{ "ticker": { "uuid": "9be525ed-0817-4765-9282-8b64f02a8f1a", "symbol": "DOUG", "name": "Douglas Elliman Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/9be525ed-0817-4765-9282-8b64f02a8f1a/", "api_url": "https://sharemaestro.com/factors/api/tickers/9be525ed-0817-4765-9282-8b64f02a8f1a/" }, "ticker_metadata": { "id": 1085, "uuid": "9be525ed-0817-4765-9282-8b64f02a8f1a", "symbol": "DOUG", "name": "Douglas Elliman Inc", "asset_type": "equity", "market_cap": 165449000, "stock_exchange_id": 3, "industry": "Real Estate Services", "sector": "Real Estate", "description": "Douglas Elliman Inc (DOUG) is a leading real estate services firm specializing in the luxury residential market throughout the United States. Established in 1911, the company provides a diversified range of services, including property management, mortgage solutions, and title insurance, catering to high-net-worth individuals and discerning investors. With a significant presence in major markets such as New York City, Los Angeles, and Miami, Douglas Elliman leverages its extensive network of experienced agents and cutting-edge technology to deliver superior real estate experiences, positioning itself for continued growth in an evolving industry landscape.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9be525ed-0817-4765-9282-8b64f02a8f1a", "symbol": "DOUG", "name": "Douglas Elliman Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/9be525ed-0817-4765-9282-8b64f02a8f1a/", "api_url": "https://sharemaestro.com/factors/api/tickers/9be525ed-0817-4765-9282-8b64f02a8f1a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.74, "quality": 0.02, "momentum": 0.09, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 1.77, "market_cap": 151623510, "pe_ratio": 30.7678, "earnings_yield": 0.0325, "ebitda_to_ev": 0.2757, "shareholder_yield": 0, "roe": 0.0293, "piotroski_f_score": 3, "momentum_12_1": -0.223, "volatility_252d": 0.7012 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:47.939125+00:00", "batch_id": "" }, "size": { "price_close": 1.77, "market_cap": 151623510, "market_cap_usd": 151623510, "enterprise_value": 72155510, "shares_outstanding": 85663000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.7678, "pb_ratio": 0.9021, "ptbv_ratio": 2.3562, "ps_ratio": 0.1525, "pcf_ratio": null, "pfcf_ratio": -6.0589, "ev_ebitda": 3.6266, "ev_ebit": 6.3183, "ev_sales": 0.0726, "ev_fcf": -2.8833, "earnings_yield": 0.0325, "fcf_yield": -0.3468, "price_to_sales": 0.1525, "price_to_book": 0.9021, "price_to_cashflow": null, "ebitda_to_ev": 0.2757, "sales_yield": 13.7756 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1342, "operating_margin": 0.0115, "net_margin": 0.005, "ebitda_margin": 0.02, "fcf_margin": -0.0252, "roe": 0.0293, "roa": 0.0113, "roic": 0.0706, "roc_greenblatt": null, "asset_turnover": 2.2839, "cash_conversion": -5.0781, "accruals_ratio": 0.0747, "sbc_to_revenue": 0.0078, "piotroski_f_score": 3, "altman_z_score": 2.4437, "earnings_stability_5y": 6.9164, "revenue_stability_5y": 0.2021, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3066, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5895, "net_debt_to_ebitda": -3.9942, "debt_to_assets": 0.0483, "interest_coverage": 3.2242, "current_ratio": 1.4768, "quick_ratio": 1.4768, "net_debt": -79468000, "local_beta": 0.0046, "volatility_252d": 0.7012, "volatility_60d": 1.4367, "max_drawdown_12m": -0.4853, "risk_adjusted_momentum": -0.3181 }, "growth": { "revenue_growth_1y": -0.0523, "revenue_growth_3y_cagr": -0.036, "revenue_growth_5y_cagr": 0.0594, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -126.7538, "book_value_growth_1y": 0.0625, "revenue_growth": -0.0523, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1531, "price_return_3m": -0.2271, "price_return_6m": -0.3113, "price_return_9m": -0.3897, "price_return_12m": -0.342, "price_return_12m_ex1m": -0.223, "momentum_6m": -0.3113, "momentum_12m": -0.342, "momentum_12_1": -0.223, "distance_from_52w_high": -0.4235, "distance_from_52w_low": 0.1203, "relative_strength": -0.442 }, "raw_ttm": { "revenue_ttm": 993985000, "gross_profit_ttm": 133436000, "ebit_ttm": 11420000, "ebitda_ttm": 19896000, "net_income_ttm": 4928000, "eps_diluted_ttm": 0.0575, "operating_cash_flow_ttm": -27603000, "capital_expenditure_ttm": 2578000, "fcf_ttm": -25025000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3542000, "cash_and_equivalents": 100493000, "total_current_assets": 151171000, "total_current_liabilities": 102364000, "net_ppe": null, "total_assets": 435214000, "total_debt": 21025000, "total_equity": 168070000, "net_working_capital": -30661000, "book_value_per_share": 1.962, "retained_earnings": -124925000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 64352000, "tangible_book_per_share": 0.7512 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 71, "rank_pb": 17, "rank_ptbv": 48, "rank_ps": 4, "rank_pcf": 50, "rank_ev_ebitda": 7, "rank_ev_ebit": 31, "rank_earnings_yield": 71, "rank_fcf_yield": 98, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 66, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 90, "rank_fcf_margin": 88, "rank_piotroski": 92, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 87 }, "composites": { "value_composite": 26, "quality_composite": 98, "momentum_composite": 91, "growth_composite": 82, "yield_composite": 94, "svqf_composite": 86, "vc1_composite": 12, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.1217, "os_score": 0.31, "value_percentile": 0.74, "quality_percentile": 0.02, "momentum_percentile": 0.09, "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": 58, "all_cap_buyback_rank": 12, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3966, "ticker_id": 1085, "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": "2026-06-07T06:52:47.939125+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.77, "market_cap": 151623510, "market_cap_usd": 151623510, "enterprise_value": 72155510, "shares_outstanding": 85663000, "fx_rate_to_usd": null, "pe_ratio": 30.76775771, "pb_ratio": 0.902145, "ptbv_ratio": 2.35615847, "ps_ratio": 0.15254104, "pcf_ratio": null, "pfcf_ratio": -6.05888152, "ev_ebitda": 3.626634, "ev_ebit": 6.31834588, "ev_sales": 0.07259215, "ev_fcf": -2.88333706, "earnings_yield": 0.03250156, "fcf_yield": -0.34682036, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.13424347, "operating_margin": 0.01148911, "net_margin": 0.00495782, "ebitda_margin": 0.0200164, "fcf_margin": -0.02517644, "roe": 0.02932112, "roa": 0.01132317, "roic": 0.07064627, "roc_greenblatt": null, "asset_turnover": 2.28389942, "cash_conversion": -5.078125, "accruals_ratio": 0.07474714, "sbc_to_revenue": 0.00775666, "debt_to_equity": 1.58948057, "net_debt_to_ebitda": -3.99416968, "debt_to_assets": 0.04830957, "interest_coverage": 3.22416714, "current_ratio": 1.47679848, "quick_ratio": 1.47679848, "net_debt": -79468000, "revenue_growth_1y": -0.05225636, "revenue_growth_3y_cagr": -0.03600269, "revenue_growth_5y_cagr": 0.05944388, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -126.75376884, "book_value_growth_1y": 0.06246786, "piotroski_f_score": 3, "altman_z_score": 2.44374864, "earnings_stability_5y": 6.916372, "revenue_stability_5y": 0.202149, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15311005, "price_return_3m": -0.22707424, "price_return_6m": -0.31128405, "price_return_9m": -0.38965517, "price_return_12m": -0.34200743, "price_return_12m_ex1m": -0.22304833, "distance_from_52w_high": -0.42345277, "distance_from_52w_low": 0.12025316, "relative_strength": -0.44197102, "local_beta": 0.0046, "volatility_252d": 0.701169, "volatility_60d": 1.436703, "max_drawdown_12m": -0.48534202, "revenue_ttm": 993985000, "gross_profit_ttm": 133436000, "ebit_ttm": 11420000, "ebitda_ttm": 19896000, "net_income_ttm": 4928000, "eps_diluted_ttm": 0.05752775, "operating_cash_flow_ttm": -27603000, "capital_expenditure_ttm": 2578000, "fcf_ttm": -25025000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3542000, "cash_and_equivalents": 100493000, "total_current_assets": 151171000, "total_current_liabilities": 102364000, "net_ppe": null, "total_assets": 435214000, "total_debt": 21025000, "total_equity": 168070000, "net_working_capital": -30661000, "book_value_per_share": 1.96199059, "retained_earnings": -124925000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 64352000, "tangible_book_per_share": 0.75122281, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 71, "rank_pb": 17, "rank_ptbv": 48, "rank_ps": 4, "rank_pcf": 50, "rank_ev_ebitda": 7, "rank_ev_ebit": 31, "rank_earnings_yield": 71, "rank_fcf_yield": 98, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 66, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 90, "rank_fcf_margin": 88, "rank_piotroski": 92, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 87, "value_composite": 26, "quality_composite": 98, "momentum_composite": 91, "growth_composite": 82, "yield_composite": 94, "svqf_composite": 86, "vc1_composite": 12, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 58, "all_cap_buyback_rank": 12, "small_cap_core_rank": 28, "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": 1.77, "os": 0.31, "value": 0.74, "quality": 0.02, "momentum": 0.09, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 30.7678, "earnings_yield": 0.0325, "shareholder_yield": 0, "roe": 0.0293, "momentum_12_1": -0.223, "complete_fields": { "id": 3966, "ticker_id": 1085, "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": "2026-06-07T06:52:47.939125+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.77, "market_cap": 151623510, "market_cap_usd": 151623510, "enterprise_value": 72155510, "shares_outstanding": 85663000, "fx_rate_to_usd": null, "pe_ratio": 30.76775771, "pb_ratio": 0.902145, "ptbv_ratio": 2.35615847, "ps_ratio": 0.15254104, "pcf_ratio": null, "pfcf_ratio": -6.05888152, "ev_ebitda": 3.626634, "ev_ebit": 6.31834588, "ev_sales": 0.07259215, "ev_fcf": -2.88333706, "earnings_yield": 0.03250156, "fcf_yield": -0.34682036, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.13424347, "operating_margin": 0.01148911, "net_margin": 0.00495782, "ebitda_margin": 0.0200164, "fcf_margin": -0.02517644, "roe": 0.02932112, "roa": 0.01132317, "roic": 0.07064627, "roc_greenblatt": null, "asset_turnover": 2.28389942, "cash_conversion": -5.078125, "accruals_ratio": 0.07474714, "sbc_to_revenue": 0.00775666, "debt_to_equity": 1.58948057, "net_debt_to_ebitda": -3.99416968, "debt_to_assets": 0.04830957, "interest_coverage": 3.22416714, "current_ratio": 1.47679848, "quick_ratio": 1.47679848, "net_debt": -79468000, "revenue_growth_1y": -0.05225636, "revenue_growth_3y_cagr": -0.03600269, "revenue_growth_5y_cagr": 0.05944388, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -126.75376884, "book_value_growth_1y": 0.06246786, "piotroski_f_score": 3, "altman_z_score": 2.44374864, "earnings_stability_5y": 6.916372, "revenue_stability_5y": 0.202149, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15311005, "price_return_3m": -0.22707424, "price_return_6m": -0.31128405, "price_return_9m": -0.38965517, "price_return_12m": -0.34200743, "price_return_12m_ex1m": -0.22304833, "distance_from_52w_high": -0.42345277, "distance_from_52w_low": 0.12025316, "relative_strength": -0.44197102, "local_beta": 0.0046, "volatility_252d": 0.701169, "volatility_60d": 1.436703, "max_drawdown_12m": -0.48534202, "revenue_ttm": 993985000, "gross_profit_ttm": 133436000, "ebit_ttm": 11420000, "ebitda_ttm": 19896000, "net_income_ttm": 4928000, "eps_diluted_ttm": 0.05752775, "operating_cash_flow_ttm": -27603000, "capital_expenditure_ttm": 2578000, "fcf_ttm": -25025000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3542000, "cash_and_equivalents": 100493000, "total_current_assets": 151171000, "total_current_liabilities": 102364000, "net_ppe": null, "total_assets": 435214000, "total_debt": 21025000, "total_equity": 168070000, "net_working_capital": -30661000, "book_value_per_share": 1.96199059, "retained_earnings": -124925000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 64352000, "tangible_book_per_share": 0.75122281, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 71, "rank_pb": 17, "rank_ptbv": 48, "rank_ps": 4, "rank_pcf": 50, "rank_ev_ebitda": 7, "rank_ev_ebit": 31, "rank_earnings_yield": 71, "rank_fcf_yield": 98, "rank_dividend_yield": 92, "rank_shareholder_yield": 92, "rank_total_yield": 92, "rank_roe": 66, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 90, "rank_fcf_margin": 88, "rank_piotroski": 92, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 87, "value_composite": 26, "quality_composite": 98, "momentum_composite": 91, "growth_composite": 82, "yield_composite": 94, "svqf_composite": 86, "vc1_composite": 12, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 58, "all_cap_buyback_rank": 12, "small_cap_core_rank": 28, "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 1033055000, "cost_of_revenue": 859445000, "gross_profit": 173610000, "ebit": 22939000, "ebitda": 31316000, "pretax_income": 17870000, "tax_provision": 3560000, "net_income": 15219000, "net_income_to_common": 15219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115510000, "total_current_assets": 161301000, "total_assets": 444409000, "short_term_debt": 20593000, "long_term_debt": null, "total_debt": 20593000, "total_liabilities": 261131000, "total_equity": 183950000, "shares_outstanding": 89524000, "goodwill_and_intangibles": 103881000 }, "cash_flow": { "operating_cash_flow": -13878000, "capital_expenditure": 3353000, "free_cash_flow": -10525000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251415, "ticker_id": 1085, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22939000", "ebitda": "31316000", "netIncome": "15219000", "grossProfit": "173610000", "depreciation": "None", "totalRevenue": "1033055000", "costOfRevenue": "859445000", "interestIncome": "4900000", "incomeBeforeTax": "17870000", "interestExpense": "5069000", "operatingIncome": "-60744000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3560000", "reportedCurrency": "USD", "netInterestIncome": "-169000", "nonInterestIncome": "None", "operatingExpenses": "234354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "859445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8377000", "sellingGeneralAndAdministrative": "110951000", "netIncomeFromContinuingOperations": "14310000" }, "balance": { "goodwill": "32226000", "inventory": "None", "commonStock": "883000", "currentDebt": "None", "investments": "None", "totalAssets": "444409000", "longTermDebt": "None", "shortTermDebt": "20593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71655000", "reportedCurrency": "USD", "retainedEarnings": "-108649000", "totalLiabilities": "261131000", "otherCurrentAssets": "20177000", "totalCurrentAssets": "161301000", "currentLongTermDebt": "None", "longTermInvestments": "12754000", "shortTermInvestments": "0", "currentNetReceivables": "25614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283108000", "currentAccountsPayable": "3783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102972000", "totalShareholderEquity": "183950000", "capitalLeaseObligations": "102972000", "otherCurrentLiabilities": "54770000", "totalCurrentLiabilities": "98672000", "otherNonCurrentLiabilities": "5134000", "totalNonCurrentLiabilities": "162459000", "cashAndShortTermInvestments": "115510000", "commonStockSharesOutstanding": "89524000", "intangibleAssetsExcludingGoodwill": "71655000", "cashAndCashEquivalentsAtCarryingValue": "115510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14310000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13878000", "capitalExpenditures": "3353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96095000", "cashflowFromInvestment": "90461000", "stockBasedCompensation": "8577000", "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": "8377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1033055000, "cost_of_revenue": 859445000, "gross_profit": 173610000, "research_and_development": null, "selling_general_admin": 110951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22939000, "depreciation_amortisation": 8377000, "ebitda": 31316000, "interest_expense": 5069000, "interest_income": null, "other_non_operating": null, "pretax_income": 17870000, "tax_provision": 3560000, "effective_tax_rate": null, "net_income": 15219000, "net_income_continuing_ops": 14310000, "net_income_to_common": 15219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115510000, "short_term_investments": 0, "net_receivables": 25614000, "inventory": null, "other_current_assets": null, "total_current_assets": 161301000, "net_ppe": null, "goodwill": 32226000, "intangible_assets": 71655000, "goodwill_and_intangibles": 103881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 283108000, "total_assets": 444409000, "short_term_debt": 20593000, "accounts_payable": 3783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98672000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162459000, "total_liabilities": 261131000, "total_debt": 20593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108649000, "total_equity": 183950000, "shares_outstanding": 89524000, "operating_cash_flow": -13878000, "stock_based_compensation": 8577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 90461000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96095000, "free_cash_flow": -10525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22939000", "ebitda": "31316000", "netIncome": "15219000", "grossProfit": "173610000", "depreciation": "None", "totalRevenue": "1033055000", "costOfRevenue": "859445000", "interestIncome": "4900000", "incomeBeforeTax": "17870000", "interestExpense": "5069000", "operatingIncome": "-60744000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3560000", "reportedCurrency": "USD", "netInterestIncome": "-169000", "nonInterestIncome": "None", "operatingExpenses": "234354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "859445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8377000", "sellingGeneralAndAdministrative": "110951000", "netIncomeFromContinuingOperations": "14310000" }, "balance": { "goodwill": "32226000", "inventory": "None", "commonStock": "883000", "currentDebt": "None", "investments": "None", "totalAssets": "444409000", "longTermDebt": "None", "shortTermDebt": "20593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71655000", "reportedCurrency": "USD", "retainedEarnings": "-108649000", "totalLiabilities": "261131000", "otherCurrentAssets": "20177000", "totalCurrentAssets": "161301000", "currentLongTermDebt": "None", "longTermInvestments": "12754000", "shortTermInvestments": "0", "currentNetReceivables": "25614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283108000", "currentAccountsPayable": "3783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102972000", "totalShareholderEquity": "183950000", "capitalLeaseObligations": "102972000", "otherCurrentLiabilities": "54770000", "totalCurrentLiabilities": "98672000", "otherNonCurrentLiabilities": "5134000", "totalNonCurrentLiabilities": "162459000", "cashAndShortTermInvestments": "115510000", "commonStockSharesOutstanding": "89524000", "intangibleAssetsExcludingGoodwill": "71655000", "cashAndCashEquivalentsAtCarryingValue": "115510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14310000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13878000", "capitalExpenditures": "3353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96095000", "cashflowFromInvestment": "90461000", "stockBasedCompensation": "8577000", "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": "8377000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 995627000, "cost_of_revenue": 743819000, "gross_profit": 251808000, "ebit": -72946000, "ebitda": -65210000, "pretax_income": -75885000, "tax_provision": 1117000, "net_income": -76316000, "net_income_to_common": -76316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135657000, "total_current_assets": 196065000, "total_assets": 493888000, "short_term_debt": 21672000, "long_term_debt": 32670000, "total_debt": 54342000, "total_liabilities": 331463000, "total_equity": 162188000, "shares_outstanding": 83863736, "goodwill_and_intangibles": 104537000 }, "cash_flow": { "operating_cash_flow": -25962000, "capital_expenditure": 5534000, "free_cash_flow": -20428000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251420, "ticker_id": 1085, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-72946000", "ebitda": "-65210000", "netIncome": "-76316000", "grossProfit": "251808000", "depreciation": "None", "totalRevenue": "995627000", "costOfRevenue": "743819000", "interestIncome": "5533000", "incomeBeforeTax": "-75885000", "interestExpense": "2939000", "operatingIncome": "-68826000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1117000", "reportedCurrency": "USD", "netInterestIncome": "2594000", "nonInterestIncome": "None", "operatingExpenses": "320634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23386000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "743819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7736000", "sellingGeneralAndAdministrative": "117773000", "netIncomeFromContinuingOperations": "-77002000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "889000", "currentDebt": "None", "investments": "None", "totalAssets": "493888000", "longTermDebt": "32670000", "shortTermDebt": "21672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "72307000", "reportedCurrency": "USD", "retainedEarnings": "-123868000", "totalLiabilities": "331463000", "otherCurrentAssets": "23135000", "totalCurrentAssets": "196065000", "currentLongTermDebt": "None", "longTermInvestments": "11547000", "shortTermInvestments": "9804000", "currentNetReceivables": "27469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297823000", "currentAccountsPayable": "3056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "156277000", "totalShareholderEquity": "162188000", "capitalLeaseObligations": "123607000", "otherCurrentLiabilities": "49204000", "totalCurrentLiabilities": "92157000", "otherNonCurrentLiabilities": "10683000", "totalNonCurrentLiabilities": "239306000", "cashAndShortTermInvestments": "135657000", "commonStockSharesOutstanding": "83863736", "intangibleAssetsExcludingGoodwill": "72307000", "cashAndCashEquivalentsAtCarryingValue": "135657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77002000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25962000", "capitalExpenditures": "5534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45452000", "cashflowFromInvestment": "-6786000", "stockBasedCompensation": "6574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 995627000, "cost_of_revenue": 743819000, "gross_profit": 251808000, "research_and_development": 23386000, "selling_general_admin": 117773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -72946000, "depreciation_amortisation": 7736000, "ebitda": -65210000, "interest_expense": 2939000, "interest_income": null, "other_non_operating": null, "pretax_income": -75885000, "tax_provision": 1117000, "effective_tax_rate": null, "net_income": -76316000, "net_income_continuing_ops": -77002000, "net_income_to_common": -76316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135657000, "short_term_investments": 9804000, "net_receivables": 27469000, "inventory": null, "other_current_assets": null, "total_current_assets": 196065000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 72307000, "goodwill_and_intangibles": 104537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297823000, "total_assets": 493888000, "short_term_debt": 21672000, "accounts_payable": 3056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92157000, "long_term_debt": 32670000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239306000, "total_liabilities": 331463000, "total_debt": 54342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123868000, "total_equity": 162188000, "shares_outstanding": 83863736, "operating_cash_flow": -25962000, "stock_based_compensation": 6574000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6786000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45452000, "free_cash_flow": -20428000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-72946000", "ebitda": "-65210000", "netIncome": "-76316000", "grossProfit": "251808000", "depreciation": "None", "totalRevenue": "995627000", "costOfRevenue": "743819000", "interestIncome": "5533000", "incomeBeforeTax": "-75885000", "interestExpense": "2939000", "operatingIncome": "-68826000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1117000", "reportedCurrency": "USD", "netInterestIncome": "2594000", "nonInterestIncome": "None", "operatingExpenses": "320634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23386000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "743819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7736000", "sellingGeneralAndAdministrative": "117773000", "netIncomeFromContinuingOperations": "-77002000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "889000", "currentDebt": "None", "investments": "None", "totalAssets": "493888000", "longTermDebt": "32670000", "shortTermDebt": "21672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "72307000", "reportedCurrency": "USD", "retainedEarnings": "-123868000", "totalLiabilities": "331463000", "otherCurrentAssets": "23135000", "totalCurrentAssets": "196065000", "currentLongTermDebt": "None", "longTermInvestments": "11547000", "shortTermInvestments": "9804000", "currentNetReceivables": "27469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297823000", "currentAccountsPayable": "3056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "156277000", "totalShareholderEquity": "162188000", "capitalLeaseObligations": "123607000", "otherCurrentLiabilities": "49204000", "totalCurrentLiabilities": "92157000", "otherNonCurrentLiabilities": "10683000", "totalNonCurrentLiabilities": "239306000", "cashAndShortTermInvestments": "135657000", "commonStockSharesOutstanding": "83863736", "intangibleAssetsExcludingGoodwill": "72307000", "cashAndCashEquivalentsAtCarryingValue": "135657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77002000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25962000", "capitalExpenditures": "5534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45452000", "cashflowFromInvestment": "-6786000", "stockBasedCompensation": "6574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7736000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 955578000, "cost_of_revenue": 706162000, "gross_profit": 955578000, "ebit": -62120000, "ebitda": -54094000, "pretax_income": -58219000, "tax_provision": -15053000, "net_income": -42552000, "net_income_to_common": -42552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119808000, "total_current_assets": 181275000, "total_assets": 493419000, "short_term_debt": 22235000, "long_term_debt": null, "total_debt": 22235000, "total_liabilities": 259265000, "total_equity": 233231000, "shares_outstanding": 82247015, "goodwill_and_intangibles": 105194000 }, "cash_flow": { "operating_cash_flow": -30415000, "capital_expenditure": 6143000, "free_cash_flow": -24272000, "dividends_paid": 4222000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251425, "ticker_id": 1085, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62120000", "ebitda": "-54094000", "netIncome": "-42552000", "grossProfit": "955578000", "depreciation": "None", "totalRevenue": "955578000", "costOfRevenue": "706162000", "interestIncome": "5475000", "incomeBeforeTax": "-58219000", "interestExpense": "28000", "operatingIncome": "-64497000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15053000", "reportedCurrency": "USD", "netInterestIncome": "5475000", "nonInterestIncome": "None", "operatingExpenses": "1020075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23788000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8026000", "sellingGeneralAndAdministrative": "125447000", "netIncomeFromContinuingOperations": "-46808000" }, "balance": { "goodwill": "32230000", "inventory": "1", "commonStock": "879000", "currentDebt": "None", "investments": "None", "totalAssets": "493419000", "longTermDebt": "None", "shortTermDebt": "22235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72964000", "reportedCurrency": "USD", "retainedEarnings": "-47552000", "totalLiabilities": "259265000", "otherCurrentAssets": "22645000", "totalCurrentAssets": "181275000", "currentLongTermDebt": "None", "longTermInvestments": "14831000", "shortTermInvestments": "1960000", "currentNetReceivables": "38822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "312144000", "currentAccountsPayable": "6136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132940000", "totalShareholderEquity": "233231000", "capitalLeaseObligations": "132940000", "otherCurrentLiabilities": "57644000", "totalCurrentLiabilities": "97249000", "otherNonCurrentLiabilities": "133000", "totalNonCurrentLiabilities": "162016000", "cashAndShortTermInvestments": "119808000", "commonStockSharesOutstanding": "82247015", "intangibleAssetsExcludingGoodwill": "72964000", "cashAndCashEquivalentsAtCarryingValue": "119808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43166000", "profitLoss": "None", "dividendPayout": "4222000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-30415000", "capitalExpenditures": "6143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6212000", "cashflowFromInvestment": "-5238000", "stockBasedCompensation": "13075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4222000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8026000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 955578000, "cost_of_revenue": 706162000, "gross_profit": 955578000, "research_and_development": 23788000, "selling_general_admin": 125447000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62120000, "depreciation_amortisation": 8026000, "ebitda": -54094000, "interest_expense": 28000, "interest_income": null, "other_non_operating": null, "pretax_income": -58219000, "tax_provision": -15053000, "effective_tax_rate": null, "net_income": -42552000, "net_income_continuing_ops": -46808000, "net_income_to_common": -42552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119808000, "short_term_investments": 1960000, "net_receivables": 38822000, "inventory": 1, "other_current_assets": null, "total_current_assets": 181275000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 72964000, "goodwill_and_intangibles": 105194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 312144000, "total_assets": 493419000, "short_term_debt": 22235000, "accounts_payable": 6136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97249000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162016000, "total_liabilities": 259265000, "total_debt": 22235000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47552000, "total_equity": 233231000, "shares_outstanding": 82247015, "operating_cash_flow": -30415000, "stock_based_compensation": 13075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6143000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5238000, "dividends_paid": 4222000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6212000, "free_cash_flow": -24272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62120000", "ebitda": "-54094000", "netIncome": "-42552000", "grossProfit": "955578000", "depreciation": "None", "totalRevenue": "955578000", "costOfRevenue": "706162000", "interestIncome": "5475000", "incomeBeforeTax": "-58219000", "interestExpense": "28000", "operatingIncome": "-64497000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15053000", "reportedCurrency": "USD", "netInterestIncome": "5475000", "nonInterestIncome": "None", "operatingExpenses": "1020075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23788000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8026000", "sellingGeneralAndAdministrative": "125447000", "netIncomeFromContinuingOperations": "-46808000" }, "balance": { "goodwill": "32230000", "inventory": "1", "commonStock": "879000", "currentDebt": "None", "investments": "None", "totalAssets": "493419000", "longTermDebt": "None", "shortTermDebt": "22235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72964000", "reportedCurrency": "USD", "retainedEarnings": "-47552000", "totalLiabilities": "259265000", "otherCurrentAssets": "22645000", "totalCurrentAssets": "181275000", "currentLongTermDebt": "None", "longTermInvestments": "14831000", "shortTermInvestments": "1960000", "currentNetReceivables": "38822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "312144000", "currentAccountsPayable": "6136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132940000", "totalShareholderEquity": "233231000", "capitalLeaseObligations": "132940000", "otherCurrentLiabilities": "57644000", "totalCurrentLiabilities": "97249000", "otherNonCurrentLiabilities": "133000", "totalNonCurrentLiabilities": "162016000", "cashAndShortTermInvestments": "119808000", "commonStockSharesOutstanding": "82247015", "intangibleAssetsExcludingGoodwill": "72964000", "cashAndCashEquivalentsAtCarryingValue": "119808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43166000", "profitLoss": "None", "dividendPayout": "4222000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-30415000", "capitalExpenditures": "6143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6212000", "cashflowFromInvestment": "-5238000", "stockBasedCompensation": "13075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4222000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8026000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 1153177000, "cost_of_revenue": 836803000, "gross_profit": 316374000, "ebit": 252000, "ebitda": 8264000, "pretax_income": 104000, "tax_provision": 6503000, "net_income": -5622000, "net_income_to_common": -5622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163859000, "total_current_assets": 225059000, "total_assets": 550402000, "short_term_debt": 22328000, "long_term_debt": null, "total_debt": 22328000, "total_liabilities": 279945000, "total_equity": 268920000, "shares_outstanding": 73788750, "goodwill_and_intangibles": 105896000 }, "cash_flow": { "operating_cash_flow": -14744000, "capital_expenditure": 8537000, "free_cash_flow": -6207000, "dividends_paid": 16250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251430, "ticker_id": 1085, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "252000", "ebitda": "8264000", "netIncome": "-5622000", "grossProfit": "316374000", "depreciation": "None", "totalRevenue": "1153177000", "costOfRevenue": "836803000", "interestIncome": "1779000", "incomeBeforeTax": "104000", "interestExpense": "148000", "operatingIncome": "-4541000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6503000", "reportedCurrency": "USD", "netInterestIncome": "1779000", "nonInterestIncome": "None", "operatingExpenses": "320915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22773000", "otherNonOperatingIncome": "4645000", "costofGoodsAndServicesSold": "836803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8012000", "sellingGeneralAndAdministrative": "131421000", "netIncomeFromContinuingOperations": "-6399000" }, "balance": { "goodwill": "32230000", "inventory": "4985000", "commonStock": "809000", "currentDebt": "None", "investments": "None", "totalAssets": "550402000", "longTermDebt": "None", "shortTermDebt": "22328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "73666000", "reportedCurrency": "USD", "retainedEarnings": "-5000000", "totalLiabilities": "279945000", "otherCurrentAssets": "18665000", "totalCurrentAssets": "225059000", "currentLongTermDebt": "None", "longTermInvestments": "1629000", "shortTermInvestments": "1875000", "currentNetReceivables": "42535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325343000", "currentAccountsPayable": "5456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41717000", "shortLongTermDebtTotal": "142836000", "totalShareholderEquity": "268920000", "capitalLeaseObligations": "142836000", "otherCurrentLiabilities": "53952000", "totalCurrentLiabilities": "89958000", "otherNonCurrentLiabilities": "175520000", "totalNonCurrentLiabilities": "189987000", "cashAndShortTermInvestments": "163859000", "commonStockSharesOutstanding": "73788750", "intangibleAssetsExcludingGoodwill": "73666000", "cashAndCashEquivalentsAtCarryingValue": "163859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6399000", "profitLoss": "None", "dividendPayout": "16250000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14744000", "capitalExpenditures": "8537000", "changeInReceivables": "3377000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30003000", "cashflowFromInvestment": "-12737000", "stockBasedCompensation": "11138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1153177000, "cost_of_revenue": 836803000, "gross_profit": 316374000, "research_and_development": 22773000, "selling_general_admin": 131421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 252000, "depreciation_amortisation": 8012000, "ebitda": 8264000, "interest_expense": 148000, "interest_income": null, "other_non_operating": null, "pretax_income": 104000, "tax_provision": 6503000, "effective_tax_rate": null, "net_income": -5622000, "net_income_continuing_ops": -6399000, "net_income_to_common": -5622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163859000, "short_term_investments": 1875000, "net_receivables": 42535000, "inventory": 4985000, "other_current_assets": null, "total_current_assets": 225059000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 73666000, "goodwill_and_intangibles": 105896000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 325343000, "total_assets": 550402000, "short_term_debt": 22328000, "accounts_payable": 5456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89958000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189987000, "total_liabilities": 279945000, "total_debt": 22328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5000000, "total_equity": 268920000, "shares_outstanding": 73788750, "operating_cash_flow": -14744000, "stock_based_compensation": 11138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8537000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12737000, "dividends_paid": 16250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30003000, "free_cash_flow": -6207000, "net_change_in_cash": -57484000 }, "raw_data": { "income": { "ebit": "252000", "ebitda": "8264000", "netIncome": "-5622000", "grossProfit": "316374000", "depreciation": "None", "totalRevenue": "1153177000", "costOfRevenue": "836803000", "interestIncome": "1779000", "incomeBeforeTax": "104000", "interestExpense": "148000", "operatingIncome": "-4541000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6503000", "reportedCurrency": "USD", "netInterestIncome": "1779000", "nonInterestIncome": "None", "operatingExpenses": "320915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22773000", "otherNonOperatingIncome": "4645000", "costofGoodsAndServicesSold": "836803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8012000", "sellingGeneralAndAdministrative": "131421000", "netIncomeFromContinuingOperations": "-6399000" }, "balance": { "goodwill": "32230000", "inventory": "4985000", "commonStock": "809000", "currentDebt": "None", "investments": "None", "totalAssets": "550402000", "longTermDebt": "None", "shortTermDebt": "22328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "73666000", "reportedCurrency": "USD", "retainedEarnings": "-5000000", "totalLiabilities": "279945000", "otherCurrentAssets": "18665000", "totalCurrentAssets": "225059000", "currentLongTermDebt": "None", "longTermInvestments": "1629000", "shortTermInvestments": "1875000", "currentNetReceivables": "42535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325343000", "currentAccountsPayable": "5456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41717000", "shortLongTermDebtTotal": "142836000", "totalShareholderEquity": "268920000", "capitalLeaseObligations": "142836000", "otherCurrentLiabilities": "53952000", "totalCurrentLiabilities": "89958000", "otherNonCurrentLiabilities": "175520000", "totalNonCurrentLiabilities": "189987000", "cashAndShortTermInvestments": "163859000", "commonStockSharesOutstanding": "73788750", "intangibleAssetsExcludingGoodwill": "73666000", "cashAndCashEquivalentsAtCarryingValue": "163859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6399000", "profitLoss": "None", "dividendPayout": "16250000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14744000", "capitalExpenditures": "8537000", "changeInReceivables": "3377000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30003000", "cashflowFromInvestment": "-12737000", "stockBasedCompensation": "11138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8012000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 1353138000, "cost_of_revenue": 1083051000, "gross_profit": 1353138000, "ebit": 102098000, "ebitda": 110659000, "pretax_income": 100785000, "tax_provision": 2133000, "net_income": 98838000, "net_income_to_common": 98838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211623000, "total_current_assets": 280805000, "total_assets": 595169000, "short_term_debt": 35193000, "long_term_debt": 176000, "total_debt": 35369000, "total_liabilities": 313296000, "total_equity": 279934000, "shares_outstanding": 85271151, "goodwill_and_intangibles": 106992000 }, "cash_flow": { "operating_cash_flow": 127826000, "capital_expenditure": 4106000, "free_cash_flow": 131932000, "dividends_paid": 31470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251435, "ticker_id": 1085, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102098000", "ebitda": "110659000", "netIncome": "98838000", "grossProfit": "1353138000", "depreciation": "None", "totalRevenue": "1353138000", "costOfRevenue": "1083051000", "interestIncome": "83000", "incomeBeforeTax": "100785000", "interestExpense": "2245000", "operatingIncome": "102098000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2133000", "reportedCurrency": "USD", "netInterestIncome": "83000", "nonInterestIncome": "None", "operatingExpenses": "1251040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15343000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1083051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8561000", "sellingGeneralAndAdministrative": "92798000", "netIncomeFromContinuingOperations": "98652000" }, "balance": { "goodwill": "32571000", "inventory": "15336000", "commonStock": "812000", "currentDebt": "None", "investments": "None", "totalAssets": "595169000", "longTermDebt": "176000", "shortTermDebt": "35193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "74421000", "reportedCurrency": "USD", "retainedEarnings": "622000", "totalLiabilities": "313296000", "otherCurrentAssets": "12166000", "totalCurrentAssets": "280805000", "currentLongTermDebt": "12527000", "longTermInvestments": "10615000", "shortTermInvestments": "None", "currentNetReceivables": "41680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314364000", "currentAccountsPayable": "5874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162919000", "shortLongTermDebtTotal": "164865000", "totalShareholderEquity": "279934000", "capitalLeaseObligations": "152162000", "otherCurrentLiabilities": "83471000", "totalCurrentLiabilities": "132467000", "otherNonCurrentLiabilities": "188000", "totalNonCurrentLiabilities": "180829000", "cashAndShortTermInvestments": "211623000", "commonStockSharesOutstanding": "85271151", "intangibleAssetsExcludingGoodwill": "74421000", "cashAndCashEquivalentsAtCarryingValue": "211623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98652000", "profitLoss": "None", "dividendPayout": "31470000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10581000", "operatingCashflow": "127826000", "capitalExpenditures": "4106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3196000", "cashflowFromInvestment": "-8858000", "stockBasedCompensation": "3605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33531999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8561000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1353138000, "cost_of_revenue": 1083051000, "gross_profit": 1353138000, "research_and_development": 15343000, "selling_general_admin": 92798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102098000, "depreciation_amortisation": 8561000, "ebitda": 110659000, "interest_expense": 2245000, "interest_income": null, "other_non_operating": null, "pretax_income": 100785000, "tax_provision": 2133000, "effective_tax_rate": null, "net_income": 98838000, "net_income_continuing_ops": 98652000, "net_income_to_common": 98838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211623000, "short_term_investments": null, "net_receivables": 41680000, "inventory": 15336000, "other_current_assets": null, "total_current_assets": 280805000, "net_ppe": null, "goodwill": 32571000, "intangible_assets": 74421000, "goodwill_and_intangibles": 106992000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 314364000, "total_assets": 595169000, "short_term_debt": 35193000, "accounts_payable": 5874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132467000, "long_term_debt": 176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 180829000, "total_liabilities": 313296000, "total_debt": 35369000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 622000, "total_equity": 279934000, "shares_outstanding": 85271151, "operating_cash_flow": 127826000, "stock_based_compensation": 3605000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8858000, "dividends_paid": 31470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3196000, "free_cash_flow": 131932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102098000", "ebitda": "110659000", "netIncome": "98838000", "grossProfit": "1353138000", "depreciation": "None", "totalRevenue": "1353138000", "costOfRevenue": "1083051000", "interestIncome": "83000", "incomeBeforeTax": "100785000", "interestExpense": "2245000", "operatingIncome": "102098000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2133000", "reportedCurrency": "USD", "netInterestIncome": "83000", "nonInterestIncome": "None", "operatingExpenses": "1251040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15343000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1083051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8561000", "sellingGeneralAndAdministrative": "92798000", "netIncomeFromContinuingOperations": "98652000" }, "balance": { "goodwill": "32571000", "inventory": "15336000", "commonStock": "812000", "currentDebt": "None", "investments": "None", "totalAssets": "595169000", "longTermDebt": "176000", "shortTermDebt": "35193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "74421000", "reportedCurrency": "USD", "retainedEarnings": "622000", "totalLiabilities": "313296000", "otherCurrentAssets": "12166000", "totalCurrentAssets": "280805000", "currentLongTermDebt": "12527000", "longTermInvestments": "10615000", "shortTermInvestments": "None", "currentNetReceivables": "41680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314364000", "currentAccountsPayable": "5874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162919000", "shortLongTermDebtTotal": "164865000", "totalShareholderEquity": "279934000", "capitalLeaseObligations": "152162000", "otherCurrentLiabilities": "83471000", "totalCurrentLiabilities": "132467000", "otherNonCurrentLiabilities": "188000", "totalNonCurrentLiabilities": "180829000", "cashAndShortTermInvestments": "211623000", "commonStockSharesOutstanding": "85271151", "intangibleAssetsExcludingGoodwill": "74421000", "cashAndCashEquivalentsAtCarryingValue": "211623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98652000", "profitLoss": "None", "dividendPayout": "31470000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10581000", "operatingCashflow": "127826000", "capitalExpenditures": "4106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3196000", "cashflowFromInvestment": "-8858000", "stockBasedCompensation": "3605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33531999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8561000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 773987000, "cost_of_revenue": 622706000, "gross_profit": 773987000, "ebit": 13518000, "ebitda": 39381000, "pretax_income": -46328000, "tax_provision": 44000, "net_income": -46372000, "net_income_to_common": -46372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94421000, "total_current_assets": 148365000, "total_assets": 453982000, "short_term_debt": 36253000, "long_term_debt": 12920000, "total_debt": 49173000, "total_liabilities": 290392000, "total_equity": 163590000, "shares_outstanding": 85271151, "goodwill_and_intangibles": 100066000 }, "cash_flow": { "operating_cash_flow": 31865000, "capital_expenditure": 6126000, "free_cash_flow": 37991000, "dividends_paid": 31470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251440, "ticker_id": 1085, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13518000", "ebitda": "39381000", "netIncome": "-46372000", "grossProfit": "773987000", "depreciation": "None", "totalRevenue": "773987000", "costOfRevenue": "622706000", "interestIncome": "190000", "incomeBeforeTax": "-46328000", "interestExpense": "121806000", "operatingIncome": "-49285000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "190000", "nonInterestIncome": "None", "operatingExpenses": "823272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14858000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25863000", "sellingGeneralAndAdministrative": "76134000", "netIncomeFromContinuingOperations": "-46372000" }, "balance": { "goodwill": "31756000", "inventory": "10374000", "commonStock": "163590000", "currentDebt": "None", "investments": "None", "totalAssets": "453982000", "longTermDebt": "12920000", "shortTermDebt": "36253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "68310000", "reportedCurrency": "USD", "retainedEarnings": "163590000", "totalLiabilities": "290392000", "otherCurrentAssets": "11847000", "totalCurrentAssets": "148365000", "currentLongTermDebt": "12500000", "longTermInvestments": "1412000", "shortTermInvestments": "None", "currentNetReceivables": "31723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "305617000", "currentAccountsPayable": "6337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175806000", "shortLongTermDebtTotal": "192469000", "totalShareholderEquity": "163590000", "capitalLeaseObligations": "167049000", "otherCurrentLiabilities": "57042000", "totalCurrentLiabilities": "99649000", "otherNonCurrentLiabilities": "2280000", "totalNonCurrentLiabilities": "190743000", "cashAndShortTermInvestments": "94421000", "commonStockSharesOutstanding": "85271151", "intangibleAssetsExcludingGoodwill": "68310000", "cashAndCashEquivalentsAtCarryingValue": "94421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46372000", "profitLoss": "None", "dividendPayout": "31470000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8785000", "operatingCashflow": "31865000", "capitalExpenditures": "6126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143000", "cashflowFromInvestment": "-4088000", "stockBasedCompensation": "61136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 773987000, "cost_of_revenue": 622706000, "gross_profit": 773987000, "research_and_development": 14858000, "selling_general_admin": 76134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13518000, "depreciation_amortisation": 25863000, "ebitda": 39381000, "interest_expense": 121806000, "interest_income": null, "other_non_operating": null, "pretax_income": -46328000, "tax_provision": 44000, "effective_tax_rate": null, "net_income": -46372000, "net_income_continuing_ops": -46372000, "net_income_to_common": -46372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94421000, "short_term_investments": null, "net_receivables": 31723000, "inventory": 10374000, "other_current_assets": null, "total_current_assets": 148365000, "net_ppe": null, "goodwill": 31756000, "intangible_assets": 68310000, "goodwill_and_intangibles": 100066000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 305617000, "total_assets": 453982000, "short_term_debt": 36253000, "accounts_payable": 6337000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99649000, "long_term_debt": 12920000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 190743000, "total_liabilities": 290392000, "total_debt": 49173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 163590000, "total_equity": 163590000, "shares_outstanding": 85271151, "operating_cash_flow": 31865000, "stock_based_compensation": 61136000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4088000, "dividends_paid": 31470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143000, "free_cash_flow": 37991000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13518000", "ebitda": "39381000", "netIncome": "-46372000", "grossProfit": "773987000", "depreciation": "None", "totalRevenue": "773987000", "costOfRevenue": "622706000", "interestIncome": "190000", "incomeBeforeTax": "-46328000", "interestExpense": "121806000", "operatingIncome": "-49285000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "190000", "nonInterestIncome": "None", "operatingExpenses": "823272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14858000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25863000", "sellingGeneralAndAdministrative": "76134000", "netIncomeFromContinuingOperations": "-46372000" }, "balance": { "goodwill": "31756000", "inventory": "10374000", "commonStock": "163590000", "currentDebt": "None", "investments": "None", "totalAssets": "453982000", "longTermDebt": "12920000", "shortTermDebt": "36253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "68310000", "reportedCurrency": "USD", "retainedEarnings": "163590000", "totalLiabilities": "290392000", "otherCurrentAssets": "11847000", "totalCurrentAssets": "148365000", "currentLongTermDebt": "12500000", "longTermInvestments": "1412000", "shortTermInvestments": "None", "currentNetReceivables": "31723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "305617000", "currentAccountsPayable": "6337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175806000", "shortLongTermDebtTotal": "192469000", "totalShareholderEquity": "163590000", "capitalLeaseObligations": "167049000", "otherCurrentLiabilities": "57042000", "totalCurrentLiabilities": "99649000", "otherNonCurrentLiabilities": "2280000", "totalNonCurrentLiabilities": "190743000", "cashAndShortTermInvestments": "94421000", "commonStockSharesOutstanding": "85271151", "intangibleAssetsExcludingGoodwill": "68310000", "cashAndCashEquivalentsAtCarryingValue": "94421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46372000", "profitLoss": "None", "dividendPayout": "31470000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8785000", "operatingCashflow": "31865000", "capitalExpenditures": "6126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143000", "cashflowFromInvestment": "-4088000", "stockBasedCompensation": "61136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25863000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 784108000, "cost_of_revenue": 525233000, "gross_profit": 258875000, "ebit": -3480000, "ebitda": 5158000, "pretax_income": 8813000, "tax_provision": 354000, "net_income": 8459000, "net_income_to_common": 8459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71485000, "total_current_assets": 118242000, "total_assets": 488607000, "short_term_debt": 25755000, "long_term_debt": 20000000, "total_debt": 45755000, "total_liabilities": 284324000, "total_equity": 204283000, "shares_outstanding": 81606662, "goodwill_and_intangibles": 158482000 }, "cash_flow": { "operating_cash_flow": 7577000, "capital_expenditure": 8079000, "free_cash_flow": 15656000, "dividends_paid": 18750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251444, "ticker_id": 1085, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3480000", "ebitda": "5158000", "netIncome": "8459000", "grossProfit": "258875000", "depreciation": "None", "totalRevenue": "784108000", "costOfRevenue": "525233000", "interestIncome": "600000", "incomeBeforeTax": "8813000", "interestExpense": "15514000", "operatingIncome": "-3480000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "354000", "reportedCurrency": "USD", "netInterestIncome": "600000", "nonInterestIncome": "None", "operatingExpenses": "262355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15236000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8638000", "sellingGeneralAndAdministrative": "96540000", "netIncomeFromContinuingOperations": "8459000" }, "balance": { "goodwill": "78008000", "inventory": "4423000", "commonStock": "204283000", "currentDebt": "None", "investments": "None", "totalAssets": "488607000", "longTermDebt": "20000000", "shortTermDebt": "25755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "80474000", "reportedCurrency": "USD", "retainedEarnings": "204283000", "totalLiabilities": "284324000", "otherCurrentAssets": "11568000", "totalCurrentAssets": "118242000", "currentLongTermDebt": "10063000", "longTermInvestments": "1667000", "shortTermInvestments": "None", "currentNetReceivables": "35189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "370365000", "currentAccountsPayable": "3066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185371000", "shortLongTermDebtTotal": "191628000", "totalShareholderEquity": "204283000", "capitalLeaseObligations": "161565000", "otherCurrentLiabilities": "54744000", "totalCurrentLiabilities": "83565000", "otherNonCurrentLiabilities": "5564000", "totalNonCurrentLiabilities": "200759000", "cashAndShortTermInvestments": "71485000", "commonStockSharesOutstanding": "81606662", "intangibleAssetsExcludingGoodwill": "80474000", "cashAndCashEquivalentsAtCarryingValue": "71485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8459000", "profitLoss": "None", "dividendPayout": "18750000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-18964000", "operatingCashflow": "7577000", "capitalExpenditures": "8079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19121000", "cashflowFromInvestment": "-1509000", "stockBasedCompensation": "-6458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 784108000, "cost_of_revenue": 525233000, "gross_profit": 258875000, "research_and_development": 15236000, "selling_general_admin": 96540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3480000, "depreciation_amortisation": 8638000, "ebitda": 5158000, "interest_expense": 15514000, "interest_income": null, "other_non_operating": null, "pretax_income": 8813000, "tax_provision": 354000, "effective_tax_rate": null, "net_income": 8459000, "net_income_continuing_ops": 8459000, "net_income_to_common": 8459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71485000, "short_term_investments": null, "net_receivables": 35189000, "inventory": 4423000, "other_current_assets": null, "total_current_assets": 118242000, "net_ppe": null, "goodwill": 78008000, "intangible_assets": 80474000, "goodwill_and_intangibles": 158482000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 370365000, "total_assets": 488607000, "short_term_debt": 25755000, "accounts_payable": 3066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83565000, "long_term_debt": 20000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 200759000, "total_liabilities": 284324000, "total_debt": 45755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 204283000, "total_equity": 204283000, "shares_outstanding": 81606662, "operating_cash_flow": 7577000, "stock_based_compensation": -6458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1509000, "dividends_paid": 18750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19121000, "free_cash_flow": 15656000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3480000", "ebitda": "5158000", "netIncome": "8459000", "grossProfit": "258875000", "depreciation": "None", "totalRevenue": "784108000", "costOfRevenue": "525233000", "interestIncome": "600000", "incomeBeforeTax": "8813000", "interestExpense": "15514000", "operatingIncome": "-3480000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "354000", "reportedCurrency": "USD", "netInterestIncome": "600000", "nonInterestIncome": "None", "operatingExpenses": "262355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15236000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8638000", "sellingGeneralAndAdministrative": "96540000", "netIncomeFromContinuingOperations": "8459000" }, "balance": { "goodwill": "78008000", "inventory": "4423000", "commonStock": "204283000", "currentDebt": "None", "investments": "None", "totalAssets": "488607000", "longTermDebt": "20000000", "shortTermDebt": "25755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "80474000", "reportedCurrency": "USD", "retainedEarnings": "204283000", "totalLiabilities": "284324000", "otherCurrentAssets": "11568000", "totalCurrentAssets": "118242000", "currentLongTermDebt": "10063000", "longTermInvestments": "1667000", "shortTermInvestments": "None", "currentNetReceivables": "35189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "370365000", "currentAccountsPayable": "3066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "185371000", "shortLongTermDebtTotal": "191628000", "totalShareholderEquity": "204283000", "capitalLeaseObligations": "161565000", "otherCurrentLiabilities": "54744000", "totalCurrentLiabilities": "83565000", "otherNonCurrentLiabilities": "5564000", "totalNonCurrentLiabilities": "200759000", "cashAndShortTermInvestments": "71485000", "commonStockSharesOutstanding": "81606662", "intangibleAssetsExcludingGoodwill": "80474000", "cashAndCashEquivalentsAtCarryingValue": "71485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8459000", "profitLoss": "None", "dividendPayout": "18750000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-18964000", "operatingCashflow": "7577000", "capitalExpenditures": "8079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19121000", "cashflowFromInvestment": "-1509000", "stockBasedCompensation": "-6458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 754089000, "cost_of_revenue": 500369000, "gross_profit": 253720000, "ebit": -742727000, "ebitda": 9863000, "pretax_income": 5597000, "tax_provision": 400000, "net_income": 3669000, "net_income_to_common": 3669000, "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": 81606662, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13212000, "capital_expenditure": 12965000, "free_cash_flow": 26177000, "dividends_paid": 2558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251445, "ticker_id": 1085, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-742727000", "ebitda": "9863000", "netIncome": "3669000", "grossProfit": "253720000", "depreciation": "None", "totalRevenue": "754089000", "costOfRevenue": "500369000", "interestIncome": "387000", "incomeBeforeTax": "5597000", "interestExpense": "0", "operatingIncome": "3967000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "387000", "nonInterestIncome": "None", "operatingExpenses": "252221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8799000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752590000", "sellingGeneralAndAdministrative": "91682000", "netIncomeFromContinuingOperations": "5197000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "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": "81606662", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5197000", "profitLoss": "None", "dividendPayout": "2558000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "550000", "operatingCashflow": "13212000", "capitalExpenditures": "12965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3749000", "cashflowFromInvestment": "-12715000", "stockBasedCompensation": "-1528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 754089000, "cost_of_revenue": 500369000, "gross_profit": 253720000, "research_and_development": 8799000, "selling_general_admin": 91682000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -742727000, "depreciation_amortisation": 752590000, "ebitda": 9863000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 5597000, "tax_provision": 400000, "effective_tax_rate": null, "net_income": 3669000, "net_income_continuing_ops": 5197000, "net_income_to_common": 3669000, "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": 81606662, "operating_cash_flow": 13212000, "stock_based_compensation": -1528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12715000, "dividends_paid": 2558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3749000, "free_cash_flow": 26177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-742727000", "ebitda": "9863000", "netIncome": "3669000", "grossProfit": "253720000", "depreciation": "None", "totalRevenue": "754089000", "costOfRevenue": "500369000", "interestIncome": "387000", "incomeBeforeTax": "5597000", "interestExpense": "0", "operatingIncome": "3967000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "400000", "reportedCurrency": "USD", "netInterestIncome": "387000", "nonInterestIncome": "None", "operatingExpenses": "252221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8799000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752590000", "sellingGeneralAndAdministrative": "91682000", "netIncomeFromContinuingOperations": "5197000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "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": "81606662", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5197000", "profitLoss": "None", "dividendPayout": "2558000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "550000", "operatingCashflow": "13212000", "capitalExpenditures": "12965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3749000", "cashflowFromInvestment": "-12715000", "stockBasedCompensation": "-1528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8364000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 214333000, "cost_of_revenue": 187629000, "gross_profit": 26704000, "ebit": -16273000, "ebitda": -14274000, "pretax_income": -16276000, "tax_provision": null, "net_income": -16276000, "net_income_to_common": -16276000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100493000, "total_current_assets": 151171000, "total_assets": 435214000, "short_term_debt": 21025000, "long_term_debt": null, "total_debt": 21025000, "total_liabilities": 267144000, "total_equity": 168070000, "shares_outstanding": 85663000, "goodwill_and_intangibles": 103718000 }, "cash_flow": { "operating_cash_flow": -19342000, "capital_expenditure": 259000, "free_cash_flow": -19083000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251413, "ticker_id": 1085, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16273000", "ebitda": "-14274000", "netIncome": "-16276000", "grossProfit": "26704000", "depreciation": "None", "totalRevenue": "214333000", "costOfRevenue": "187629000", "interestIncome": "890000", "incomeBeforeTax": "-16276000", "interestExpense": "3000", "operatingIncome": "-13613000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "887000", "nonInterestIncome": "None", "operatingExpenses": "40317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1999000", "sellingGeneralAndAdministrative": "23192000", "netIncomeFromContinuingOperations": "-16276000" }, "balance": { "goodwill": "32226000", "inventory": "None", "commonStock": "882000", "currentDebt": "None", "investments": "None", "totalAssets": "435214000", "longTermDebt": "None", "shortTermDebt": "21025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "71492000", "reportedCurrency": "USD", "retainedEarnings": "-124925000", "totalLiabilities": "267144000", "otherCurrentAssets": "-21159000", "totalCurrentAssets": "151171000", "currentLongTermDebt": "None", "longTermInvestments": "11907000", "shortTermInvestments": "None", "currentNetReceivables": "71837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "284043000", "currentAccountsPayable": "3271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101796000", "totalShareholderEquity": "168070000", "capitalLeaseObligations": "101796000", "otherCurrentLiabilities": "75660000", "totalCurrentLiabilities": "102364000", "otherNonCurrentLiabilities": "2168000", "totalNonCurrentLiabilities": "164780000", "cashAndShortTermInvestments": "100493000", "commonStockSharesOutstanding": "85663000", "intangibleAssetsExcludingGoodwill": "71492000", "cashAndCashEquivalentsAtCarryingValue": "100493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16276000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19342000", "capitalExpenditures": "259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-391000", "stockBasedCompensation": "1168000", "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": "1999000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214333000, "cost_of_revenue": 187629000, "gross_profit": 26704000, "research_and_development": null, "selling_general_admin": 23192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16273000, "depreciation_amortisation": 1999000, "ebitda": -14274000, "interest_expense": 3000, "interest_income": null, "other_non_operating": null, "pretax_income": -16276000, "tax_provision": null, "effective_tax_rate": null, "net_income": -16276000, "net_income_continuing_ops": -16276000, "net_income_to_common": -16276000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100493000, "short_term_investments": null, "net_receivables": 71837000, "inventory": null, "other_current_assets": null, "total_current_assets": 151171000, "net_ppe": null, "goodwill": 32226000, "intangible_assets": 71492000, "goodwill_and_intangibles": 103718000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 284043000, "total_assets": 435214000, "short_term_debt": 21025000, "accounts_payable": 3271000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102364000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164780000, "total_liabilities": 267144000, "total_debt": 21025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -124925000, "total_equity": 168070000, "shares_outstanding": 85663000, "operating_cash_flow": -19342000, "stock_based_compensation": 1168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -391000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -19083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16273000", "ebitda": "-14274000", "netIncome": "-16276000", "grossProfit": "26704000", "depreciation": "None", "totalRevenue": "214333000", "costOfRevenue": "187629000", "interestIncome": "890000", "incomeBeforeTax": "-16276000", "interestExpense": "3000", "operatingIncome": "-13613000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "887000", "nonInterestIncome": "None", "operatingExpenses": "40317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1999000", "sellingGeneralAndAdministrative": "23192000", "netIncomeFromContinuingOperations": "-16276000" }, "balance": { "goodwill": "32226000", "inventory": "None", "commonStock": "882000", "currentDebt": "None", "investments": "None", "totalAssets": "435214000", "longTermDebt": "None", "shortTermDebt": "21025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "71492000", "reportedCurrency": "USD", "retainedEarnings": "-124925000", "totalLiabilities": "267144000", "otherCurrentAssets": "-21159000", "totalCurrentAssets": "151171000", "currentLongTermDebt": "None", "longTermInvestments": "11907000", "shortTermInvestments": "None", "currentNetReceivables": "71837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "284043000", "currentAccountsPayable": "3271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101796000", "totalShareholderEquity": "168070000", "capitalLeaseObligations": "101796000", "otherCurrentLiabilities": "75660000", "totalCurrentLiabilities": "102364000", "otherNonCurrentLiabilities": "2168000", "totalNonCurrentLiabilities": "164780000", "cashAndShortTermInvestments": "100493000", "commonStockSharesOutstanding": "85663000", "intangibleAssetsExcludingGoodwill": "71492000", "cashAndCashEquivalentsAtCarryingValue": "100493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16276000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19342000", "capitalExpenditures": "259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-391000", "stockBasedCompensation": "1168000", "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": "1999000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 245448000, "cost_of_revenue": 450751000, "gross_profit": -205303000, "ebit": 73704000, "ebitda": 75779000, "pretax_income": 71710000, "tax_provision": 3549000, "net_income": 68568000, "net_income_to_common": 68568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115510000, "total_current_assets": 161301000, "total_assets": 444409000, "short_term_debt": 20593000, "long_term_debt": null, "total_debt": 20593000, "total_liabilities": 261131000, "total_equity": 183950000, "shares_outstanding": 100835000, "goodwill_and_intangibles": 103881000 }, "cash_flow": { "operating_cash_flow": -14383000, "capital_expenditure": 312000, "free_cash_flow": -14071000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251414, "ticker_id": 1085, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73704000", "ebitda": "75779000", "netIncome": "68568000", "grossProfit": "-205303000", "depreciation": "None", "totalRevenue": "245448000", "costOfRevenue": "450751000", "interestIncome": "914000", "incomeBeforeTax": "71710000", "interestExpense": "421000", "operatingIncome": "-243195000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3549000", "reportedCurrency": "USD", "netInterestIncome": "493000", "nonInterestIncome": "None", "operatingExpenses": "37892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2075000", "sellingGeneralAndAdministrative": "25229000", "netIncomeFromContinuingOperations": "68161000" }, "balance": { "goodwill": "32226000", "inventory": "None", "commonStock": "883000", "currentDebt": "None", "investments": "None", "totalAssets": "444409000", "longTermDebt": "None", "shortTermDebt": "20593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71655000", "reportedCurrency": "USD", "retainedEarnings": "-108649000", "totalLiabilities": "261131000", "otherCurrentAssets": "20177000", "totalCurrentAssets": "161301000", "currentLongTermDebt": "None", "longTermInvestments": "12754000", "shortTermInvestments": "0", "currentNetReceivables": "25614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283108000", "currentAccountsPayable": "3783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102972000", "totalShareholderEquity": "183950000", "capitalLeaseObligations": "102972000", "otherCurrentLiabilities": "54770000", "totalCurrentLiabilities": "98672000", "otherNonCurrentLiabilities": "5134000", "totalNonCurrentLiabilities": "162459000", "cashAndShortTermInvestments": "115510000", "commonStockSharesOutstanding": "100835000", "intangibleAssetsExcludingGoodwill": "71655000", "cashAndCashEquivalentsAtCarryingValue": "115510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68161000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14383000", "capitalExpenditures": "312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96010000", "cashflowFromInvestment": "82195000", "stockBasedCompensation": "2256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2075000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245448000, "cost_of_revenue": 450751000, "gross_profit": -205303000, "research_and_development": null, "selling_general_admin": 25229000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73704000, "depreciation_amortisation": 2075000, "ebitda": 75779000, "interest_expense": 421000, "interest_income": null, "other_non_operating": null, "pretax_income": 71710000, "tax_provision": 3549000, "effective_tax_rate": null, "net_income": 68568000, "net_income_continuing_ops": 68161000, "net_income_to_common": 68568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115510000, "short_term_investments": 0, "net_receivables": 25614000, "inventory": null, "other_current_assets": null, "total_current_assets": 161301000, "net_ppe": null, "goodwill": 32226000, "intangible_assets": 71655000, "goodwill_and_intangibles": 103881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 283108000, "total_assets": 444409000, "short_term_debt": 20593000, "accounts_payable": 3783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98672000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162459000, "total_liabilities": 261131000, "total_debt": 20593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108649000, "total_equity": 183950000, "shares_outstanding": 100835000, "operating_cash_flow": -14383000, "stock_based_compensation": 2256000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 82195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96010000, "free_cash_flow": -14071000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73704000", "ebitda": "75779000", "netIncome": "68568000", "grossProfit": "-205303000", "depreciation": "None", "totalRevenue": "245448000", "costOfRevenue": "450751000", "interestIncome": "914000", "incomeBeforeTax": "71710000", "interestExpense": "421000", "operatingIncome": "-243195000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3549000", "reportedCurrency": "USD", "netInterestIncome": "493000", "nonInterestIncome": "None", "operatingExpenses": "37892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2075000", "sellingGeneralAndAdministrative": "25229000", "netIncomeFromContinuingOperations": "68161000" }, "balance": { "goodwill": "32226000", "inventory": "None", "commonStock": "883000", "currentDebt": "None", "investments": "None", "totalAssets": "444409000", "longTermDebt": "None", "shortTermDebt": "20593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71655000", "reportedCurrency": "USD", "retainedEarnings": "-108649000", "totalLiabilities": "261131000", "otherCurrentAssets": "20177000", "totalCurrentAssets": "161301000", "currentLongTermDebt": "None", "longTermInvestments": "12754000", "shortTermInvestments": "0", "currentNetReceivables": "25614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283108000", "currentAccountsPayable": "3783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102972000", "totalShareholderEquity": "183950000", "capitalLeaseObligations": "102972000", "otherCurrentLiabilities": "54770000", "totalCurrentLiabilities": "98672000", "otherNonCurrentLiabilities": "5134000", "totalNonCurrentLiabilities": "162459000", "cashAndShortTermInvestments": "115510000", "commonStockSharesOutstanding": "100835000", "intangibleAssetsExcludingGoodwill": "71655000", "cashAndCashEquivalentsAtCarryingValue": "115510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68161000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14383000", "capitalExpenditures": "312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96010000", "cashflowFromInvestment": "82195000", "stockBasedCompensation": "2256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2075000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 262838000, "cost_of_revenue": 17575000, "gross_profit": 245263000, "ebit": -24931000, "ebitda": -22748000, "pretax_income": -24931000, "tax_provision": 11000, "net_income": -24691000, "net_income_to_common": -24691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143003000, "total_current_assets": 192925000, "total_assets": 480602000, "short_term_debt": 21407000, "long_term_debt": 34683000, "total_debt": 56090000, "total_liabilities": 365793000, "total_equity": 115074000, "shares_outstanding": 84574664, "goodwill_and_intangibles": 104048000 }, "cash_flow": { "operating_cash_flow": 5480000, "capital_expenditure": 790000, "free_cash_flow": 6270000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251416, "ticker_id": 1085, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24931000", "ebitda": "-22748000", "netIncome": "-24691000", "grossProfit": "245263000", "depreciation": "None", "totalRevenue": "262838000", "costOfRevenue": "17575000", "interestIncome": "1366000", "incomeBeforeTax": "-24931000", "interestExpense": "1573000", "operatingIncome": "193332000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-207000", "nonInterestIncome": "None", "operatingExpenses": "51931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2183000", "sellingGeneralAndAdministrative": "32220000", "netIncomeFromContinuingOperations": "-24942000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "890000", "currentDebt": "None", "investments": "None", "totalAssets": "480602000", "longTermDebt": "34683000", "shortTermDebt": "21407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "71818000", "reportedCurrency": "USD", "retainedEarnings": "-177217000", "totalLiabilities": "365793000", "otherCurrentAssets": "24317000", "totalCurrentAssets": "192925000", "currentLongTermDebt": "None", "longTermInvestments": "12790000", "shortTermInvestments": "0", "currentNetReceivables": "25605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287677000", "currentAccountsPayable": "3614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "142820000", "totalShareholderEquity": "115074000", "capitalLeaseObligations": "108137000", "otherCurrentLiabilities": "59703000", "totalCurrentLiabilities": "100602000", "otherNonCurrentLiabilities": "6063000", "totalNonCurrentLiabilities": "265191000", "cashAndShortTermInvestments": "143003000", "commonStockSharesOutstanding": "84574664", "intangibleAssetsExcludingGoodwill": "71818000", "cashAndCashEquivalentsAtCarryingValue": "143003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24942000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5480000", "capitalExpenditures": "790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "718000", "stockBasedCompensation": "2162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2183000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 262838000, "cost_of_revenue": 17575000, "gross_profit": 245263000, "research_and_development": null, "selling_general_admin": 32220000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24931000, "depreciation_amortisation": 2183000, "ebitda": -22748000, "interest_expense": 1573000, "interest_income": null, "other_non_operating": null, "pretax_income": -24931000, "tax_provision": 11000, "effective_tax_rate": null, "net_income": -24691000, "net_income_continuing_ops": -24942000, "net_income_to_common": -24691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143003000, "short_term_investments": 0, "net_receivables": 25605000, "inventory": null, "other_current_assets": null, "total_current_assets": 192925000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 71818000, "goodwill_and_intangibles": 104048000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 287677000, "total_assets": 480602000, "short_term_debt": 21407000, "accounts_payable": 3614000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100602000, "long_term_debt": 34683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 265191000, "total_liabilities": 365793000, "total_debt": 56090000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -177217000, "total_equity": 115074000, "shares_outstanding": 84574664, "operating_cash_flow": 5480000, "stock_based_compensation": 2162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 718000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 6270000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24931000", "ebitda": "-22748000", "netIncome": "-24691000", "grossProfit": "245263000", "depreciation": "None", "totalRevenue": "262838000", "costOfRevenue": "17575000", "interestIncome": "1366000", "incomeBeforeTax": "-24931000", "interestExpense": "1573000", "operatingIncome": "193332000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-207000", "nonInterestIncome": "None", "operatingExpenses": "51931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2183000", "sellingGeneralAndAdministrative": "32220000", "netIncomeFromContinuingOperations": "-24942000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "890000", "currentDebt": "None", "investments": "None", "totalAssets": "480602000", "longTermDebt": "34683000", "shortTermDebt": "21407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "71818000", "reportedCurrency": "USD", "retainedEarnings": "-177217000", "totalLiabilities": "365793000", "otherCurrentAssets": "24317000", "totalCurrentAssets": "192925000", "currentLongTermDebt": "None", "longTermInvestments": "12790000", "shortTermInvestments": "0", "currentNetReceivables": "25605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287677000", "currentAccountsPayable": "3614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "142820000", "totalShareholderEquity": "115074000", "capitalLeaseObligations": "108137000", "otherCurrentLiabilities": "59703000", "totalCurrentLiabilities": "100602000", "otherNonCurrentLiabilities": "6063000", "totalNonCurrentLiabilities": "265191000", "cashAndShortTermInvestments": "143003000", "commonStockSharesOutstanding": "84574664", "intangibleAssetsExcludingGoodwill": "71818000", "cashAndCashEquivalentsAtCarryingValue": "143003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24942000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5480000", "capitalExpenditures": "790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "718000", "stockBasedCompensation": "2162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2183000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 271366000, "cost_of_revenue": 204594000, "gross_profit": 66772000, "ebit": -21080000, "ebitda": -18861000, "pretax_income": -22625000, "tax_provision": null, "net_income": -22673000, "net_income_to_common": -22673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136334000, "total_current_assets": 192434000, "total_assets": 489003000, "short_term_debt": 21394000, "long_term_debt": 33982000, "total_debt": 55376000, "total_liabilities": 351414000, "total_equity": 137603000, "shares_outstanding": 83974074, "goodwill_and_intangibles": 104211000 }, "cash_flow": { "operating_cash_flow": 642000, "capital_expenditure": 1217000, "free_cash_flow": 1859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251417, "ticker_id": 1085, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21080000", "ebitda": "-18861000", "netIncome": "-22673000", "grossProfit": "66772000", "depreciation": "None", "totalRevenue": "271366000", "costOfRevenue": "204594000", "interestIncome": "1259000", "incomeBeforeTax": "-22625000", "interestExpense": "1545000", "operatingIncome": "-5532000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-286000", "nonInterestIncome": "None", "operatingExpenses": "72304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5766000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2219000", "sellingGeneralAndAdministrative": "26177000", "netIncomeFromContinuingOperations": "-22625000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "887000", "currentDebt": "None", "investments": "None", "totalAssets": "489003000", "longTermDebt": "33982000", "shortTermDebt": "21394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "71981000", "reportedCurrency": "USD", "retainedEarnings": "-152526000", "totalLiabilities": "351414000", "otherCurrentAssets": "25476000", "totalCurrentAssets": "192434000", "currentLongTermDebt": "None", "longTermInvestments": "12902000", "shortTermInvestments": "0", "currentNetReceivables": "30624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296569000", "currentAccountsPayable": "3109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147090000", "totalShareholderEquity": "137603000", "capitalLeaseObligations": "113108000", "otherCurrentLiabilities": "58136000", "totalCurrentLiabilities": "96865000", "otherNonCurrentLiabilities": "6106000", "totalNonCurrentLiabilities": "254549000", "cashAndShortTermInvestments": "136334000", "commonStockSharesOutstanding": "83974074", "intangibleAssetsExcludingGoodwill": "71981000", "cashAndCashEquivalentsAtCarryingValue": "136334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "642000", "capitalExpenditures": "1217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85000", "cashflowFromInvestment": "-1233000", "stockBasedCompensation": "2124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 271366000, "cost_of_revenue": 204594000, "gross_profit": 66772000, "research_and_development": 5766000, "selling_general_admin": 26177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21080000, "depreciation_amortisation": 2219000, "ebitda": -18861000, "interest_expense": 1545000, "interest_income": null, "other_non_operating": null, "pretax_income": -22625000, "tax_provision": null, "effective_tax_rate": null, "net_income": -22673000, "net_income_continuing_ops": -22625000, "net_income_to_common": -22673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136334000, "short_term_investments": 0, "net_receivables": 30624000, "inventory": null, "other_current_assets": null, "total_current_assets": 192434000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 71981000, "goodwill_and_intangibles": 104211000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 296569000, "total_assets": 489003000, "short_term_debt": 21394000, "accounts_payable": 3109000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96865000, "long_term_debt": 33982000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 254549000, "total_liabilities": 351414000, "total_debt": 55376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -152526000, "total_equity": 137603000, "shares_outstanding": 83974074, "operating_cash_flow": 642000, "stock_based_compensation": 2124000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85000, "free_cash_flow": 1859000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21080000", "ebitda": "-18861000", "netIncome": "-22673000", "grossProfit": "66772000", "depreciation": "None", "totalRevenue": "271366000", "costOfRevenue": "204594000", "interestIncome": "1259000", "incomeBeforeTax": "-22625000", "interestExpense": "1545000", "operatingIncome": "-5532000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-286000", "nonInterestIncome": "None", "operatingExpenses": "72304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5766000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2219000", "sellingGeneralAndAdministrative": "26177000", "netIncomeFromContinuingOperations": "-22625000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "887000", "currentDebt": "None", "investments": "None", "totalAssets": "489003000", "longTermDebt": "33982000", "shortTermDebt": "21394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "71981000", "reportedCurrency": "USD", "retainedEarnings": "-152526000", "totalLiabilities": "351414000", "otherCurrentAssets": "25476000", "totalCurrentAssets": "192434000", "currentLongTermDebt": "None", "longTermInvestments": "12902000", "shortTermInvestments": "0", "currentNetReceivables": "30624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296569000", "currentAccountsPayable": "3109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147090000", "totalShareholderEquity": "137603000", "capitalLeaseObligations": "113108000", "otherCurrentLiabilities": "58136000", "totalCurrentLiabilities": "96865000", "otherNonCurrentLiabilities": "6106000", "totalNonCurrentLiabilities": "254549000", "cashAndShortTermInvestments": "136334000", "commonStockSharesOutstanding": "83974074", "intangibleAssetsExcludingGoodwill": "71981000", "cashAndCashEquivalentsAtCarryingValue": "136334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "642000", "capitalExpenditures": "1217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85000", "cashflowFromInvestment": "-1233000", "stockBasedCompensation": "2124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2219000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 253403000, "cost_of_revenue": 186525000, "gross_profit": 66878000, "ebit": -4754000, "ebitda": -2854000, "pretax_income": -6284000, "tax_provision": -6284000, "net_income": -5985000, "net_income_to_common": -5985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136771000, "total_current_assets": 196031000, "total_assets": 493943000, "short_term_debt": 21343000, "long_term_debt": 33317000, "total_debt": 54660000, "total_liabilities": 335767000, "total_equity": 158238000, "shares_outstanding": 85500000, "goodwill_and_intangibles": 104374000 }, "cash_flow": { "operating_cash_flow": -5617000, "capital_expenditure": 1034000, "free_cash_flow": -4583000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251418, "ticker_id": 1085, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4754000", "ebitda": "-2854000", "netIncome": "-5985000", "grossProfit": "66878000", "depreciation": "None", "totalRevenue": "253403000", "costOfRevenue": "186525000", "interestIncome": "1361000", "incomeBeforeTax": "-6284000", "interestExpense": "1530000", "operatingIncome": "-5349000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6284000", "reportedCurrency": "USD", "netInterestIncome": "-169000", "nonInterestIncome": "None", "operatingExpenses": "72227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5535000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1900000", "sellingGeneralAndAdministrative": "27325000", "netIncomeFromContinuingOperations": "-6284000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "888000", "currentDebt": "None", "investments": "None", "totalAssets": "493943000", "longTermDebt": "33317000", "shortTermDebt": "21343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "72144000", "reportedCurrency": "USD", "retainedEarnings": "-129853000", "totalLiabilities": "335767000", "otherCurrentAssets": "25277000", "totalCurrentAssets": "196031000", "currentLongTermDebt": "None", "longTermInvestments": "12749000", "shortTermInvestments": "0", "currentNetReceivables": "33983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297912000", "currentAccountsPayable": "5215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "151533000", "totalShareholderEquity": "158238000", "capitalLeaseObligations": "118216000", "otherCurrentLiabilities": "57882000", "totalCurrentLiabilities": "100633000", "otherNonCurrentLiabilities": "5662000", "totalNonCurrentLiabilities": "235134000", "cashAndShortTermInvestments": "136771000", "commonStockSharesOutstanding": "85500000", "intangibleAssetsExcludingGoodwill": "72144000", "cashAndCashEquivalentsAtCarryingValue": "136771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5617000", "capitalExpenditures": "1034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "8781000", "stockBasedCompensation": "2035000", "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": "1900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253403000, "cost_of_revenue": 186525000, "gross_profit": 66878000, "research_and_development": 5535000, "selling_general_admin": 27325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4754000, "depreciation_amortisation": 1900000, "ebitda": -2854000, "interest_expense": 1530000, "interest_income": null, "other_non_operating": null, "pretax_income": -6284000, "tax_provision": -6284000, "effective_tax_rate": null, "net_income": -5985000, "net_income_continuing_ops": -6284000, "net_income_to_common": -5985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136771000, "short_term_investments": 0, "net_receivables": 33983000, "inventory": null, "other_current_assets": null, "total_current_assets": 196031000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 72144000, "goodwill_and_intangibles": 104374000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297912000, "total_assets": 493943000, "short_term_debt": 21343000, "accounts_payable": 5215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100633000, "long_term_debt": 33317000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 235134000, "total_liabilities": 335767000, "total_debt": 54660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -129853000, "total_equity": 158238000, "shares_outstanding": 85500000, "operating_cash_flow": -5617000, "stock_based_compensation": 2035000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4583000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4754000", "ebitda": "-2854000", "netIncome": "-5985000", "grossProfit": "66878000", "depreciation": "None", "totalRevenue": "253403000", "costOfRevenue": "186525000", "interestIncome": "1361000", "incomeBeforeTax": "-6284000", "interestExpense": "1530000", "operatingIncome": "-5349000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6284000", "reportedCurrency": "USD", "netInterestIncome": "-169000", "nonInterestIncome": "None", "operatingExpenses": "72227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5535000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1900000", "sellingGeneralAndAdministrative": "27325000", "netIncomeFromContinuingOperations": "-6284000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "888000", "currentDebt": "None", "investments": "None", "totalAssets": "493943000", "longTermDebt": "33317000", "shortTermDebt": "21343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "72144000", "reportedCurrency": "USD", "retainedEarnings": "-129853000", "totalLiabilities": "335767000", "otherCurrentAssets": "25277000", "totalCurrentAssets": "196031000", "currentLongTermDebt": "None", "longTermInvestments": "12749000", "shortTermInvestments": "0", "currentNetReceivables": "33983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297912000", "currentAccountsPayable": "5215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "151533000", "totalShareholderEquity": "158238000", "capitalLeaseObligations": "118216000", "otherCurrentLiabilities": "57882000", "totalCurrentLiabilities": "100633000", "otherNonCurrentLiabilities": "5662000", "totalNonCurrentLiabilities": "235134000", "cashAndShortTermInvestments": "136771000", "commonStockSharesOutstanding": "85500000", "intangibleAssetsExcludingGoodwill": "72144000", "cashAndCashEquivalentsAtCarryingValue": "136771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5617000", "capitalExpenditures": "1034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "8781000", "stockBasedCompensation": "2035000", "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": "1900000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 243321000, "cost_of_revenue": 179213000, "gross_profit": 64108000, "ebit": -4875000, "ebitda": -2947000, "pretax_income": -6339000, "tax_provision": -251000, "net_income": -5997000, "net_income_to_common": -5997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135657000, "total_current_assets": 196065000, "total_assets": 493888000, "short_term_debt": 21672000, "long_term_debt": 32670000, "total_debt": 54342000, "total_liabilities": 331463000, "total_equity": 162188000, "shares_outstanding": 85671429, "goodwill_and_intangibles": 104537000 }, "cash_flow": { "operating_cash_flow": -8975000, "capital_expenditure": 1261000, "free_cash_flow": -7714000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251419, "ticker_id": 1085, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4875000", "ebitda": "-2947000", "netIncome": "-5997000", "grossProfit": "64108000", "depreciation": "None", "totalRevenue": "243321000", "costOfRevenue": "179213000", "interestIncome": "1544000", "incomeBeforeTax": "-6339000", "interestExpense": "1464000", "operatingIncome": "-16258000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-251000", "reportedCurrency": "USD", "netInterestIncome": "80000", "nonInterestIncome": "None", "operatingExpenses": "80366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5843000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1928000", "sellingGeneralAndAdministrative": "37243000", "netIncomeFromContinuingOperations": "-6088000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "889000", "currentDebt": "None", "investments": "None", "totalAssets": "493888000", "longTermDebt": "32670000", "shortTermDebt": "21672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "72307000", "reportedCurrency": "USD", "retainedEarnings": "-123868000", "totalLiabilities": "331463000", "otherCurrentAssets": "23135000", "totalCurrentAssets": "196065000", "currentLongTermDebt": "None", "longTermInvestments": "11547000", "shortTermInvestments": "9804000", "currentNetReceivables": "27469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297823000", "currentAccountsPayable": "3056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "156277000", "totalShareholderEquity": "162188000", "capitalLeaseObligations": "123607000", "otherCurrentLiabilities": "49204000", "totalCurrentLiabilities": "92157000", "otherNonCurrentLiabilities": "10683000", "totalNonCurrentLiabilities": "239306000", "cashAndShortTermInvestments": "135657000", "commonStockSharesOutstanding": "85671429", "intangibleAssetsExcludingGoodwill": "72307000", "cashAndCashEquivalentsAtCarryingValue": "135657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6088000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8975000", "capitalExpenditures": "1261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1290000", "cashflowFromInvestment": "-4777000", "stockBasedCompensation": "-4143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 243321000, "cost_of_revenue": 179213000, "gross_profit": 64108000, "research_and_development": 5843000, "selling_general_admin": 37243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4875000, "depreciation_amortisation": 1928000, "ebitda": -2947000, "interest_expense": 1464000, "interest_income": null, "other_non_operating": null, "pretax_income": -6339000, "tax_provision": -251000, "effective_tax_rate": null, "net_income": -5997000, "net_income_continuing_ops": -6088000, "net_income_to_common": -5997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135657000, "short_term_investments": 9804000, "net_receivables": 27469000, "inventory": null, "other_current_assets": null, "total_current_assets": 196065000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 72307000, "goodwill_and_intangibles": 104537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297823000, "total_assets": 493888000, "short_term_debt": 21672000, "accounts_payable": 3056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92157000, "long_term_debt": 32670000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239306000, "total_liabilities": 331463000, "total_debt": 54342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123868000, "total_equity": 162188000, "shares_outstanding": 85671429, "operating_cash_flow": -8975000, "stock_based_compensation": -4143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4777000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1290000, "free_cash_flow": -7714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4875000", "ebitda": "-2947000", "netIncome": "-5997000", "grossProfit": "64108000", "depreciation": "None", "totalRevenue": "243321000", "costOfRevenue": "179213000", "interestIncome": "1544000", "incomeBeforeTax": "-6339000", "interestExpense": "1464000", "operatingIncome": "-16258000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-251000", "reportedCurrency": "USD", "netInterestIncome": "80000", "nonInterestIncome": "None", "operatingExpenses": "80366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5843000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1928000", "sellingGeneralAndAdministrative": "37243000", "netIncomeFromContinuingOperations": "-6088000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "889000", "currentDebt": "None", "investments": "None", "totalAssets": "493888000", "longTermDebt": "32670000", "shortTermDebt": "21672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "72307000", "reportedCurrency": "USD", "retainedEarnings": "-123868000", "totalLiabilities": "331463000", "otherCurrentAssets": "23135000", "totalCurrentAssets": "196065000", "currentLongTermDebt": "None", "longTermInvestments": "11547000", "shortTermInvestments": "9804000", "currentNetReceivables": "27469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297823000", "currentAccountsPayable": "3056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "156277000", "totalShareholderEquity": "162188000", "capitalLeaseObligations": "123607000", "otherCurrentLiabilities": "49204000", "totalCurrentLiabilities": "92157000", "otherNonCurrentLiabilities": "10683000", "totalNonCurrentLiabilities": "239306000", "cashAndShortTermInvestments": "135657000", "commonStockSharesOutstanding": "85671429", "intangibleAssetsExcludingGoodwill": "72307000", "cashAndCashEquivalentsAtCarryingValue": "135657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6088000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8975000", "capitalExpenditures": "1261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1290000", "cashflowFromInvestment": "-4777000", "stockBasedCompensation": "-4143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1928000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 266316000, "cost_of_revenue": 199133000, "gross_profit": 67183000, "ebit": -25988000, "ebitda": -24090000, "pretax_income": -27449000, "tax_provision": null, "net_income": -27180000, "net_income_to_common": -27180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151416000, "total_current_assets": 205547000, "total_assets": 502670000, "short_term_debt": 20513000, "long_term_debt": 32068000, "total_debt": 52581000, "total_liabilities": 328724000, "total_equity": 173618000, "shares_outstanding": 82363636, "goodwill_and_intangibles": 104701000 }, "cash_flow": { "operating_cash_flow": 8986000, "capital_expenditure": 1306000, "free_cash_flow": 10292000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251421, "ticker_id": 1085, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25988000", "ebitda": "-24090000", "netIncome": "-27180000", "grossProfit": "67183000", "depreciation": "None", "totalRevenue": "266316000", "costOfRevenue": "199133000", "interestIncome": "1551000", "incomeBeforeTax": "-27449000", "interestExpense": "1461000", "operatingIncome": "-7431000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "90000", "nonInterestIncome": "None", "operatingExpenses": "74614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6025000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1898000", "sellingGeneralAndAdministrative": "28659000", "netIncomeFromContinuingOperations": "-27449000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "918000", "currentDebt": "None", "investments": "None", "totalAssets": "502670000", "longTermDebt": "32068000", "shortTermDebt": "20513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "72471000", "reportedCurrency": "USD", "retainedEarnings": "-117871000", "totalLiabilities": "328724000", "otherCurrentAssets": "22322000", "totalCurrentAssets": "205547000", "currentLongTermDebt": "None", "longTermInvestments": "13275000", "shortTermInvestments": "-3364000", "currentNetReceivables": "31809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297123000", "currentAccountsPayable": "2815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154432000", "totalShareholderEquity": "173618000", "capitalLeaseObligations": "122364000", "otherCurrentLiabilities": "50875000", "totalCurrentLiabilities": "89672000", "otherNonCurrentLiabilities": "10312000", "totalNonCurrentLiabilities": "239052000", "cashAndShortTermInvestments": "151416000", "commonStockSharesOutstanding": "82363636", "intangibleAssetsExcludingGoodwill": "72471000", "cashAndCashEquivalentsAtCarryingValue": "151416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27180000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8986000", "capitalExpenditures": "1306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46753000", "cashflowFromInvestment": "-1380000", "stockBasedCompensation": "3887000", "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": "1898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266316000, "cost_of_revenue": 199133000, "gross_profit": 67183000, "research_and_development": 6025000, "selling_general_admin": 28659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25988000, "depreciation_amortisation": 1898000, "ebitda": -24090000, "interest_expense": 1461000, "interest_income": null, "other_non_operating": null, "pretax_income": -27449000, "tax_provision": null, "effective_tax_rate": null, "net_income": -27180000, "net_income_continuing_ops": -27449000, "net_income_to_common": -27180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151416000, "short_term_investments": -3364000, "net_receivables": 31809000, "inventory": null, "other_current_assets": null, "total_current_assets": 205547000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 72471000, "goodwill_and_intangibles": 104701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297123000, "total_assets": 502670000, "short_term_debt": 20513000, "accounts_payable": 2815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89672000, "long_term_debt": 32068000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239052000, "total_liabilities": 328724000, "total_debt": 52581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -117871000, "total_equity": 173618000, "shares_outstanding": 82363636, "operating_cash_flow": 8986000, "stock_based_compensation": 3887000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1380000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46753000, "free_cash_flow": 10292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25988000", "ebitda": "-24090000", "netIncome": "-27180000", "grossProfit": "67183000", "depreciation": "None", "totalRevenue": "266316000", "costOfRevenue": "199133000", "interestIncome": "1551000", "incomeBeforeTax": "-27449000", "interestExpense": "1461000", "operatingIncome": "-7431000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "90000", "nonInterestIncome": "None", "operatingExpenses": "74614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6025000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1898000", "sellingGeneralAndAdministrative": "28659000", "netIncomeFromContinuingOperations": "-27449000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "918000", "currentDebt": "None", "investments": "None", "totalAssets": "502670000", "longTermDebt": "32068000", "shortTermDebt": "20513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "72471000", "reportedCurrency": "USD", "retainedEarnings": "-117871000", "totalLiabilities": "328724000", "otherCurrentAssets": "22322000", "totalCurrentAssets": "205547000", "currentLongTermDebt": "None", "longTermInvestments": "13275000", "shortTermInvestments": "-3364000", "currentNetReceivables": "31809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297123000", "currentAccountsPayable": "2815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154432000", "totalShareholderEquity": "173618000", "capitalLeaseObligations": "122364000", "otherCurrentLiabilities": "50875000", "totalCurrentLiabilities": "89672000", "otherNonCurrentLiabilities": "10312000", "totalNonCurrentLiabilities": "239052000", "cashAndShortTermInvestments": "151416000", "commonStockSharesOutstanding": "82363636", "intangibleAssetsExcludingGoodwill": "72471000", "cashAndCashEquivalentsAtCarryingValue": "151416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27180000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8986000", "capitalExpenditures": "1306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46753000", "cashflowFromInvestment": "-1380000", "stockBasedCompensation": "3887000", "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": "1898000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 285751000, "cost_of_revenue": 216457000, "gross_profit": 69294000, "ebit": -3075000, "ebitda": -1146000, "pretax_income": -1607000, "tax_provision": 173000, "net_income": -1664000, "net_income_to_common": -1664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92864000, "total_current_assets": 161459000, "total_assets": 463930000, "short_term_debt": 20533000, "long_term_debt": null, "total_debt": 20533000, "total_liabilities": 266422000, "total_equity": 196911000, "shares_outstanding": 83336516, "goodwill_and_intangibles": 104864000 }, "cash_flow": { "operating_cash_flow": 1318000, "capital_expenditure": 886000, "free_cash_flow": 2204000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251422, "ticker_id": 1085, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3075000", "ebitda": "-1146000", "netIncome": "-1664000", "grossProfit": "69294000", "depreciation": "None", "totalRevenue": "285751000", "costOfRevenue": "216457000", "interestIncome": "1048000", "incomeBeforeTax": "-1607000", "interestExpense": "7000", "operatingIncome": "-3673000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "173000", "reportedCurrency": "USD", "netInterestIncome": "1048000", "nonInterestIncome": "None", "operatingExpenses": "72967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5433000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1929000", "sellingGeneralAndAdministrative": "24855000", "netIncomeFromContinuingOperations": "-1780000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "917000", "currentDebt": "None", "investments": "None", "totalAssets": "463930000", "longTermDebt": "None", "shortTermDebt": "20533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "72634000", "reportedCurrency": "USD", "retainedEarnings": "-90691000", "totalLiabilities": "266422000", "otherCurrentAssets": "27589000", "totalCurrentAssets": "161459000", "currentLongTermDebt": "None", "longTermInvestments": "13162000", "shortTermInvestments": "1162000", "currentNetReceivables": "41006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "302471000", "currentAccountsPayable": "2725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123698000", "totalShareholderEquity": "196911000", "capitalLeaseObligations": "123698000", "otherCurrentLiabilities": "52446000", "totalCurrentLiabilities": "90872000", "otherNonCurrentLiabilities": "10310000", "totalNonCurrentLiabilities": "175550000", "cashAndShortTermInvestments": "92864000", "commonStockSharesOutstanding": "83336516", "intangibleAssetsExcludingGoodwill": "72634000", "cashAndCashEquivalentsAtCarryingValue": "92864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1664000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1318000", "capitalExpenditures": "886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000", "cashflowFromInvestment": "1529000", "stockBasedCompensation": "3475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285751000, "cost_of_revenue": 216457000, "gross_profit": 69294000, "research_and_development": 5433000, "selling_general_admin": 24855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3075000, "depreciation_amortisation": 1929000, "ebitda": -1146000, "interest_expense": 7000, "interest_income": null, "other_non_operating": null, "pretax_income": -1607000, "tax_provision": 173000, "effective_tax_rate": null, "net_income": -1664000, "net_income_continuing_ops": -1780000, "net_income_to_common": -1664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92864000, "short_term_investments": 1162000, "net_receivables": 41006000, "inventory": null, "other_current_assets": null, "total_current_assets": 161459000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 72634000, "goodwill_and_intangibles": 104864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 302471000, "total_assets": 463930000, "short_term_debt": 20533000, "accounts_payable": 2725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90872000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 175550000, "total_liabilities": 266422000, "total_debt": 20533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90691000, "total_equity": 196911000, "shares_outstanding": 83336516, "operating_cash_flow": 1318000, "stock_based_compensation": 3475000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1529000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11000, "free_cash_flow": 2204000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3075000", "ebitda": "-1146000", "netIncome": "-1664000", "grossProfit": "69294000", "depreciation": "None", "totalRevenue": "285751000", "costOfRevenue": "216457000", "interestIncome": "1048000", "incomeBeforeTax": "-1607000", "interestExpense": "7000", "operatingIncome": "-3673000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "173000", "reportedCurrency": "USD", "netInterestIncome": "1048000", "nonInterestIncome": "None", "operatingExpenses": "72967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5433000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1929000", "sellingGeneralAndAdministrative": "24855000", "netIncomeFromContinuingOperations": "-1780000" }, "balance": { "goodwill": "32230000", "inventory": "None", "commonStock": "917000", "currentDebt": "None", "investments": "None", "totalAssets": "463930000", "longTermDebt": "None", "shortTermDebt": "20533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "72634000", "reportedCurrency": "USD", "retainedEarnings": "-90691000", "totalLiabilities": "266422000", "otherCurrentAssets": "27589000", "totalCurrentAssets": "161459000", "currentLongTermDebt": "None", "longTermInvestments": "13162000", "shortTermInvestments": "1162000", "currentNetReceivables": "41006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "302471000", "currentAccountsPayable": "2725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123698000", "totalShareholderEquity": "196911000", "capitalLeaseObligations": "123698000", "otherCurrentLiabilities": "52446000", "totalCurrentLiabilities": "90872000", "otherNonCurrentLiabilities": "10310000", "totalNonCurrentLiabilities": "175550000", "cashAndShortTermInvestments": "92864000", "commonStockSharesOutstanding": "83336516", "intangibleAssetsExcludingGoodwill": "72634000", "cashAndCashEquivalentsAtCarryingValue": "92864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1664000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1318000", "capitalExpenditures": "886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000", "cashflowFromInvestment": "1529000", "stockBasedCompensation": "3475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1929000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 200239000, "cost_of_revenue": 149016000, "gross_profit": 51223000, "ebit": -40483000, "ebitda": -38502000, "pretax_income": -40490000, "tax_provision": 1195000, "net_income": -41475000, "net_income_to_common": -41475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91451000, "total_current_assets": 154801000, "total_assets": 461101000, "short_term_debt": 20618000, "long_term_debt": null, "total_debt": 20618000, "total_liabilities": 265277000, "total_equity": 195111000, "shares_outstanding": 83334101, "goodwill_and_intangibles": 105027000 }, "cash_flow": { "operating_cash_flow": -27291000, "capital_expenditure": 2081000, "free_cash_flow": -25210000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251423, "ticker_id": 1085, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40483000", "ebitda": "-38502000", "netIncome": "-41475000", "grossProfit": "51223000", "depreciation": "None", "totalRevenue": "200239000", "costOfRevenue": "149016000", "interestIncome": "1376000", "incomeBeforeTax": "-40490000", "interestExpense": "7000", "operatingIncome": "-41464000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1195000", "reportedCurrency": "USD", "netInterestIncome": "1376000", "nonInterestIncome": "None", "operatingExpenses": "92687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5843000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1981000", "sellingGeneralAndAdministrative": "27016000", "netIncomeFromContinuingOperations": "-41685000" }, "balance": { "goodwill": "32230000", "inventory": "-1162000", "commonStock": "915000", "currentDebt": "None", "investments": "None", "totalAssets": "461101000", "longTermDebt": "None", "shortTermDebt": "20618000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "72797000", "reportedCurrency": "USD", "retainedEarnings": "-89027000", "totalLiabilities": "265277000", "otherCurrentAssets": "26519000", "totalCurrentAssets": "154801000", "currentLongTermDebt": "None", "longTermInvestments": "13345000", "shortTermInvestments": "1162000", "currentNetReceivables": "36831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306300000", "currentAccountsPayable": "5438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128814000", "totalShareholderEquity": "195111000", "capitalLeaseObligations": "128814000", "otherCurrentLiabilities": "52203000", "totalCurrentLiabilities": "92504000", "otherNonCurrentLiabilities": "10119000", "totalNonCurrentLiabilities": "172773000", "cashAndShortTermInvestments": "91451000", "commonStockSharesOutstanding": "83334101", "intangibleAssetsExcludingGoodwill": "72797000", "cashAndCashEquivalentsAtCarryingValue": "91451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41475000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11251000", "operatingCashflow": "-27291000", "capitalExpenditures": "2081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1979000", "cashflowFromInvestment": "-2158000", "stockBasedCompensation": "3355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200239000, "cost_of_revenue": 149016000, "gross_profit": 51223000, "research_and_development": 5843000, "selling_general_admin": 27016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40483000, "depreciation_amortisation": 1981000, "ebitda": -38502000, "interest_expense": 7000, "interest_income": null, "other_non_operating": null, "pretax_income": -40490000, "tax_provision": 1195000, "effective_tax_rate": null, "net_income": -41475000, "net_income_continuing_ops": -41685000, "net_income_to_common": -41475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91451000, "short_term_investments": 1162000, "net_receivables": 36831000, "inventory": -1162000, "other_current_assets": null, "total_current_assets": 154801000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 72797000, "goodwill_and_intangibles": 105027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 306300000, "total_assets": 461101000, "short_term_debt": 20618000, "accounts_payable": 5438000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92504000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 172773000, "total_liabilities": 265277000, "total_debt": 20618000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89027000, "total_equity": 195111000, "shares_outstanding": 83334101, "operating_cash_flow": -27291000, "stock_based_compensation": 3355000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2081000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2158000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1979000, "free_cash_flow": -25210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40483000", "ebitda": "-38502000", "netIncome": "-41475000", "grossProfit": "51223000", "depreciation": "None", "totalRevenue": "200239000", "costOfRevenue": "149016000", "interestIncome": "1376000", "incomeBeforeTax": "-40490000", "interestExpense": "7000", "operatingIncome": "-41464000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1195000", "reportedCurrency": "USD", "netInterestIncome": "1376000", "nonInterestIncome": "None", "operatingExpenses": "92687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5843000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1981000", "sellingGeneralAndAdministrative": "27016000", "netIncomeFromContinuingOperations": "-41685000" }, "balance": { "goodwill": "32230000", "inventory": "-1162000", "commonStock": "915000", "currentDebt": "None", "investments": "None", "totalAssets": "461101000", "longTermDebt": "None", "shortTermDebt": "20618000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "72797000", "reportedCurrency": "USD", "retainedEarnings": "-89027000", "totalLiabilities": "265277000", "otherCurrentAssets": "26519000", "totalCurrentAssets": "154801000", "currentLongTermDebt": "None", "longTermInvestments": "13345000", "shortTermInvestments": "1162000", "currentNetReceivables": "36831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306300000", "currentAccountsPayable": "5438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128814000", "totalShareholderEquity": "195111000", "capitalLeaseObligations": "128814000", "otherCurrentLiabilities": "52203000", "totalCurrentLiabilities": "92504000", "otherNonCurrentLiabilities": "10119000", "totalNonCurrentLiabilities": "172773000", "cashAndShortTermInvestments": "91451000", "commonStockSharesOutstanding": "83334101", "intangibleAssetsExcludingGoodwill": "72797000", "cashAndCashEquivalentsAtCarryingValue": "91451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41475000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11251000", "operatingCashflow": "-27291000", "capitalExpenditures": "2081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1979000", "cashflowFromInvestment": "-2158000", "stockBasedCompensation": "3355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1981000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 214136000, "cost_of_revenue": 159413000, "gross_profit": 214136000, "ebit": -23126000, "ebitda": -21131000, "pretax_income": -21519000, "tax_provision": -6501000, "net_income": -14843000, "net_income_to_common": -14843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119808000, "total_current_assets": 181275000, "total_assets": 493419000, "short_term_debt": 22235000, "long_term_debt": null, "total_debt": 22235000, "total_liabilities": 259265000, "total_equity": 233231000, "shares_outstanding": 82461111, "goodwill_and_intangibles": 105194000 }, "cash_flow": { "operating_cash_flow": -2642000, "capital_expenditure": 763000, "free_cash_flow": -1879000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251424, "ticker_id": 1085, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23126000", "ebitda": "-21131000", "netIncome": "-14843000", "grossProfit": "214136000", "depreciation": "None", "totalRevenue": "214136000", "costOfRevenue": "159413000", "interestIncome": "1553000", "incomeBeforeTax": "-21519000", "interestExpense": "2080000", "operatingIncome": "-23571000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6501000", "reportedCurrency": "USD", "netInterestIncome": "1553000", "nonInterestIncome": "None", "operatingExpenses": "237707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6011000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1995000", "sellingGeneralAndAdministrative": "33076000", "netIncomeFromContinuingOperations": "-15018000" }, "balance": { "goodwill": "32230000", "inventory": "1", "commonStock": "879000", "currentDebt": "None", "investments": "None", "totalAssets": "493419000", "longTermDebt": "None", "shortTermDebt": "22235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72964000", "reportedCurrency": "USD", "retainedEarnings": "-47552000", "totalLiabilities": "259265000", "otherCurrentAssets": "22645000", "totalCurrentAssets": "181275000", "currentLongTermDebt": "None", "longTermInvestments": "14831000", "shortTermInvestments": "0", "currentNetReceivables": "38822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "312144000", "currentAccountsPayable": "6136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132940000", "totalShareholderEquity": "233231000", "capitalLeaseObligations": "132940000", "otherCurrentLiabilities": "57644000", "totalCurrentLiabilities": "97249000", "otherNonCurrentLiabilities": "133000", "totalNonCurrentLiabilities": "162016000", "cashAndShortTermInvestments": "119808000", "commonStockSharesOutstanding": "82461111", "intangibleAssetsExcludingGoodwill": "72964000", "cashAndCashEquivalentsAtCarryingValue": "119808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14843000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11251000", "operatingCashflow": "-2642000", "capitalExpenditures": "763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1979000", "cashflowFromInvestment": "249000", "stockBasedCompensation": "3409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214136000, "cost_of_revenue": 159413000, "gross_profit": 214136000, "research_and_development": 6011000, "selling_general_admin": 33076000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23126000, "depreciation_amortisation": 1995000, "ebitda": -21131000, "interest_expense": 2080000, "interest_income": null, "other_non_operating": null, "pretax_income": -21519000, "tax_provision": -6501000, "effective_tax_rate": null, "net_income": -14843000, "net_income_continuing_ops": -15018000, "net_income_to_common": -14843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119808000, "short_term_investments": 0, "net_receivables": 38822000, "inventory": 1, "other_current_assets": null, "total_current_assets": 181275000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 72964000, "goodwill_and_intangibles": 105194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 312144000, "total_assets": 493419000, "short_term_debt": 22235000, "accounts_payable": 6136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97249000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162016000, "total_liabilities": 259265000, "total_debt": 22235000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47552000, "total_equity": 233231000, "shares_outstanding": 82461111, "operating_cash_flow": -2642000, "stock_based_compensation": 3409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 249000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1979000, "free_cash_flow": -1879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23126000", "ebitda": "-21131000", "netIncome": "-14843000", "grossProfit": "214136000", "depreciation": "None", "totalRevenue": "214136000", "costOfRevenue": "159413000", "interestIncome": "1553000", "incomeBeforeTax": "-21519000", "interestExpense": "2080000", "operatingIncome": "-23571000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6501000", "reportedCurrency": "USD", "netInterestIncome": "1553000", "nonInterestIncome": "None", "operatingExpenses": "237707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6011000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1995000", "sellingGeneralAndAdministrative": "33076000", "netIncomeFromContinuingOperations": "-15018000" }, "balance": { "goodwill": "32230000", "inventory": "1", "commonStock": "879000", "currentDebt": "None", "investments": "None", "totalAssets": "493419000", "longTermDebt": "None", "shortTermDebt": "22235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72964000", "reportedCurrency": "USD", "retainedEarnings": "-47552000", "totalLiabilities": "259265000", "otherCurrentAssets": "22645000", "totalCurrentAssets": "181275000", "currentLongTermDebt": "None", "longTermInvestments": "14831000", "shortTermInvestments": "0", "currentNetReceivables": "38822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "312144000", "currentAccountsPayable": "6136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132940000", "totalShareholderEquity": "233231000", "capitalLeaseObligations": "132940000", "otherCurrentLiabilities": "57644000", "totalCurrentLiabilities": "97249000", "otherNonCurrentLiabilities": "133000", "totalNonCurrentLiabilities": "162016000", "cashAndShortTermInvestments": "119808000", "commonStockSharesOutstanding": "82461111", "intangibleAssetsExcludingGoodwill": "72964000", "cashAndCashEquivalentsAtCarryingValue": "119808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14843000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11251000", "operatingCashflow": "-2642000", "capitalExpenditures": "763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1979000", "cashflowFromInvestment": "249000", "stockBasedCompensation": "3409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1995000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 251548000, "cost_of_revenue": 185845000, "gross_profit": 65703000, "ebit": -8606000, "ebitda": -6607000, "pretax_income": -6999000, "tax_provision": -1869000, "net_income": -4866000, "net_income_to_common": -4866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126340000, "total_current_assets": 197039000, "total_assets": 511106000, "short_term_debt": 22153000, "long_term_debt": null, "total_debt": 22153000, "total_liabilities": 263364001, "total_equity": 246643999, "shares_outstanding": 82199757, "goodwill_and_intangibles": 105368999 }, "cash_flow": { "operating_cash_flow": -4633000, "capital_expenditure": 766000, "free_cash_flow": -3867000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251426, "ticker_id": 1085, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8606000", "ebitda": "-6607000", "netIncome": "-4866000", "grossProfit": "65703000", "depreciation": "None", "totalRevenue": "251548000", "costOfRevenue": "185845000", "interestIncome": "1785000", "incomeBeforeTax": "-6999000", "interestExpense": "2080000", "operatingIncome": "-8821000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1869000", "reportedCurrency": "USD", "netInterestIncome": "1785000", "nonInterestIncome": "None", "operatingExpenses": "74524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5602000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1999000", "sellingGeneralAndAdministrative": "28817000", "netIncomeFromContinuingOperations": "-5130000" }, "balance": { "goodwill": "32229999", "inventory": "5404000", "commonStock": "887000", "currentDebt": "None", "investments": "None", "totalAssets": "511106000", "longTermDebt": "None", "shortTermDebt": "22153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "73139000", "reportedCurrency": "USD", "retainedEarnings": "-32709000", "totalLiabilities": "263364001", "otherCurrentAssets": "24083000", "totalCurrentAssets": "197039000", "currentLongTermDebt": "None", "longTermInvestments": "15113000", "shortTermInvestments": "-2055000", "currentNetReceivables": "46386000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314067000", "currentAccountsPayable": "4753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152791000", "shortLongTermDebtTotal": "136524000", "totalShareholderEquity": "246643999", "capitalLeaseObligations": "136524000", "otherCurrentLiabilities": "66076000", "totalCurrentLiabilities": "92982000", "otherNonCurrentLiabilities": "77000", "totalNonCurrentLiabilities": "170382001", "cashAndShortTermInvestments": "126340000", "commonStockSharesOutstanding": "82199757", "intangibleAssetsExcludingGoodwill": "73139000", "cashAndCashEquivalentsAtCarryingValue": "126340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5130000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "8103000", "operatingCashflow": "-4633000", "capitalExpenditures": "766000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000", "cashflowFromInvestment": "-776000", "stockBasedCompensation": "3442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1999000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 251548000, "cost_of_revenue": 185845000, "gross_profit": 65703000, "research_and_development": 5602000, "selling_general_admin": 28817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8606000, "depreciation_amortisation": 1999000, "ebitda": -6607000, "interest_expense": 2080000, "interest_income": null, "other_non_operating": null, "pretax_income": -6999000, "tax_provision": -1869000, "effective_tax_rate": null, "net_income": -4866000, "net_income_continuing_ops": -5130000, "net_income_to_common": -4866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126340000, "short_term_investments": -2055000, "net_receivables": 46386000, "inventory": 5404000, "other_current_assets": null, "total_current_assets": 197039000, "net_ppe": null, "goodwill": 32229999, "intangible_assets": 73139000, "goodwill_and_intangibles": 105368999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 314067000, "total_assets": 511106000, "short_term_debt": 22153000, "accounts_payable": 4753000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92982000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 170382001, "total_liabilities": 263364001, "total_debt": 22153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32709000, "total_equity": 246643999, "shares_outstanding": 82199757, "operating_cash_flow": -4633000, "stock_based_compensation": 3442000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 766000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -776000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12000, "free_cash_flow": -3867000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8606000", "ebitda": "-6607000", "netIncome": "-4866000", "grossProfit": "65703000", "depreciation": "None", "totalRevenue": "251548000", "costOfRevenue": "185845000", "interestIncome": "1785000", "incomeBeforeTax": "-6999000", "interestExpense": "2080000", "operatingIncome": "-8821000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1869000", "reportedCurrency": "USD", "netInterestIncome": "1785000", "nonInterestIncome": "None", "operatingExpenses": "74524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5602000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1999000", "sellingGeneralAndAdministrative": "28817000", "netIncomeFromContinuingOperations": "-5130000" }, "balance": { "goodwill": "32229999", "inventory": "5404000", "commonStock": "887000", "currentDebt": "None", "investments": "None", "totalAssets": "511106000", "longTermDebt": "None", "shortTermDebt": "22153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "73139000", "reportedCurrency": "USD", "retainedEarnings": "-32709000", "totalLiabilities": "263364001", "otherCurrentAssets": "24083000", "totalCurrentAssets": "197039000", "currentLongTermDebt": "None", "longTermInvestments": "15113000", "shortTermInvestments": "-2055000", "currentNetReceivables": "46386000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314067000", "currentAccountsPayable": "4753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152791000", "shortLongTermDebtTotal": "136524000", "totalShareholderEquity": "246643999", "capitalLeaseObligations": "136524000", "otherCurrentLiabilities": "66076000", "totalCurrentLiabilities": "92982000", "otherNonCurrentLiabilities": "77000", "totalNonCurrentLiabilities": "170382001", "cashAndShortTermInvestments": "126340000", "commonStockSharesOutstanding": "82199757", "intangibleAssetsExcludingGoodwill": "73139000", "cashAndCashEquivalentsAtCarryingValue": "126340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5130000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "8103000", "operatingCashflow": "-4633000", "capitalExpenditures": "766000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000", "cashflowFromInvestment": "-776000", "stockBasedCompensation": "3442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1999000", "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": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "income_statement": { "revenue": 275912000, "cost_of_revenue": 204802000, "gross_profit": 71110000, "ebit": -7819000, "ebitda": -5826000, "pretax_income": -6471000, "tax_provision": -1293000, "net_income": -5219000, "net_income_to_common": -5219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130418000, "total_current_assets": 200857000, "total_assets": 518132000, "short_term_debt": 22213000, "long_term_debt": null, "total_debt": 22213000, "total_liabilities": 268702000, "total_equity": 248068000, "shares_outstanding": 82195791, "goodwill_and_intangibles": 105543000 }, "cash_flow": { "operating_cash_flow": 8435000, "capital_expenditure": 987000, "free_cash_flow": 9422000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251427, "ticker_id": 1085, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:30.800867+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7819000", "ebitda": "-5826000", "netIncome": "-5219000", "grossProfit": "71110000", "depreciation": "None", "totalRevenue": "275912000", "costOfRevenue": "204802000", "interestIncome": "1370000", "incomeBeforeTax": "-6471000", "interestExpense": "1370000", "operatingIncome": "-8297000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1293000", "reportedCurrency": "USD", "netInterestIncome": "1370000", "nonInterestIncome": "None", "operatingExpenses": "78900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6163000", "otherNonOperatingIncome": "456000", "costofGoodsAndServicesSold": "204802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1993000", "sellingGeneralAndAdministrative": "31259000", "netIncomeFromContinuingOperations": "-5178000" }, "balance": { "goodwill": "32230000", "inventory": "6342000", "commonStock": "275911000", "currentDebt": "None", "investments": "None", "totalAssets": "518132000", "longTermDebt": "None", "shortTermDebt": "22213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "73313000", "reportedCurrency": "USD", "retainedEarnings": "-27843000", "totalLiabilities": "268702000", "otherCurrentAssets": "18854000", "totalCurrentAssets": "200857000", "currentLongTermDebt": "None", "longTermInvestments": "15066000", "shortTermInvestments": "230000", "currentNetReceivables": "45243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "317275000", "currentAccountsPayable": "4876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41604000", "shortLongTermDebtTotal": "137718000", "totalShareholderEquity": "248068000", "capitalLeaseObligations": "137718000", "otherCurrentLiabilities": "56971000", "totalCurrentLiabilities": "93214000", "otherNonCurrentLiabilities": "56000", "totalNonCurrentLiabilities": "175488000", "cashAndShortTermInvestments": "130418000", "commonStockSharesOutstanding": "82195791", "intangibleAssetsExcludingGoodwill": "73313000", "cashAndCashEquivalentsAtCarryingValue": "130418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5178000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3148000", "operatingCashflow": "8435000", "capitalExpenditures": "987000", "changeInReceivables": "5003000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000", "cashflowFromInvestment": "-729000", "stockBasedCompensation": "3401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7694000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275912000, "cost_of_revenue": 204802000, "gross_profit": 71110000, "research_and_development": 6163000, "selling_general_admin": 31259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7819000, "depreciation_amortisation": 1993000, "ebitda": -5826000, "interest_expense": 1370000, "interest_income": null, "other_non_operating": null, "pretax_income": -6471000, "tax_provision": -1293000, "effective_tax_rate": null, "net_income": -5219000, "net_income_continuing_ops": -5178000, "net_income_to_common": -5219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130418000, "short_term_investments": 230000, "net_receivables": 45243000, "inventory": 6342000, "other_current_assets": null, "total_current_assets": 200857000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 73313000, "goodwill_and_intangibles": 105543000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 317275000, "total_assets": 518132000, "short_term_debt": 22213000, "accounts_payable": 4876000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93214000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 175488000, "total_liabilities": 268702000, "total_debt": 22213000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27843000, "total_equity": 248068000, "shares_outstanding": 82195791, "operating_cash_flow": 8435000, "stock_based_compensation": 3401000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 987000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -729000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12000, "free_cash_flow": 9422000, "net_change_in_cash": 7694000 }, "raw_data": { "income": { "ebit": "-7819000", "ebitda": "-5826000", "netIncome": "-5219000", "grossProfit": "71110000", "depreciation": "None", "totalRevenue": "275912000", "costOfRevenue": "204802000", "interestIncome": "1370000", "incomeBeforeTax": "-6471000", "interestExpense": "1370000", "operatingIncome": "-8297000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1293000", "reportedCurrency": "USD", "netInterestIncome": "1370000", "nonInterestIncome": "None", "operatingExpenses": "78900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6163000", "otherNonOperatingIncome": "456000", "costofGoodsAndServicesSold": "204802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1993000", "sellingGeneralAndAdministrative": "31259000", "netIncomeFromContinuingOperations": "-5178000" }, "balance": { "goodwill": "32230000", "inventory": "6342000", "commonStock": "275911000", "currentDebt": "None", "investments": "None", "totalAssets": "518132000", "longTermDebt": "None", "shortTermDebt": "22213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "73313000", "reportedCurrency": "USD", "retainedEarnings": "-27843000", "totalLiabilities": "268702000", "otherCurrentAssets": "18854000", "totalCurrentAssets": "200857000", "currentLongTermDebt": "None", "longTermInvestments": "15066000", "shortTermInvestments": "230000", "currentNetReceivables": "45243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "317275000", "currentAccountsPayable": "4876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41604000", "shortLongTermDebtTotal": "137718000", "totalShareholderEquity": "248068000", "capitalLeaseObligations": "137718000", "otherCurrentLiabilities": "56971000", "totalCurrentLiabilities": "93214000", "otherNonCurrentLiabilities": "56000", "totalNonCurrentLiabilities": "175488000", "cashAndShortTermInvestments": "130418000", "commonStockSharesOutstanding": "82195791", "intangibleAssetsExcludingGoodwill": "73313000", "cashAndCashEquivalentsAtCarryingValue": "130418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5178000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3148000", "operatingCashflow": "8435000", "capitalExpenditures": "987000", "changeInReceivables": "5003000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000", "cashflowFromInvestment": "-729000", "stockBasedCompensation": "3401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7694000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }