense": "6669000", "operatingIncome": "24555000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4965000", "reportedCurrency": "USD", "netInterestIncome": "-6669000", "nonInterestIncome": "None", "operatingExpenses": "36791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7754000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4235000", "sellingGeneralAndAdministrative": "24802000", "netIncomeFromContinuingOperations": "-22424000" }, "balance": { "goodwill": "275703000", "inventory": "2", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "435042000", "longTermDebt": "282691000", "shortTermDebt": "17270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "84596000", "reportedCurrency": "USD", "retainedEarnings": "-92641000", "totalLiabilities": "476788000", "otherCurrentAssets": "11157000", "totalCurrentAssets": "67984000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "367058000", "currentAccountsPayable": "2520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301473000", "totalShareholderEquity": "-41746000", "capitalLeaseObligations": "3782000", "otherCurrentLiabilities": "19115000", "totalCurrentLiabilities": "59872000", "otherNonCurrentLiabilities": "7474000", "totalNonCurrentLiabilities": "416916000", "cashAndShortTermInvestments": "16345000", "commonStockSharesOutstanding": "175676957", "intangibleAssetsExcludingGoodwill": "84596000", "cashAndCashEquivalentsAtCarryingValue": "16345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22424000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15850000", "capitalExpenditures": "1696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19357000", "cashflowFromInvestment": "-1696000", "stockBasedCompensation": "7721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82345000, "cost_of_revenue": 20999000, "gross_profit": 61346000, "research_and_development": 7754000, "selling_general_admin": 24802000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10790000, "depreciation_amortisation": 4235000, "ebitda": -6555000, "interest_expense": 6669000, "interest_income": null, "other_non_operating": null, "pretax_income": -17459000, "tax_provision": 4965000, "effective_tax_rate": null, "net_income": -22424000, "net_income_continuing_ops": -22424000, "net_income_to_common": -22424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16345000, "short_term_investments": null, "net_receivables": 40482000, "inventory": 2, "other_current_assets": null, "total_current_assets": 67984000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 84596000, "goodwill_and_intangibles": 360299000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 367058000, "total_assets": 435042000, "short_term_debt": 17270000, "accounts_payable": 2520000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59872000, "long_term_debt": 282691000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 416916000, "total_liabilities": 476788000, "total_debt": 299961000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -92641000, "total_equity": -41746000, "shares_outstanding": 175676957, "operating_cash_flow": 15850000, "stock_based_compensation": 7721000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19357000, "free_cash_flow": 17546000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10790000", "ebitda": "-6555000", "netIncome": "-22424000", "grossProfit": "61346000", "depreciation": "None", "totalRevenue": "82345000", "costOfRevenue": "20999000", "interestIncome": "None", "incomeBeforeTax": "-17459000", "interestExpense": "6669000", "operatingIncome": "24555000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4965000", "reportedCurrency": "USD", "netInterestIncome": "-6669000", "nonInterestIncome": "None", "operatingExpenses": "36791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7754000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4235000", "sellingGeneralAndAdministrative": "24802000", "netIncomeFromContinuingOperations": "-22424000" }, "balance": { "goodwill": "275703000", "inventory": "2", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "435042000", "longTermDebt": "282691000", "shortTermDebt": "17270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "84596000", "reportedCurrency": "USD", "retainedEarnings": "-92641000", "totalLiabilities": "476788000", "otherCurrentAssets": "11157000", "totalCurrentAssets": "67984000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "367058000", "currentAccountsPayable": "2520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301473000", "totalShareholderEquity": "-41746000", "capitalLeaseObligations": "3782000", "otherCurrentLiabilities": "19115000", "totalCurrentLiabilities": "59872000", "otherNonCurrentLiabilities": "7474000", "totalNonCurrentLiabilities": "416916000", "cashAndShortTermInvestments": "16345000", "commonStockSharesOutstanding": "175676957", "intangibleAssetsExcludingGoodwill": "84596000", "cashAndCashEquivalentsAtCarryingValue": "16345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22424000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15850000", "capitalExpenditures": "1696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19357000", "cashflowFromInvestment": "-1696000", "stockBasedCompensation": "7721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 75345000, "cost_of_revenue": 19620000, "gross_profit": 55725000, "ebit": 459000, "ebitda": 4578000, "pretax_income": -6726000, "tax_provision": 2680000, "net_income": -9406000, "net_income_to_common": -9406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21548000, "total_current_assets": 68415000, "total_assets": 437745000, "short_term_debt": 16471000, "long_term_debt": 300049000, "total_debt": 316520000, "total_liabilities": 459762000, "total_equity": -22017000, "shares_outstanding": 175516307, "goodwill_and_intangibles": 363052000 }, "cash_flow": { "operating_cash_flow": 20449000, "capital_expenditure": 1148000, "free_cash_flow": 21597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271211, "ticker_id": 1815, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "459000", "ebitda": "4578000", "netIncome": "-9406000", "grossProfit": "55725000", "depreciation": "None", "totalRevenue": "75345000", "costOfRevenue": "19620000", "interestIncome": "None", "incomeBeforeTax": "-6726000", "interestExpense": "7185000", "operatingIncome": "19256000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2680000", "reportedCurrency": "USD", "netInterestIncome": "-7185000", "nonInterestIncome": "None", "operatingExpenses": "36469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5741000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4119000", "sellingGeneralAndAdministrative": "25516000", "netIncomeFromContinuingOperations": "-9406000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "437745000", "longTermDebt": "300049000", "shortTermDebt": "16471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "87349000", "reportedCurrency": "USD", "retainedEarnings": "-70217000", "totalLiabilities": "459762000", "otherCurrentAssets": "11134000", "totalCurrentAssets": "68415000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369330000", "currentAccountsPayable": "3466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318376000", "totalShareholderEquity": "-22017000", "capitalLeaseObligations": "3327000", "otherCurrentLiabilities": "21300000", "totalCurrentLiabilities": "63029000", "otherNonCurrentLiabilities": "3968000", "totalNonCurrentLiabilities": "396733000", "cashAndShortTermInvestments": "21548000", "commonStockSharesOutstanding": "175516307", "intangibleAssetsExcludingGoodwill": "87349000", "cashAndCashEquivalentsAtCarryingValue": "21548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9406000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "14148000", "operatingCashflow": "20449000", "capitalExpenditures": "1148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26146000", "cashflowFromInvestment": "-1148000", "stockBasedCompensation": "7869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75345000, "cost_of_revenue": 19620000, "gross_profit": 55725000, "research_and_development": 5741000, "selling_general_admin": 25516000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 459000, "depreciation_amortisation": 4119000, "ebitda": 4578000, "interest_expense": 7185000, "interest_income": null, "other_non_operating": null, "pretax_income": -6726000, "tax_provision": 2680000, "effective_tax_rate": null, "net_income": -9406000, "net_income_continuing_ops": -9406000, "net_income_to_common": -9406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21548000, "short_term_investments": null, "net_receivables": 35733000, "inventory": null, "other_current_assets": null, "total_current_assets": 68415000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 87349000, "goodwill_and_intangibles": 363052000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 369330000, "total_assets": 437745000, "short_term_debt": 16471000, "accounts_payable": 3466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63029000, "long_term_debt": 300049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 396733000, "total_liabilities": 459762000, "total_debt": 316520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70217000, "total_equity": -22017000, "shares_outstanding": 175516307, "operating_cash_flow": 20449000, "stock_based_compensation": 7869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26146000, "free_cash_flow": 21597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "459000", "ebitda": "4578000", "netIncome": "-9406000", "grossProfit": "55725000", "depreciation": "None", "totalRevenue": "75345000", "costOfRevenue": "19620000", "interestIncome": "None", "incomeBeforeTax": "-6726000", "interestExpense": "7185000", "operatingIncome": "19256000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2680000", "reportedCurrency": "USD", "netInterestIncome": "-7185000", "nonInterestIncome": "None", "operatingExpenses": "36469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5741000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4119000", "sellingGeneralAndAdministrative": "25516000", "netIncomeFromContinuingOperations": "-9406000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "437745000", "longTermDebt": "300049000", "shortTermDebt": "16471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "87349000", "reportedCurrency": "USD", "retainedEarnings": "-70217000", "totalLiabilities": "459762000", "otherCurrentAssets": "11134000", "totalCurrentAssets": "68415000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369330000", "currentAccountsPayable": "3466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318376000", "totalShareholderEquity": "-22017000", "capitalLeaseObligations": "3327000", "otherCurrentLiabilities": "21300000", "totalCurrentLiabilities": "63029000", "otherNonCurrentLiabilities": "3968000", "totalNonCurrentLiabilities": "396733000", "cashAndShortTermInvestments": "21548000", "commonStockSharesOutstanding": "175516307", "intangibleAssetsExcludingGoodwill": "87349000", "cashAndCashEquivalentsAtCarryingValue": "21548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9406000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "14148000", "operatingCashflow": "20449000", "capitalExpenditures": "1148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26146000", "cashflowFromInvestment": "-1148000", "stockBasedCompensation": "7869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 72086000, "cost_of_revenue": 18290000, "gross_profit": 53796000, "ebit": 29359000, "ebitda": 30698000, "pretax_income": -43464000, "tax_provision": 1299000, "net_income": -44763000, "net_income_to_common": -44763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27606000, "total_current_assets": 71750000, "total_assets": 444595000, "short_term_debt": 16405000, "long_term_debt": 325600000, "total_debt": 342005000, "total_liabilities": 462887000, "total_equity": -18292000, "shares_outstanding": 175020471, "goodwill_and_intangibles": 365468000 }, "cash_flow": { "operating_cash_flow": 12970666, "capital_expenditure": 738379, "free_cash_flow": 13709045, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271212, "ticker_id": 1815, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29359000", "ebitda": "30698000", "netIncome": "-44763000", "grossProfit": "53796000", "depreciation": "None", "totalRevenue": "72086000", "costOfRevenue": "18290000", "interestIncome": "None", "incomeBeforeTax": "-43464000", "interestExpense": "10312000", "operatingIncome": "16355000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1299000", "reportedCurrency": "USD", "netInterestIncome": "-10312000", "nonInterestIncome": "None", "operatingExpenses": "37441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8208000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1339000", "sellingGeneralAndAdministrative": "23177000", "netIncomeFromContinuingOperations": "-44763000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "444595000", "longTermDebt": "325600000", "shortTermDebt": "16405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "89765000", "reportedCurrency": "USD", "retainedEarnings": "-60811000", "totalLiabilities": "462887000", "otherCurrentAssets": "8701000", "totalCurrentAssets": "71750000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372845000", "currentAccountsPayable": "3526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344246000", "totalShareholderEquity": "-18292000", "capitalLeaseObligations": "3646000", "otherCurrentLiabilities": "20140000", "totalCurrentLiabilities": "60641000", "otherNonCurrentLiabilities": "2118000", "totalNonCurrentLiabilities": "402246000", "cashAndShortTermInvestments": "27606000", "commonStockSharesOutstanding": "175020471", "intangibleAssetsExcludingGoodwill": "89765000", "cashAndCashEquivalentsAtCarryingValue": "27606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44763000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14148000", "operatingCashflow": "12970666", "capitalExpenditures": "738379", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14553981", "cashflowFromInvestment": "-738379", "stockBasedCompensation": "5230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72086000, "cost_of_revenue": 18290000, "gross_profit": 53796000, "research_and_development": 8208000, "selling_general_admin": 23177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29359000, "depreciation_amortisation": 1339000, "ebitda": 30698000, "interest_expense": 10312000, "interest_income": null, "other_non_operating": null, "pretax_income": -43464000, "tax_provision": 1299000, "effective_tax_rate": null, "net_income": -44763000, "net_income_continuing_ops": -44763000, "net_income_to_common": -44763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27606000, "short_term_investments": null, "net_receivables": 35443000, "inventory": null, "other_current_assets": null, "total_current_assets": 71750000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 89765000, "goodwill_and_intangibles": 365468000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 372845000, "total_assets": 444595000, "short_term_debt": 16405000, "accounts_payable": 3526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60641000, "long_term_debt": 325600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 402246000, "total_liabilities": 462887000, "total_debt": 342005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60811000, "total_equity": -18292000, "shares_outstanding": 175020471, "operating_cash_flow": 12970666, "stock_based_compensation": 5230000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 738379, "acquisitions": null, "other_investing": null, "investing_cash_flow": -738379, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14553981, "free_cash_flow": 13709045, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29359000", "ebitda": "30698000", "netIncome": "-44763000", "grossProfit": "53796000", "depreciation": "None", "totalRevenue": "72086000", "costOfRevenue": "18290000", "interestIncome": "None", "incomeBeforeTax": "-43464000", "interestExpense": "10312000", "operatingIncome": "16355000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1299000", "reportedCurrency": "USD", "netInterestIncome": "-10312000", "nonInterestIncome": "None", "operatingExpenses": "37441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8208000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1339000", "sellingGeneralAndAdministrative": "23177000", "netIncomeFromContinuingOperations": "-44763000" }, "balance": { "goodwill": "275703000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "444595000", "longTermDebt": "325600000", "shortTermDebt": "16405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "89765000", "reportedCurrency": "USD", "retainedEarnings": "-60811000", "totalLiabilities": "462887000", "otherCurrentAssets": "8701000", "totalCurrentAssets": "71750000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372845000", "currentAccountsPayable": "3526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344246000", "totalShareholderEquity": "-18292000", "capitalLeaseObligations": "3646000", "otherCurrentLiabilities": "20140000", "totalCurrentLiabilities": "60641000", "otherNonCurrentLiabilities": "2118000", "totalNonCurrentLiabilities": "402246000", "cashAndShortTermInvestments": "27606000", "commonStockSharesOutstanding": "175020471", "intangibleAssetsExcludingGoodwill": "89765000", "cashAndCashEquivalentsAtCarryingValue": "27606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44763000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14148000", "operatingCashflow": "12970666", "capitalExpenditures": "738379", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14553981", "cashflowFromInvestment": "-738379", "stockBasedCompensation": "5230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 70258000, "cost_of_revenue": 18243000, "gross_profit": 52015000, "ebit": 12820000, "ebitda": 18573000, "pretax_income": 835000, "tax_provision": 1272000, "net_income": -437000, "net_income_to_common": -437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29948000, "total_current_assets": 72124000, "total_assets": 448909000, "short_term_debt": 25694000, "long_term_debt": 319036000, "total_debt": 344730000, "total_liabilities": 424765000, "total_equity": 24144000, "shares_outstanding": 174113605, "goodwill_and_intangibles": 369970000 }, "cash_flow": { "operating_cash_flow": 8241310, "capital_expenditure": 144890, "free_cash_flow": 8386200, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271214, "ticker_id": 1815, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12820000", "ebitda": "18573000", "netIncome": "-437000", "grossProfit": "52015000", "depreciation": "None", "totalRevenue": "70258000", "costOfRevenue": "18243000", "interestIncome": "None", "incomeBeforeTax": "835000", "interestExpense": "11985000", "operatingIncome": "16572000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1272000", "reportedCurrency": "USD", "netInterestIncome": "-11985000", "nonInterestIncome": "None", "operatingExpenses": "35443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13270000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5753000", "sellingGeneralAndAdministrative": "16420000", "netIncomeFromContinuingOperations": "-437000" }, "balance": { "goodwill": "275703000", "inventory": "9653000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "448909000", "longTermDebt": "319036000", "shortTermDebt": "25694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "94267000", "reportedCurrency": "USD", "retainedEarnings": "-16048000", "totalLiabilities": "424765000", "otherCurrentAssets": "212000", "totalCurrentAssets": "72124000", "currentLongTermDebt": "24341000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "376785000", "currentAccountsPayable": "1356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5184000", "shortLongTermDebtTotal": "347345000", "totalShareholderEquity": "24144000", "capitalLeaseObligations": "3968000", "otherCurrentLiabilities": "11193000", "totalCurrentLiabilities": "67067000", "otherNonCurrentLiabilities": "1078000", "totalNonCurrentLiabilities": "357698000", "cashAndShortTermInvestments": "29948000", "commonStockSharesOutstanding": "174113605", "intangibleAssetsExcludingGoodwill": "94267000", "cashAndCashEquivalentsAtCarryingValue": "29948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "492000", "operatingCashflow": "8241310", "capitalExpenditures": "144890", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "432034", "cashflowFromInvestment": "-901073", "stockBasedCompensation": "3648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70258000, "cost_of_revenue": 18243000, "gross_profit": 52015000, "research_and_development": 13270000, "selling_general_admin": 16420000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12820000, "depreciation_amortisation": 5753000, "ebitda": 18573000, "interest_expense": 11985000, "interest_income": null, "other_non_operating": null, "pretax_income": 835000, "tax_provision": 1272000, "effective_tax_rate": null, "net_income": -437000, "net_income_continuing_ops": -437000, "net_income_to_common": -437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29948000, "short_term_investments": null, "net_receivables": 32311000, "inventory": 9653000, "other_current_assets": null, "total_current_assets": 72124000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 94267000, "goodwill_and_intangibles": 369970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 376785000, "total_assets": 448909000, "short_term_debt": 25694000, "accounts_payable": 1356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67067000, "long_term_debt": 319036000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 357698000, "total_liabilities": 424765000, "total_debt": 344730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16048000, "total_equity": 24144000, "shares_outstanding": 174113605, "operating_cash_flow": 8241310, "stock_based_compensation": 3648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144890, "acquisitions": null, "other_investing": null, "investing_cash_flow": -901073, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 432034, "free_cash_flow": 8386200, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12820000", "ebitda": "18573000", "netIncome": "-437000", "grossProfit": "52015000", "depreciation": "None", "totalRevenue": "70258000", "costOfRevenue": "18243000", "interestIncome": "None", "incomeBeforeTax": "835000", "interestExpense": "11985000", "operatingIncome": "16572000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1272000", "reportedCurrency": "USD", "netInterestIncome": "-11985000", "nonInterestIncome": "None", "operatingExpenses": "35443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13270000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5753000", "sellingGeneralAndAdministrative": "16420000", "netIncomeFromContinuingOperations": "-437000" }, "balance": { "goodwill": "275703000", "inventory": "9653000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "448909000", "longTermDebt": "319036000", "shortTermDebt": "25694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "94267000", "reportedCurrency": "USD", "retainedEarnings": "-16048000", "totalLiabilities": "424765000", "otherCurrentAssets": "212000", "totalCurrentAssets": "72124000", "currentLongTermDebt": "24341000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "376785000", "currentAccountsPayable": "1356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5184000", "shortLongTermDebtTotal": "347345000", "totalShareholderEquity": "24144000", "capitalLeaseObligations": "3968000", "otherCurrentLiabilities": "11193000", "totalCurrentLiabilities": "67067000", "otherNonCurrentLiabilities": "1078000", "totalNonCurrentLiabilities": "357698000", "cashAndShortTermInvestments": "29948000", "commonStockSharesOutstanding": "174113605", "intangibleAssetsExcludingGoodwill": "94267000", "cashAndCashEquivalentsAtCarryingValue": "29948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "492000", "operatingCashflow": "8241310", "capitalExpenditures": "144890", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "432034", "cashflowFromInvestment": "-901073", "stockBasedCompensation": "3648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "income_statement": { "revenue": 61538000, "cost_of_revenue": 16110000, "gross_profit": 45428000, "ebit": 21197000, "ebitda": 29337000, "pretax_income": 8280000, "tax_provision": -14051000, "net_income": 22331000, "net_income_to_common": 22331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22091000, "total_current_assets": 63020000, "total_assets": 444709000, "short_term_debt": 23525000, "long_term_debt": 320551000, "total_debt": 344076000, "total_liabilities": 423912000, "total_equity": 20797000, "shares_outstanding": 174380412, "goodwill_and_intangibles": 374463000 }, "cash_flow": { "operating_cash_flow": 6242755, "capital_expenditure": 62745, "free_cash_flow": 6305500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271215, "ticker_id": 1815, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:04:21.295029+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21197000", "ebitda": "29337000", "netIncome": "22331000", "grossProfit": "45428000", "depreciation": "None", "totalRevenue": "61538000", "costOfRevenue": "16110000", "interestIncome": "None", "incomeBeforeTax": "8280000", "interestExpense": "12917000", "operatingIncome": "13930000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-14051000", "reportedCurrency": "USD", "netInterestIncome": "-12917000", "nonInterestIncome": "None", "operatingExpenses": "31498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6200000", "otherNonOperatingIncome": "7267000", "costofGoodsAndServicesSold": "16110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8140000", "sellingGeneralAndAdministrative": "17158000", "netIncomeFromContinuingOperations": "22331000" }, "balance": { "goodwill": "275703000", "inventory": "9768000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "444709000", "longTermDebt": "320551000", "shortTermDebt": "23525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "98760000", "reportedCurrency": "USD", "retainedEarnings": "-15611000", "totalLiabilities": "423912000", "otherCurrentAssets": "10176000", "totalCurrentAssets": "63020000", "currentLongTermDebt": "22377000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30753000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "381689000", "currentAccountsPayable": "3294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1728000", "shortLongTermDebtTotal": "347053000", "totalShareholderEquity": "20797000", "capitalLeaseObligations": "4125000", "otherCurrentLiabilities": "9953000", "totalCurrentLiabilities": "65830000", "otherNonCurrentLiabilities": "29916000", "totalNonCurrentLiabilities": "358082000", "cashAndShortTermInvestments": "22091000", "commonStockSharesOutstanding": "174380412", "intangibleAssetsExcludingGoodwill": "98760000", "cashAndCashEquivalentsAtCarryingValue": "22091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22331000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14640000", "operatingCashflow": "6242755", "capitalExpenditures": "62745", "changeInReceivables": "-2922000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16949074", "cashflowFromInvestment": "-1075164", "stockBasedCompensation": "3605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61538000, "cost_of_revenue": 16110000, "gross_profit": 45428000, "research_and_development": 6200000, "selling_general_admin": 17158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21197000, "depreciation_amortisation": 8140000, "ebitda": 29337000, "interest_expense": 12917000, "interest_income": null, "other_non_operating": null, "pretax_income": 8280000, "tax_provision": -14051000, "effective_tax_rate": null, "net_income": 22331000, "net_income_continuing_ops": 22331000, "net_income_to_common": 22331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22091000, "short_term_investments": null, "net_receivables": 30753000, "inventory": 9768000, "other_current_assets": null, "total_current_assets": 63020000, "net_ppe": null, "goodwill": 275703000, "intangible_assets": 98760000, "goodwill_and_intangibles": 374463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 381689000, "total_assets": 444709000, "short_term_debt": 23525000, "accounts_payable": 3294000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65830000, "long_term_debt": 320551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 358082000, "total_liabilities": 423912000, "total_debt": 344076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15611000, "total_equity": 20797000, "shares_outstanding": 174380412, "operating_cash_flow": 6242755, "stock_based_compensation": 3605000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62745, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1075164, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16949074, "free_cash_flow": 6305500, "net_change_in_cash": -11746000 }, "raw_data": { "income": { "ebit": "21197000", "ebitda": "29337000", "netIncome": "22331000", "grossProfit": "45428000", "depreciation": "None", "totalRevenue": "61538000", "costOfRevenue": "16110000", "interestIncome": "None", "incomeBeforeTax": "8280000", "interestExpense": "12917000", "operatingIncome": "13930000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-14051000", "reportedCurrency": "USD", "netInterestIncome": "-12917000", "nonInterestIncome": "None", "operatingExpenses": "31498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6200000", "otherNonOperatingIncome": "7267000", "costofGoodsAndServicesSold": "16110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8140000", "sellingGeneralAndAdministrative": "17158000", "netIncomeFromContinuingOperations": "22331000" }, "balance": { "goodwill": "275703000", "inventory": "9768000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "444709000", "longTermDebt": "320551000", "shortTermDebt": "23525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "98760000", "reportedCurrency": "USD", "retainedEarnings": "-15611000", "totalLiabilities": "423912000", "otherCurrentAssets": "10176000", "totalCurrentAssets": "63020000", "currentLongTermDebt": "22377000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30753000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "381689000", "currentAccountsPayable": "3294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1728000", "shortLongTermDebtTotal": "347053000", "totalShareholderEquity": "20797000", "capitalLeaseObligations": "4125000", "otherCurrentLiabilities": "9953000", "totalCurrentLiabilities": "65830000", "otherNonCurrentLiabilities": "29916000", "totalNonCurrentLiabilities": "358082000", "cashAndShortTermInvestments": "22091000", "commonStockSharesOutstanding": "174380412", "intangibleAssetsExcludingGoodwill": "98760000", "cashAndCashEquivalentsAtCarryingValue": "22091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22331000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14640000", "operatingCashflow": "6242755", "capitalExpenditures": "62745", "changeInReceivables": "-2922000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16949074", "cashflowFromInvestment": "-1075164", "stockBasedCompensation": "3605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8429000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }