{ "ticker": { "uuid": "9d225b28-1d6f-4609-bb65-af555eb5c36a", "symbol": "VRM", "name": "Vroom, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/9d225b28-1d6f-4609-bb65-af555eb5c36a/", "api_url": "https://sharemaestro.com/factors/api/tickers/9d225b28-1d6f-4609-bb65-af555eb5c36a/" }, "ticker_metadata": { "id": 8854, "uuid": "9d225b28-1d6f-4609-bb65-af555eb5c36a", "symbol": "VRM", "name": "Vroom, Inc. Common Stock", "asset_type": "equity", "market_cap": 61190000, "stock_exchange_id": 2, "industry": "Credit Services", "sector": "Financial Services", "description": "Vroom, Inc. operates an e-commerce platform for the purchase and sale of new and used automobiles in the United States. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9d225b28-1d6f-4609-bb65-af555eb5c36a", "symbol": "VRM", "name": "Vroom, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/9d225b28-1d6f-4609-bb65-af555eb5c36a/", "api_url": "https://sharemaestro.com/factors/api/tickers/9d225b28-1d6f-4609-bb65-af555eb5c36a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.2, "value": 0.35, "quality": 0.35, "momentum": 0.35, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 9.4, "market_cap": 48897907, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.6681, "piotroski_f_score": 4, "momentum_12_1": -0.5596, "volatility_252d": 0.801 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:26.119210+00:00", "batch_id": "" }, "size": { "price_close": 9.4, "market_cap": 48897907, "market_cap_usd": 48897907, "enterprise_value": 650887907, "shares_outstanding": 5201905, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4968, "ptbv_ratio": 0.5652, "ps_ratio": 0.6495, "pcf_ratio": 0.6331, "pfcf_ratio": 0.5796, "ev_ebitda": null, "ev_ebit": -57.433, "ev_sales": 8.646, "ev_fcf": 7.7151, "earnings_yield": null, "fcf_yield": 0.1296, "price_to_sales": 0.6495, "price_to_book": 0.4968, "price_to_cashflow": 0.6331, "ebitda_to_ev": null, "sales_yield": 0.1157 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5738, "operating_margin": -0.1505, "net_margin": -0.8735, "ebitda_margin": -0.0959, "fcf_margin": 1.1207, "roe": -0.6681, "roa": -0.0701, "roic": -0.0121, "roc_greenblatt": null, "asset_turnover": 0.0803, "cash_conversion": -1.283, "accruals_ratio": -0.1525, "sbc_to_revenue": 0.0556, "piotroski_f_score": 4, "altman_z_score": -0.0354, "earnings_stability_5y": 0.5894, "revenue_stability_5y": 0.8814, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0461, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.3135, "net_debt_to_ebitda": -83.4012, "debt_to_assets": 0.6573, "interest_coverage": -0.1604, "current_ratio": 0.9125, "quick_ratio": 0.9125, "net_debt": 601990000, "local_beta": -0.0002, "volatility_252d": 0.801, "volatility_60d": 1.909, "max_drawdown_12m": -0.7046, "risk_adjusted_momentum": -0.6987 }, "growth": { "revenue_growth_1y": -0.033, "revenue_growth_3y_cagr": -0.6138, "revenue_growth_5y_cagr": -0.3926, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": -0.033, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2376, "price_return_3m": -0.4303, "price_return_6m": -0.5326, "price_return_9m": -0.6512, "price_return_12m": -0.6643, "price_return_12m_ex1m": -0.5596, "momentum_6m": -0.5326, "momentum_12m": -0.6643, "momentum_12_1": -0.5596, "distance_from_52w_high": -0.7046, "distance_from_52w_low": 0, "relative_strength": -0.8222 }, "raw_ttm": { "revenue_ttm": 75282000, "gross_profit_ttm": 43200000, "ebit_ttm": -11333000, "ebitda_ttm": -7218000, "net_income_ttm": -65756000, "eps_diluted_ttm": -12.6408, "operating_cash_flow_ttm": 77237000, "capital_expenditure_ttm": 7128000, "fcf_ttm": 84365000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 70658000, "cash_and_equivalents": 14478000, "total_current_assets": 26005000, "total_current_liabilities": 28500000, "net_ppe": null, "total_assets": 937823000, "total_debt": 616468000, "total_equity": 98416000, "net_working_capital": 11527000, "book_value_per_share": 18.9192, "retained_earnings": -72679000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 86521000, "tangible_book_per_share": 16.6326 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 65, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.35, "os_score": 0.2, "value_percentile": 0.35, "quality_percentile": 0.35, "momentum_percentile": 0.35, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 89, "all_cap_buyback_rank": 96, "small_cap_core_rank": null, "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": 3211, "ticker_id": 8854, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:26.119210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.4, "market_cap": 48897907, "market_cap_usd": 48897907, "enterprise_value": 650887907, "shares_outstanding": 5201905, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.49684916, "ptbv_ratio": 0.56515652, "ps_ratio": 0.64952986, "pcf_ratio": 0.63308915, "pfcf_ratio": 0.57959944, "ev_ebitda": null, "ev_ebit": -57.43297512, "ev_sales": 8.64599648, "ev_fcf": 7.71514143, "earnings_yield": null, "fcf_yield": 0.12961525, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.57384235, "operating_margin": -0.15054063, "net_margin": -0.87346245, "ebitda_margin": -0.09587949, "fcf_margin": 1.12065301, "roe": -0.66814339, "roa": -0.07011558, "roic": -0.01213546, "roc_greenblatt": null, "asset_turnover": 0.08027314, "cash_conversion": -1.28300079, "accruals_ratio": -0.15247333, "sbc_to_revenue": 0.05555113, "debt_to_equity": 8.31354658, "net_debt_to_ebitda": -83.40121917, "debt_to_assets": 0.65733939, "interest_coverage": -0.16039231, "current_ratio": 0.91245614, "quick_ratio": 0.91245614, "net_debt": 601990000, "revenue_growth_1y": -0.03297409, "revenue_growth_3y_cagr": -0.61378555, "revenue_growth_5y_cagr": -0.39257271, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -0.03543609, "earnings_stability_5y": 0.589423, "revenue_stability_5y": 0.881402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23763179, "price_return_3m": -0.43030303, "price_return_6m": -0.53257086, "price_return_9m": -0.65120594, "price_return_12m": -0.66428571, "price_return_12m_ex1m": -0.55964286, "distance_from_52w_high": -0.70458831, "distance_from_52w_low": 0, "relative_strength": -0.82222676, "local_beta": -0.0002, "volatility_252d": 0.801002, "volatility_60d": 1.908957, "max_drawdown_12m": -0.70458831, "revenue_ttm": 75282000, "gross_profit_ttm": 43200000, "ebit_ttm": -11333000, "ebitda_ttm": -7218000, "net_income_ttm": -65756000, "eps_diluted_ttm": -12.64075372, "operating_cash_flow_ttm": 77237000, "capital_expenditure_ttm": 7128000, "fcf_ttm": 84365000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 70658000, "cash_and_equivalents": 14478000, "total_current_assets": 26005000, "total_current_liabilities": 28500000, "net_ppe": null, "total_assets": 937823000, "total_debt": 616468000, "total_equity": 98416000, "net_working_capital": 11527000, "book_value_per_share": 18.91922286, "retained_earnings": -72679000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 86521000, "tangible_book_per_share": 16.63256057, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 65, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 89, "all_cap_buyback_rank": 96, "small_cap_core_rank": null, "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": 9.4, "os": 0.2, "value": 0.35, "quality": 0.35, "momentum": 0.35, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.6681, "momentum_12_1": -0.5596, "complete_fields": { "id": 3211, "ticker_id": 8854, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:26.119210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.4, "market_cap": 48897907, "market_cap_usd": 48897907, "enterprise_value": 650887907, "shares_outstanding": 5201905, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.49684916, "ptbv_ratio": 0.56515652, "ps_ratio": 0.64952986, "pcf_ratio": 0.63308915, "pfcf_ratio": 0.57959944, "ev_ebitda": null, "ev_ebit": -57.43297512, "ev_sales": 8.64599648, "ev_fcf": 7.71514143, "earnings_yield": null, "fcf_yield": 0.12961525, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.57384235, "operating_margin": -0.15054063, "net_margin": -0.87346245, "ebitda_margin": -0.09587949, "fcf_margin": 1.12065301, "roe": -0.66814339, "roa": -0.07011558, "roic": -0.01213546, "roc_greenblatt": null, "asset_turnover": 0.08027314, "cash_conversion": -1.28300079, "accruals_ratio": -0.15247333, "sbc_to_revenue": 0.05555113, "debt_to_equity": 8.31354658, "net_debt_to_ebitda": -83.40121917, "debt_to_assets": 0.65733939, "interest_coverage": -0.16039231, "current_ratio": 0.91245614, "quick_ratio": 0.91245614, "net_debt": 601990000, "revenue_growth_1y": -0.03297409, "revenue_growth_3y_cagr": -0.61378555, "revenue_growth_5y_cagr": -0.39257271, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -0.03543609, "earnings_stability_5y": 0.589423, "revenue_stability_5y": 0.881402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23763179, "price_return_3m": -0.43030303, "price_return_6m": -0.53257086, "price_return_9m": -0.65120594, "price_return_12m": -0.66428571, "price_return_12m_ex1m": -0.55964286, "distance_from_52w_high": -0.70458831, "distance_from_52w_low": 0, "relative_strength": -0.82222676, "local_beta": -0.0002, "volatility_252d": 0.801002, "volatility_60d": 1.908957, "max_drawdown_12m": -0.70458831, "revenue_ttm": 75282000, "gross_profit_ttm": 43200000, "ebit_ttm": -11333000, "ebitda_ttm": -7218000, "net_income_ttm": -65756000, "eps_diluted_ttm": -12.64075372, "operating_cash_flow_ttm": 77237000, "capital_expenditure_ttm": 7128000, "fcf_ttm": 84365000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 70658000, "cash_and_equivalents": 14478000, "total_current_assets": 26005000, "total_current_liabilities": 28500000, "net_ppe": null, "total_assets": 937823000, "total_debt": 616468000, "total_equity": 98416000, "net_working_capital": 11527000, "book_value_per_share": 18.91922286, "retained_earnings": -72679000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 86521000, "tangible_book_per_share": 16.63256057, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 65, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 89, "all_cap_buyback_rank": 96, "small_cap_core_rank": null, "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 112273000, "cost_of_revenue": 21140000, "gross_profit": 91133000, "ebit": 47061000, "ebitda": 51468000, "pretax_income": -8657000, "tax_provision": 299000, "net_income": -7964000, "net_income_to_common": -7964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10384000, "total_current_assets": 23218000, "total_assets": 937385000, "short_term_debt": 30541000, "long_term_debt": 433197000, "total_debt": 463738000, "total_liabilities": 820767000, "total_equity": 116618000, "shares_outstanding": 5199641, "goodwill_and_intangibles": 12370000 }, "cash_flow": { "operating_cash_flow": 75154000, "capital_expenditure": 7061000, "free_cash_flow": 82215000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197268, "ticker_id": 8854, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47061000", "ebitda": "51468000", "netIncome": "-7964000", "grossProfit": "91133000", "depreciation": "None", "totalRevenue": "112273000", "costOfRevenue": "21140000", "interestIncome": "171650000", "incomeBeforeTax": "-8657000", "interestExpense": "55718000", "operatingIncome": "181000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "299000", "reportedCurrency": "USD", "netInterestIncome": "118303000", "nonInterestIncome": "None", "operatingExpenses": "90952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4407000", "sellingGeneralAndAdministrative": "12168000", "netIncomeFromContinuingOperations": "-54046000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "937385000", "longTermDebt": "433197000", "shortTermDebt": "30541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12370000", "reportedCurrency": "USD", "retainedEarnings": "-53050000", "totalLiabilities": "820767000", "otherCurrentAssets": "None", "totalCurrentAssets": "23218000", "currentLongTermDebt": "337155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24906000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779494000", "totalShareholderEquity": "116618000", "capitalLeaseObligations": "9142000", "otherCurrentLiabilities": "314321000", "totalCurrentLiabilities": "344862000", "otherNonCurrentLiabilities": "28164000", "totalNonCurrentLiabilities": "803610000", "cashAndShortTermInvestments": "10384000", "commonStockSharesOutstanding": "5199641", "intangibleAssetsExcludingGoodwill": "12370000", "cashAndCashEquivalentsAtCarryingValue": "10384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54046000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75154000", "capitalExpenditures": "7061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37876000", "cashflowFromInvestment": "-108173000", "stockBasedCompensation": "5181000", "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": "3350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112273000, "cost_of_revenue": 21140000, "gross_profit": 91133000, "research_and_development": null, "selling_general_admin": 12168000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47061000, "depreciation_amortisation": 4407000, "ebitda": 51468000, "interest_expense": 55718000, "interest_income": null, "other_non_operating": null, "pretax_income": -8657000, "tax_provision": 299000, "effective_tax_rate": null, "net_income": -7964000, "net_income_continuing_ops": -54046000, "net_income_to_common": -7964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10384000, "short_term_investments": null, "net_receivables": 12834000, "inventory": null, "other_current_assets": null, "total_current_assets": 23218000, "net_ppe": null, "goodwill": null, "intangible_assets": 12370000, "goodwill_and_intangibles": 12370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24906000, "total_assets": 937385000, "short_term_debt": 30541000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344862000, "long_term_debt": 433197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 803610000, "total_liabilities": 820767000, "total_debt": 463738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53050000, "total_equity": 116618000, "shares_outstanding": 5199641, "operating_cash_flow": 75154000, "stock_based_compensation": 5181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108173000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37876000, "free_cash_flow": 82215000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47061000", "ebitda": "51468000", "netIncome": "-7964000", "grossProfit": "91133000", "depreciation": "None", "totalRevenue": "112273000", "costOfRevenue": "21140000", "interestIncome": "171650000", "incomeBeforeTax": "-8657000", "interestExpense": "55718000", "operatingIncome": "181000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "299000", "reportedCurrency": "USD", "netInterestIncome": "118303000", "nonInterestIncome": "None", "operatingExpenses": "90952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4407000", "sellingGeneralAndAdministrative": "12168000", "netIncomeFromContinuingOperations": "-54046000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "937385000", "longTermDebt": "433197000", "shortTermDebt": "30541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12370000", "reportedCurrency": "USD", "retainedEarnings": "-53050000", "totalLiabilities": "820767000", "otherCurrentAssets": "None", "totalCurrentAssets": "23218000", "currentLongTermDebt": "337155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24906000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779494000", "totalShareholderEquity": "116618000", "capitalLeaseObligations": "9142000", "otherCurrentLiabilities": "314321000", "totalCurrentLiabilities": "344862000", "otherNonCurrentLiabilities": "28164000", "totalNonCurrentLiabilities": "803610000", "cashAndShortTermInvestments": "10384000", "commonStockSharesOutstanding": "5199641", "intangibleAssetsExcludingGoodwill": "12370000", "cashAndCashEquivalentsAtCarryingValue": "10384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54046000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75154000", "capitalExpenditures": "7061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37876000", "cashflowFromInvestment": "-108173000", "stockBasedCompensation": "5181000", "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": "3350000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 11610000, "cost_of_revenue": 186016000, "gross_profit": 11610000, "ebit": -72198000, "ebitda": -43112000, "pretax_income": -137384000, "tax_provision": 856000, "net_income": -165124000, "net_income_to_common": -165124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29343000, "total_current_assets": 914476000, "total_assets": 1066696000, "short_term_debt": 359912000, "long_term_debt": 381366000, "total_debt": 741278000, "total_liabilities": 1097641000, "total_equity": -30945000, "shares_outstanding": 1813168, "goodwill_and_intangibles": 104869000 }, "cash_flow": { "operating_cash_flow": -97037000, "capital_expenditure": 3487000, "free_cash_flow": -93550000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197273, "ticker_id": 8854, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-72198000", "ebitda": "-43112000", "netIncome": "-165124000", "grossProfit": "11610000", "depreciation": "None", "totalRevenue": "11610000", "costOfRevenue": "186016000", "interestIncome": "201833000", "incomeBeforeTax": "-137384000", "interestExpense": "65186000", "operatingIncome": "-126804000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "856000", "reportedCurrency": "USD", "netInterestIncome": "136647000", "nonInterestIncome": "None", "operatingExpenses": "138414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29086000", "sellingGeneralAndAdministrative": "109328000", "netIncomeFromContinuingOperations": "-138240000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1066696000", "longTermDebt": "381366000", "shortTermDebt": "359912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "104869000", "reportedCurrency": "USD", "retainedEarnings": "-2125836000", "totalLiabilities": "1097641000", "otherCurrentAssets": "49026000", "totalCurrentAssets": "914476000", "currentLongTermDebt": "359912000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151277000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "752343000", "totalShareholderEquity": "-30945000", "capitalLeaseObligations": "11065000", "otherCurrentLiabilities": "17045000", "totalCurrentLiabilities": "376957000", "otherNonCurrentLiabilities": "324202000", "totalNonCurrentLiabilities": "720684000", "cashAndShortTermInvestments": "29343000", "commonStockSharesOutstanding": "1813168", "intangibleAssetsExcludingGoodwill": "104869000", "cashAndCashEquivalentsAtCarryingValue": "29343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138240000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-97037000", "capitalExpenditures": "3487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165988000", "cashflowFromInvestment": "132575000", "stockBasedCompensation": "5885000", "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": "29086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11610000, "cost_of_revenue": 186016000, "gross_profit": 11610000, "research_and_development": null, "selling_general_admin": 109328000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -72198000, "depreciation_amortisation": 29086000, "ebitda": -43112000, "interest_expense": 65186000, "interest_income": null, "other_non_operating": null, "pretax_income": -137384000, "tax_provision": 856000, "effective_tax_rate": null, "net_income": -165124000, "net_income_continuing_ops": -138240000, "net_income_to_common": -165124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29343000, "short_term_investments": null, "net_receivables": 836107000, "inventory": null, "other_current_assets": null, "total_current_assets": 914476000, "net_ppe": null, "goodwill": null, "intangible_assets": 104869000, "goodwill_and_intangibles": 104869000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 151277000, "total_assets": 1066696000, "short_term_debt": 359912000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376957000, "long_term_debt": 381366000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 720684000, "total_liabilities": 1097641000, "total_debt": 741278000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2125836000, "total_equity": -30945000, "shares_outstanding": 1813168, "operating_cash_flow": -97037000, "stock_based_compensation": 5885000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 132575000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165988000, "free_cash_flow": -93550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-72198000", "ebitda": "-43112000", "netIncome": "-165124000", "grossProfit": "11610000", "depreciation": "None", "totalRevenue": "11610000", "costOfRevenue": "186016000", "interestIncome": "201833000", "incomeBeforeTax": "-137384000", "interestExpense": "65186000", "operatingIncome": "-126804000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "856000", "reportedCurrency": "USD", "netInterestIncome": "136647000", "nonInterestIncome": "None", "operatingExpenses": "138414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29086000", "sellingGeneralAndAdministrative": "109328000", "netIncomeFromContinuingOperations": "-138240000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1066696000", "longTermDebt": "381366000", "shortTermDebt": "359912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "104869000", "reportedCurrency": "USD", "retainedEarnings": "-2125836000", "totalLiabilities": "1097641000", "otherCurrentAssets": "49026000", "totalCurrentAssets": "914476000", "currentLongTermDebt": "359912000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151277000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "752343000", "totalShareholderEquity": "-30945000", "capitalLeaseObligations": "11065000", "otherCurrentLiabilities": "17045000", "totalCurrentLiabilities": "376957000", "otherNonCurrentLiabilities": "324202000", "totalNonCurrentLiabilities": "720684000", "cashAndShortTermInvestments": "29343000", "commonStockSharesOutstanding": "1813168", "intangibleAssetsExcludingGoodwill": "104869000", "cashAndCashEquivalentsAtCarryingValue": "29343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138240000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-97037000", "capitalExpenditures": "3487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165988000", "cashflowFromInvestment": "132575000", "stockBasedCompensation": "5885000", "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": "29086000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 893203000, "cost_of_revenue": 731256000, "gross_profit": 161947000, "ebit": -214776000, "ebitda": -171300000, "pretax_income": -364925000, "tax_provision": 615000, "net_income": -365540000, "net_income_to_common": -365540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135585000, "total_current_assets": 952639000, "total_assets": 1475422000, "short_term_debt": 753593000, "long_term_debt": 454173000, "total_debt": 1207766000, "total_liabilities": 1353271000, "total_equity": 122151000, "shares_outstanding": 1743128, "goodwill_and_intangibles": 131892000 }, "cash_flow": { "operating_cash_flow": -533684000, "capital_expenditure": 2624000, "free_cash_flow": -531060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197278, "ticker_id": 8854, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-214776000", "ebitda": "-171300000", "netIncome": "-365540000", "grossProfit": "161947000", "depreciation": "None", "totalRevenue": "893203000", "costOfRevenue": "731256000", "interestIncome": "22741000", "incomeBeforeTax": "-364925000", "interestExpense": "47869000", "operatingIncome": "-270227000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "615000", "reportedCurrency": "USD", "netInterestIncome": "-20250000", "nonInterestIncome": "None", "operatingExpenses": "432174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "731256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43476000", "sellingGeneralAndAdministrative": "285514000", "netIncomeFromContinuingOperations": "-199454000" }, "balance": { "goodwill": "None", "inventory": "163250000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1475422000", "longTermDebt": "454173000", "shortTermDebt": "753593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "131892000", "reportedCurrency": "USD", "retainedEarnings": "-1960712000", "totalLiabilities": "1353271000", "otherCurrentAssets": "124133000", "totalCurrentAssets": "952639000", "currentLongTermDebt": "744856000", "longTermInvestments": "None", "shortTermInvestments": "4485000", "currentNetReceivables": "525186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "522783000", "currentAccountsPayable": "2142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1232949000", "totalShareholderEquity": "122151000", "capitalLeaseObligations": "33920000", "otherCurrentLiabilities": "82648000", "totalCurrentLiabilities": "856806000", "otherNonCurrentLiabilities": "17109000", "totalNonCurrentLiabilities": "688485000", "cashAndShortTermInvestments": "135585000", "commonStockSharesOutstanding": "1743128", "intangibleAssetsExcludingGoodwill": "131892000", "cashAndCashEquivalentsAtCarryingValue": "135585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85097000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "159758000", "operatingCashflow": "-533684000", "capitalExpenditures": "2624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97340000", "cashflowFromInvestment": "173153000", "stockBasedCompensation": "6893000", "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": "29113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 893203000, "cost_of_revenue": 731256000, "gross_profit": 161947000, "research_and_development": null, "selling_general_admin": 285514000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -214776000, "depreciation_amortisation": 43476000, "ebitda": -171300000, "interest_expense": 47869000, "interest_income": null, "other_non_operating": null, "pretax_income": -364925000, "tax_provision": 615000, "effective_tax_rate": null, "net_income": -365540000, "net_income_continuing_ops": -199454000, "net_income_to_common": -365540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135585000, "short_term_investments": 4485000, "net_receivables": 525186000, "inventory": 163250000, "other_current_assets": null, "total_current_assets": 952639000, "net_ppe": null, "goodwill": null, "intangible_assets": 131892000, "goodwill_and_intangibles": 131892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 522783000, "total_assets": 1475422000, "short_term_debt": 753593000, "accounts_payable": 2142000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 856806000, "long_term_debt": 454173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 688485000, "total_liabilities": 1353271000, "total_debt": 1207766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1960712000, "total_equity": 122151000, "shares_outstanding": 1743128, "operating_cash_flow": -533684000, "stock_based_compensation": 6893000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 173153000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97340000, "free_cash_flow": -531060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-214776000", "ebitda": "-171300000", "netIncome": "-365540000", "grossProfit": "161947000", "depreciation": "None", "totalRevenue": "893203000", "costOfRevenue": "731256000", "interestIncome": "22741000", "incomeBeforeTax": "-364925000", "interestExpense": "47869000", "operatingIncome": "-270227000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "615000", "reportedCurrency": "USD", "netInterestIncome": "-20250000", "nonInterestIncome": "None", "operatingExpenses": "432174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "731256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43476000", "sellingGeneralAndAdministrative": "285514000", "netIncomeFromContinuingOperations": "-199454000" }, "balance": { "goodwill": "None", "inventory": "163250000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1475422000", "longTermDebt": "454173000", "shortTermDebt": "753593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "131892000", "reportedCurrency": "USD", "retainedEarnings": "-1960712000", "totalLiabilities": "1353271000", "otherCurrentAssets": "124133000", "totalCurrentAssets": "952639000", "currentLongTermDebt": "744856000", "longTermInvestments": "None", "shortTermInvestments": "4485000", "currentNetReceivables": "525186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "522783000", "currentAccountsPayable": "2142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1232949000", "totalShareholderEquity": "122151000", "capitalLeaseObligations": "33920000", "otherCurrentLiabilities": "82648000", "totalCurrentLiabilities": "856806000", "otherNonCurrentLiabilities": "17109000", "totalNonCurrentLiabilities": "688485000", "cashAndShortTermInvestments": "135585000", "commonStockSharesOutstanding": "1743128", "intangibleAssetsExcludingGoodwill": "131892000", "cashAndCashEquivalentsAtCarryingValue": "135585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85097000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "159758000", "operatingCashflow": "-533684000", "capitalExpenditures": "2624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97340000", "cashflowFromInvestment": "173153000", "stockBasedCompensation": "6893000", "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": "29113000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 1948901000, "cost_of_revenue": 1704114000, "gross_profit": 244787000, "ebit": -430897000, "ebitda": -392190000, "pretax_income": -471590000, "tax_provision": -19680000, "net_income": -451910000, "net_income_to_common": -451910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398915000, "total_current_assets": 1220109000, "total_assets": 1619027000, "short_term_debt": 563475000, "long_term_debt": 402154000, "total_debt": 965629000, "total_liabilities": 1143786000, "total_equity": 475241000, "shares_outstanding": 1723843, "goodwill_and_intangibles": 158910000 }, "cash_flow": { "operating_cash_flow": -109065000, "capital_expenditure": 24234000, "free_cash_flow": -84831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197283, "ticker_id": 8854, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-430897000", "ebitda": "-392190000", "netIncome": "-451910000", "grossProfit": "244787000", "depreciation": "None", "totalRevenue": "1948901000", "costOfRevenue": "1704114000", "interestIncome": "19363000", "incomeBeforeTax": "-471590000", "interestExpense": "40693000", "operatingIncome": "-571763000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-19680000", "reportedCurrency": "USD", "netInterestIncome": "-21330000", "nonInterestIncome": "None", "operatingExpenses": "816550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "140866000", "costofGoodsAndServicesSold": "1704114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38707000", "sellingGeneralAndAdministrative": "447694000", "netIncomeFromContinuingOperations": "-451910000" }, "balance": { "goodwill": "0", "inventory": "320648000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1619027000", "longTermDebt": "402154000", "shortTermDebt": "563475000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "158910000", "reportedCurrency": "USD", "retainedEarnings": "-1600692000", "totalLiabilities": "1143786000", "otherCurrentAssets": "131422000", "totalCurrentAssets": "1220109000", "currentLongTermDebt": "553745000", "longTermInvestments": "140235000", "shortTermInvestments": "20592000", "currentNetReceivables": "348532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "398918000", "currentAccountsPayable": "34702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50201000", "shortLongTermDebtTotal": "985758000", "totalShareholderEquity": "475241000", "capitalLeaseObligations": "29859000", "otherCurrentLiabilities": "88505000", "totalCurrentLiabilities": "703320000", "otherNonCurrentLiabilities": "38312000", "totalNonCurrentLiabilities": "440466000", "cashAndShortTermInvestments": "398915000", "commonStockSharesOutstanding": "1723843", "intangibleAssetsExcludingGoodwill": "158910000", "cashAndCashEquivalentsAtCarryingValue": "398915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-451910000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "403924000", "operatingCashflow": "-109065000", "capitalExpenditures": "24234000", "changeInReceivables": "78060000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469488000", "cashflowFromInvestment": "-164212000", "stockBasedCompensation": "11957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-742765000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1948901000, "cost_of_revenue": 1704114000, "gross_profit": 244787000, "research_and_development": null, "selling_general_admin": 447694000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -430897000, "depreciation_amortisation": 38707000, "ebitda": -392190000, "interest_expense": 40693000, "interest_income": null, "other_non_operating": null, "pretax_income": -471590000, "tax_provision": -19680000, "effective_tax_rate": null, "net_income": -451910000, "net_income_continuing_ops": -451910000, "net_income_to_common": -451910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398915000, "short_term_investments": 20592000, "net_receivables": 348532000, "inventory": 320648000, "other_current_assets": null, "total_current_assets": 1220109000, "net_ppe": null, "goodwill": 0, "intangible_assets": 158910000, "goodwill_and_intangibles": 158910000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 398918000, "total_assets": 1619027000, "short_term_debt": 563475000, "accounts_payable": 34702000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 703320000, "long_term_debt": 402154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 440466000, "total_liabilities": 1143786000, "total_debt": 965629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1600692000, "total_equity": 475241000, "shares_outstanding": 1723843, "operating_cash_flow": -109065000, "stock_based_compensation": 11957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164212000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -469488000, "free_cash_flow": -84831000, "net_change_in_cash": -742765000 }, "raw_data": { "income": { "ebit": "-430897000", "ebitda": "-392190000", "netIncome": "-451910000", "grossProfit": "244787000", "depreciation": "None", "totalRevenue": "1948901000", "costOfRevenue": "1704114000", "interestIncome": "19363000", "incomeBeforeTax": "-471590000", "interestExpense": "40693000", "operatingIncome": "-571763000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-19680000", "reportedCurrency": "USD", "netInterestIncome": "-21330000", "nonInterestIncome": "None", "operatingExpenses": "816550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "140866000", "costofGoodsAndServicesSold": "1704114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38707000", "sellingGeneralAndAdministrative": "447694000", "netIncomeFromContinuingOperations": "-451910000" }, "balance": { "goodwill": "0", "inventory": "320648000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1619027000", "longTermDebt": "402154000", "shortTermDebt": "563475000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "158910000", "reportedCurrency": "USD", "retainedEarnings": "-1600692000", "totalLiabilities": "1143786000", "otherCurrentAssets": "131422000", "totalCurrentAssets": "1220109000", "currentLongTermDebt": "553745000", "longTermInvestments": "140235000", "shortTermInvestments": "20592000", "currentNetReceivables": "348532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "398918000", "currentAccountsPayable": "34702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50201000", "shortLongTermDebtTotal": "985758000", "totalShareholderEquity": "475241000", "capitalLeaseObligations": "29859000", "otherCurrentLiabilities": "88505000", "totalCurrentLiabilities": "703320000", "otherNonCurrentLiabilities": "38312000", "totalNonCurrentLiabilities": "440466000", "cashAndShortTermInvestments": "398915000", "commonStockSharesOutstanding": "1723843", "intangibleAssetsExcludingGoodwill": "158910000", "cashAndCashEquivalentsAtCarryingValue": "398915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-451910000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "403924000", "operatingCashflow": "-109065000", "capitalExpenditures": "24234000", "changeInReceivables": "78060000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469488000", "cashflowFromInvestment": "-164212000", "stockBasedCompensation": "11957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-742765000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38707000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 3184255000, "cost_of_revenue": 2982156000, "gross_profit": 202099000, "ebit": -348209000, "ebitda": -334994000, "pretax_income": -370157000, "tax_provision": 754000, "net_income": -370911000, "net_income_to_common": -370911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132325000, "total_current_assets": 2102292000, "total_assets": 2366750000, "short_term_debt": 519690000, "long_term_debt": 610618000, "total_debt": 1130308000, "total_liabilities": 1451556000, "total_equity": 915194000, "shares_outstanding": 1705372, "goodwill_and_intangibles": 187024000 }, "cash_flow": { "operating_cash_flow": -568688000, "capital_expenditure": 28413000, "free_cash_flow": -540275000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197288, "ticker_id": 8854, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-348209000", "ebitda": "-334994000", "netIncome": "-370911000", "grossProfit": "202099000", "depreciation": "None", "totalRevenue": "3184255000", "costOfRevenue": "2982156000", "interestIncome": "10341000", "incomeBeforeTax": "-370157000", "interestExpense": "21948000", "operatingIncome": "-358615000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "754000", "reportedCurrency": "USD", "netInterestIncome": "-11607000", "nonInterestIncome": "None", "operatingExpenses": "560714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10406000", "costofGoodsAndServicesSold": "2982156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13215000", "sellingGeneralAndAdministrative": "422342000", "netIncomeFromContinuingOperations": "-370911000" }, "balance": { "goodwill": "158817000", "inventory": "726384000", "commonStock": "135000", "currentDebt": "None", "investments": "None", "totalAssets": "2366750000", "longTermDebt": "610618000", "shortTermDebt": "519690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "28207000", "reportedCurrency": "USD", "retainedEarnings": "-1148782000", "totalLiabilities": "1451556000", "otherCurrentAssets": "138150000", "totalCurrentAssets": "2102292000", "currentLongTermDebt": "512801000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "105433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264458000", "currentAccountsPayable": "52651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52401000", "shortLongTermDebtTotal": "1139900000", "totalShareholderEquity": "915194000", "capitalLeaseObligations": "16481000", "otherCurrentLiabilities": "139949000", "totalCurrentLiabilities": "827256000", "otherNonCurrentLiabilities": "13682000", "totalNonCurrentLiabilities": "624300000", "cashAndShortTermInvestments": "1132325000", "commonStockSharesOutstanding": "1705372", "intangibleAssetsExcludingGoodwill": "28207000", "cashAndCashEquivalentsAtCarryingValue": "1132325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-370911000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-312208000", "operatingCashflow": "-568688000", "capitalExpenditures": "28413000", "changeInReceivables": "-53206000", "changeInExchangeRate": "None", "cashflowFromFinancing": "797712000", "cashflowFromInvestment": "-104288000", "stockBasedCompensation": "13409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "124736000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3184255000, "cost_of_revenue": 2982156000, "gross_profit": 202099000, "research_and_development": null, "selling_general_admin": 422342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -348209000, "depreciation_amortisation": 13215000, "ebitda": -334994000, "interest_expense": 21948000, "interest_income": null, "other_non_operating": null, "pretax_income": -370157000, "tax_provision": 754000, "effective_tax_rate": null, "net_income": -370911000, "net_income_continuing_ops": -370911000, "net_income_to_common": -370911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1132325000, "short_term_investments": 0, "net_receivables": 105433000, "inventory": 726384000, "other_current_assets": null, "total_current_assets": 2102292000, "net_ppe": null, "goodwill": 158817000, "intangible_assets": 28207000, "goodwill_and_intangibles": 187024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 264458000, "total_assets": 2366750000, "short_term_debt": 519690000, "accounts_payable": 52651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 827256000, "long_term_debt": 610618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 624300000, "total_liabilities": 1451556000, "total_debt": 1130308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1148782000, "total_equity": 915194000, "shares_outstanding": 1705372, "operating_cash_flow": -568688000, "stock_based_compensation": 13409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28413000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 797712000, "free_cash_flow": -540275000, "net_change_in_cash": 124736000 }, "raw_data": { "income": { "ebit": "-348209000", "ebitda": "-334994000", "netIncome": "-370911000", "grossProfit": "202099000", "depreciation": "None", "totalRevenue": "3184255000", "costOfRevenue": "2982156000", "interestIncome": "10341000", "incomeBeforeTax": "-370157000", "interestExpense": "21948000", "operatingIncome": "-358615000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "754000", "reportedCurrency": "USD", "netInterestIncome": "-11607000", "nonInterestIncome": "None", "operatingExpenses": "560714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10406000", "costofGoodsAndServicesSold": "2982156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13215000", "sellingGeneralAndAdministrative": "422342000", "netIncomeFromContinuingOperations": "-370911000" }, "balance": { "goodwill": "158817000", "inventory": "726384000", "commonStock": "135000", "currentDebt": "None", "investments": "None", "totalAssets": "2366750000", "longTermDebt": "610618000", "shortTermDebt": "519690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "28207000", "reportedCurrency": "USD", "retainedEarnings": "-1148782000", "totalLiabilities": "1451556000", "otherCurrentAssets": "138150000", "totalCurrentAssets": "2102292000", "currentLongTermDebt": "512801000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "105433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264458000", "currentAccountsPayable": "52651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52401000", "shortLongTermDebtTotal": "1139900000", "totalShareholderEquity": "915194000", "capitalLeaseObligations": "16481000", "otherCurrentLiabilities": "139949000", "totalCurrentLiabilities": "827256000", "otherNonCurrentLiabilities": "13682000", "totalNonCurrentLiabilities": "624300000", "cashAndShortTermInvestments": "1132325000", "commonStockSharesOutstanding": "1705372", "intangibleAssetsExcludingGoodwill": "28207000", "cashAndCashEquivalentsAtCarryingValue": "1132325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-370911000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-312208000", "operatingCashflow": "-568688000", "capitalExpenditures": "28413000", "changeInReceivables": "-53206000", "changeInExchangeRate": "None", "cashflowFromFinancing": "797712000", "cashflowFromInvestment": "-104288000", "stockBasedCompensation": "13409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "124736000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13215000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 1357700000, "cost_of_revenue": 1286155000, "gross_profit": 71545000, "ebit": -193059000, "ebitda": -188405000, "pretax_income": -202715000, "tax_provision": 84000, "net_income": -202799000, "net_income_to_common": -202799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1056213000, "total_current_assets": 1597879000, "total_assets": 1724056000, "short_term_debt": 335283000, "long_term_debt": null, "total_debt": 335283000, "total_liabilities": 496954000, "total_equity": 1227102000, "shares_outstanding": 916820, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": -355254000, "capital_expenditure": 11329000, "free_cash_flow": -343925000, "dividends_paid": 1266771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197293, "ticker_id": 8854, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-193059000", "ebitda": "-188405000", "netIncome": "-202799000", "grossProfit": "71545000", "depreciation": "None", "totalRevenue": "1357700000", "costOfRevenue": "1286155000", "interestIncome": "5896000", "incomeBeforeTax": "-202715000", "interestExpense": "9656000", "operatingIncome": "-178599000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-3760000", "nonInterestIncome": "None", "operatingExpenses": "250144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14460000", "costofGoodsAndServicesSold": "1286155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4654000", "sellingGeneralAndAdministrative": "152891000", "netIncomeFromContinuingOperations": "-202799000" }, "balance": { "goodwill": "78172000", "inventory": "423647000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "1724056000", "longTermDebt": "None", "shortTermDebt": "335283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34000", "reportedCurrency": "USD", "retainedEarnings": "-777871000", "totalLiabilities": "496954000", "otherCurrentAssets": "57443000", "totalCurrentAssets": "1597879000", "currentLongTermDebt": "329231000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126177000", "currentAccountsPayable": "32925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32229000", "shortLongTermDebtTotal": "347376000", "totalShareholderEquity": "1227102000", "capitalLeaseObligations": "18145000", "otherCurrentLiabilities": "74237000", "totalCurrentLiabilities": "482710000", "otherNonCurrentLiabilities": "2151000", "totalNonCurrentLiabilities": "14244000", "cashAndShortTermInvestments": "1056213000", "commonStockSharesOutstanding": "916820", "intangibleAssetsExcludingGoodwill": "34000", "cashAndCashEquivalentsAtCarryingValue": "1056213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202799000", "profitLoss": "None", "dividendPayout": "1266771000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-224489000", "operatingCashflow": "-355254000", "capitalExpenditures": "11329000", "changeInReceivables": "-32068000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1237035000", "cashflowFromInvestment": "-11329000", "stockBasedCompensation": "13254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1266771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "870452000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4733000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1357700000, "cost_of_revenue": 1286155000, "gross_profit": 71545000, "research_and_development": null, "selling_general_admin": 152891000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -193059000, "depreciation_amortisation": 4654000, "ebitda": -188405000, "interest_expense": 9656000, "interest_income": null, "other_non_operating": null, "pretax_income": -202715000, "tax_provision": 84000, "effective_tax_rate": null, "net_income": -202799000, "net_income_continuing_ops": -202799000, "net_income_to_common": -202799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1056213000, "short_term_investments": null, "net_receivables": 60576000, "inventory": 423647000, "other_current_assets": null, "total_current_assets": 1597879000, "net_ppe": null, "goodwill": 78172000, "intangible_assets": 34000, "goodwill_and_intangibles": 78206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 126177000, "total_assets": 1724056000, "short_term_debt": 335283000, "accounts_payable": 32925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 482710000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14244000, "total_liabilities": 496954000, "total_debt": 335283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -777871000, "total_equity": 1227102000, "shares_outstanding": 916820, "operating_cash_flow": -355254000, "stock_based_compensation": 13254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11329000, "dividends_paid": 1266771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1237035000, "free_cash_flow": -343925000, "net_change_in_cash": 870452000 }, "raw_data": { "income": { "ebit": "-193059000", "ebitda": "-188405000", "netIncome": "-202799000", "grossProfit": "71545000", "depreciation": "None", "totalRevenue": "1357700000", "costOfRevenue": "1286155000", "interestIncome": "5896000", "incomeBeforeTax": "-202715000", "interestExpense": "9656000", "operatingIncome": "-178599000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-3760000", "nonInterestIncome": "None", "operatingExpenses": "250144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14460000", "costofGoodsAndServicesSold": "1286155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4654000", "sellingGeneralAndAdministrative": "152891000", "netIncomeFromContinuingOperations": "-202799000" }, "balance": { "goodwill": "78172000", "inventory": "423647000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "1724056000", "longTermDebt": "None", "shortTermDebt": "335283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34000", "reportedCurrency": "USD", "retainedEarnings": "-777871000", "totalLiabilities": "496954000", "otherCurrentAssets": "57443000", "totalCurrentAssets": "1597879000", "currentLongTermDebt": "329231000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126177000", "currentAccountsPayable": "32925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32229000", "shortLongTermDebtTotal": "347376000", "totalShareholderEquity": "1227102000", "capitalLeaseObligations": "18145000", "otherCurrentLiabilities": "74237000", "totalCurrentLiabilities": "482710000", "otherNonCurrentLiabilities": "2151000", "totalNonCurrentLiabilities": "14244000", "cashAndShortTermInvestments": "1056213000", "commonStockSharesOutstanding": "916820", "intangibleAssetsExcludingGoodwill": "34000", "cashAndCashEquivalentsAtCarryingValue": "1056213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202799000", "profitLoss": "None", "dividendPayout": "1266771000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-224489000", "operatingCashflow": "-355254000", "capitalExpenditures": "11329000", "changeInReceivables": "-32068000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1237035000", "cashflowFromInvestment": "-11329000", "stockBasedCompensation": "13254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1266771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "870452000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4733000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4654000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 1191821000, "cost_of_revenue": 1133962000, "gross_profit": 57859000, "ebit": -129245000, "ebitda": -123088000, "pretax_income": -142810000, "tax_provision": 168000, "net_income": -142978000, "net_income_to_common": -142978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217734000, "total_current_assets": 465330000, "total_assets": 563387000, "short_term_debt": 173596000, "long_term_debt": 181000, "total_debt": 173777000, "total_liabilities": 1137239000, "total_equity": -573852000, "shares_outstanding": 107575, "goodwill_and_intangibles": 78744000 }, "cash_flow": { "operating_cash_flow": -215636000, "capital_expenditure": 3528000, "free_cash_flow": -212108000, "dividends_paid": 228589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197298, "ticker_id": 8854, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-129245000", "ebitda": "-123088000", "netIncome": "-142978000", "grossProfit": "57859000", "depreciation": "None", "totalRevenue": "1191821000", "costOfRevenue": "1133962000", "interestIncome": "5607000", "incomeBeforeTax": "-142810000", "interestExpense": "14596000", "operatingIncome": "-133148000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "168000", "reportedCurrency": "USD", "netInterestIncome": "-8989000", "nonInterestIncome": "None", "operatingExpenses": "191007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1133962000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6157000", "sellingGeneralAndAdministrative": "135122000", "netIncomeFromContinuingOperations": "-142978000" }, "balance": { "goodwill": "78172000", "inventory": "205746000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "563387000", "longTermDebt": "181000", "shortTermDebt": "173596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "572000", "reportedCurrency": "USD", "retainedEarnings": "-573856000", "totalLiabilities": "1137239000", "otherCurrentAssets": "11002000", "totalCurrentAssets": "465330000", "currentLongTermDebt": "173596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98057000", "currentAccountsPayable": "18987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7828000", "shortLongTermDebtTotal": "173777000", "totalShareholderEquity": "-573852000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "42473000", "totalCurrentLiabilities": "259834000", "otherNonCurrentLiabilities": "2892000", "totalNonCurrentLiabilities": "877405000", "cashAndShortTermInvestments": "217734000", "commonStockSharesOutstanding": "107575", "intangibleAssetsExcludingGoodwill": "572000", "cashAndCashEquivalentsAtCarryingValue": "217734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142978000", "profitLoss": "None", "dividendPayout": "228589000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-92877000", "operatingCashflow": "-215636000", "capitalExpenditures": "3528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "275242000", "cashflowFromInvestment": "-3528000", "stockBasedCompensation": "2756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "228589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5824000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1191821000, "cost_of_revenue": 1133962000, "gross_profit": 57859000, "research_and_development": null, "selling_general_admin": 135122000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -129245000, "depreciation_amortisation": 6157000, "ebitda": -123088000, "interest_expense": 14596000, "interest_income": null, "other_non_operating": null, "pretax_income": -142810000, "tax_provision": 168000, "effective_tax_rate": null, "net_income": -142978000, "net_income_continuing_ops": -142978000, "net_income_to_common": -142978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217734000, "short_term_investments": null, "net_receivables": 30848000, "inventory": 205746000, "other_current_assets": null, "total_current_assets": 465330000, "net_ppe": null, "goodwill": 78172000, "intangible_assets": 572000, "goodwill_and_intangibles": 78744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 98057000, "total_assets": 563387000, "short_term_debt": 173596000, "accounts_payable": 18987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259834000, "long_term_debt": 181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 877405000, "total_liabilities": 1137239000, "total_debt": 173777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -573856000, "total_equity": -573852000, "shares_outstanding": 107575, "operating_cash_flow": -215636000, "stock_based_compensation": 2756000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3528000, "dividends_paid": 228589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 275242000, "free_cash_flow": -212108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-129245000", "ebitda": "-123088000", "netIncome": "-142978000", "grossProfit": "57859000", "depreciation": "None", "totalRevenue": "1191821000", "costOfRevenue": "1133962000", "interestIncome": "5607000", "incomeBeforeTax": "-142810000", "interestExpense": "14596000", "operatingIncome": "-133148000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "168000", "reportedCurrency": "USD", "netInterestIncome": "-8989000", "nonInterestIncome": "None", "operatingExpenses": "191007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1133962000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6157000", "sellingGeneralAndAdministrative": "135122000", "netIncomeFromContinuingOperations": "-142978000" }, "balance": { "goodwill": "78172000", "inventory": "205746000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "563387000", "longTermDebt": "181000", "shortTermDebt": "173596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "572000", "reportedCurrency": "USD", "retainedEarnings": "-573856000", "totalLiabilities": "1137239000", "otherCurrentAssets": "11002000", "totalCurrentAssets": "465330000", "currentLongTermDebt": "173596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98057000", "currentAccountsPayable": "18987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7828000", "shortLongTermDebtTotal": "173777000", "totalShareholderEquity": "-573852000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "42473000", "totalCurrentLiabilities": "259834000", "otherNonCurrentLiabilities": "2892000", "totalNonCurrentLiabilities": "877405000", "cashAndShortTermInvestments": "217734000", "commonStockSharesOutstanding": "107575", "intangibleAssetsExcludingGoodwill": "572000", "cashAndCashEquivalentsAtCarryingValue": "217734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142978000", "profitLoss": "None", "dividendPayout": "228589000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-92877000", "operatingCashflow": "-215636000", "capitalExpenditures": "3528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "275242000", "cashflowFromInvestment": "-3528000", "stockBasedCompensation": "2756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "228589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5824000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6157000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 855429000, "cost_of_revenue": 794622000, "gross_profit": 60807000, "ebit": -76436000, "ebitda": -69504000, "pretax_income": -84949000, "tax_provision": 229000, "net_income": -85178000, "net_income_to_common": -85178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161656000, "total_current_assets": 297481000, "total_assets": 392844000, "short_term_debt": 103868000, "long_term_debt": 16045000, "total_debt": 119913000, "total_liabilities": 689710000, "total_equity": -296866000, "shares_outstanding": 106760, "goodwill_and_intangibles": 82117000 }, "cash_flow": { "operating_cash_flow": -64911000, "capital_expenditure": 2062000, "free_cash_flow": -62849000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197302, "ticker_id": 8854, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-76436000", "ebitda": "-69504000", "netIncome": "-85178000", "grossProfit": "60807000", "depreciation": "None", "totalRevenue": "855429000", "costOfRevenue": "794622000", "interestIncome": "3135000", "incomeBeforeTax": "-84949000", "interestExpense": "8513000", "operatingIncome": "-79892000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "229000", "reportedCurrency": "USD", "netInterestIncome": "-5378000", "nonInterestIncome": "None", "operatingExpenses": "140699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "794622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6932000", "sellingGeneralAndAdministrative": "108242000", "netIncomeFromContinuingOperations": "-85178000" }, "balance": { "goodwill": "78172000", "inventory": "115551000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "392844000", "longTermDebt": "16045000", "shortTermDebt": "103868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3945000", "reportedCurrency": "USD", "retainedEarnings": "-296870000", "totalLiabilities": "689710000", "otherCurrentAssets": "7067000", "totalCurrentAssets": "297481000", "currentLongTermDebt": "103868000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95363000", "currentAccountsPayable": "14824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7673000", "shortLongTermDebtTotal": "119913000", "totalShareholderEquity": "-296866000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "25133000", "totalCurrentLiabilities": "152295000", "otherNonCurrentLiabilities": "2270000", "totalNonCurrentLiabilities": "537415000", "cashAndShortTermInvestments": "161656000", "commonStockSharesOutstanding": "106760", "intangibleAssetsExcludingGoodwill": "3945000", "cashAndCashEquivalentsAtCarryingValue": "161656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85178000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "11902000", "operatingCashflow": "-64911000", "capitalExpenditures": "2062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "132375000", "cashflowFromInvestment": "12788000", "stockBasedCompensation": "1158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 855429000, "cost_of_revenue": 794622000, "gross_profit": 60807000, "research_and_development": null, "selling_general_admin": 108242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -76436000, "depreciation_amortisation": 6932000, "ebitda": -69504000, "interest_expense": 8513000, "interest_income": null, "other_non_operating": null, "pretax_income": -84949000, "tax_provision": 229000, "effective_tax_rate": null, "net_income": -85178000, "net_income_continuing_ops": -85178000, "net_income_to_common": -85178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161656000, "short_term_investments": null, "net_receivables": 13207000, "inventory": 115551000, "other_current_assets": null, "total_current_assets": 297481000, "net_ppe": null, "goodwill": 78172000, "intangible_assets": 3945000, "goodwill_and_intangibles": 82117000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 95363000, "total_assets": 392844000, "short_term_debt": 103868000, "accounts_payable": 14824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152295000, "long_term_debt": 16045000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 537415000, "total_liabilities": 689710000, "total_debt": 119913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -296870000, "total_equity": -296866000, "shares_outstanding": 106760, "operating_cash_flow": -64911000, "stock_based_compensation": 1158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12788000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 132375000, "free_cash_flow": -62849000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-76436000", "ebitda": "-69504000", "netIncome": "-85178000", "grossProfit": "60807000", "depreciation": "None", "totalRevenue": "855429000", "costOfRevenue": "794622000", "interestIncome": "3135000", "incomeBeforeTax": "-84949000", "interestExpense": "8513000", "operatingIncome": "-79892000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "229000", "reportedCurrency": "USD", "netInterestIncome": "-5378000", "nonInterestIncome": "None", "operatingExpenses": "140699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "794622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6932000", "sellingGeneralAndAdministrative": "108242000", "netIncomeFromContinuingOperations": "-85178000" }, "balance": { "goodwill": "78172000", "inventory": "115551000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "392844000", "longTermDebt": "16045000", "shortTermDebt": "103868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3945000", "reportedCurrency": "USD", "retainedEarnings": "-296870000", "totalLiabilities": "689710000", "otherCurrentAssets": "7067000", "totalCurrentAssets": "297481000", "currentLongTermDebt": "103868000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95363000", "currentAccountsPayable": "14824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7673000", "shortLongTermDebtTotal": "119913000", "totalShareholderEquity": "-296866000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "25133000", "totalCurrentLiabilities": "152295000", "otherNonCurrentLiabilities": "2270000", "totalNonCurrentLiabilities": "537415000", "cashAndShortTermInvestments": "161656000", "commonStockSharesOutstanding": "106760", "intangibleAssetsExcludingGoodwill": "3945000", "cashAndCashEquivalentsAtCarryingValue": "161656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85178000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "11902000", "operatingCashflow": "-64911000", "capitalExpenditures": "2062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "132375000", "cashflowFromInvestment": "12788000", "stockBasedCompensation": "1158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6932000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 24992000, "cost_of_revenue": 5841000, "gross_profit": 19151000, "ebit": -5583000, "ebitda": -4243000, "pretax_income": -18854000, "tax_provision": 192000, "net_income": -19058000, "net_income_to_common": -19058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14478000, "total_current_assets": 26005000, "total_assets": 937823000, "short_term_debt": 28500000, "long_term_debt": 587968000, "total_debt": 616468000, "total_liabilities": 818186000, "total_equity": 98416000, "shares_outstanding": 5201905, "goodwill_and_intangibles": 11895000 }, "cash_flow": { "operating_cash_flow": 18625000, "capital_expenditure": 1536000, "free_cash_flow": 20161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197266, "ticker_id": 8854, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5583000", "ebitda": "-4243000", "netIncome": "-19058000", "grossProfit": "19151000", "depreciation": "None", "totalRevenue": "24992000", "costOfRevenue": "5841000", "interestIncome": "42476000", "incomeBeforeTax": "-18854000", "interestExpense": "13271000", "operatingIncome": "-5583000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "192000", "reportedCurrency": "USD", "netInterestIncome": "29205000", "nonInterestIncome": "None", "operatingExpenses": "24734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1340000", "sellingGeneralAndAdministrative": "4520000", "netIncomeFromContinuingOperations": "-19046000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "937823000", "longTermDebt": "587968000", "shortTermDebt": "28500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11895000", "reportedCurrency": "USD", "retainedEarnings": "-72679000", "totalLiabilities": "818186000", "otherCurrentAssets": "None", "totalCurrentAssets": "26005000", "currentLongTermDebt": "177983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24840000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "774776000", "totalShareholderEquity": "98416000", "capitalLeaseObligations": "8825000", "otherCurrentLiabilities": "223000", "totalCurrentLiabilities": "28500000", "otherNonCurrentLiabilities": "51354000", "totalNonCurrentLiabilities": "789686000", "cashAndShortTermInvestments": "14478000", "commonStockSharesOutstanding": "5201905", "intangibleAssetsExcludingGoodwill": "11895000", "cashAndCashEquivalentsAtCarryingValue": "14478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19046000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18625000", "capitalExpenditures": "1536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18042000", "cashflowFromInvestment": "-29266000", "stockBasedCompensation": "1427000", "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": "1340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24992000, "cost_of_revenue": 5841000, "gross_profit": 19151000, "research_and_development": null, "selling_general_admin": 4520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5583000, "depreciation_amortisation": 1340000, "ebitda": -4243000, "interest_expense": 13271000, "interest_income": null, "other_non_operating": null, "pretax_income": -18854000, "tax_provision": 192000, "effective_tax_rate": null, "net_income": -19058000, "net_income_continuing_ops": -19046000, "net_income_to_common": -19058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14478000, "short_term_investments": null, "net_receivables": 11527000, "inventory": null, "other_current_assets": null, "total_current_assets": 26005000, "net_ppe": null, "goodwill": null, "intangible_assets": 11895000, "goodwill_and_intangibles": 11895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24840000, "total_assets": 937823000, "short_term_debt": 28500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28500000, "long_term_debt": 587968000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 789686000, "total_liabilities": 818186000, "total_debt": 616468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72679000, "total_equity": 98416000, "shares_outstanding": 5201905, "operating_cash_flow": 18625000, "stock_based_compensation": 1427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29266000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18042000, "free_cash_flow": 20161000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5583000", "ebitda": "-4243000", "netIncome": "-19058000", "grossProfit": "19151000", "depreciation": "None", "totalRevenue": "24992000", "costOfRevenue": "5841000", "interestIncome": "42476000", "incomeBeforeTax": "-18854000", "interestExpense": "13271000", "operatingIncome": "-5583000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "192000", "reportedCurrency": "USD", "netInterestIncome": "29205000", "nonInterestIncome": "None", "operatingExpenses": "24734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1340000", "sellingGeneralAndAdministrative": "4520000", "netIncomeFromContinuingOperations": "-19046000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "937823000", "longTermDebt": "587968000", "shortTermDebt": "28500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11895000", "reportedCurrency": "USD", "retainedEarnings": "-72679000", "totalLiabilities": "818186000", "otherCurrentAssets": "None", "totalCurrentAssets": "26005000", "currentLongTermDebt": "177983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24840000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "774776000", "totalShareholderEquity": "98416000", "capitalLeaseObligations": "8825000", "otherCurrentLiabilities": "223000", "totalCurrentLiabilities": "28500000", "otherNonCurrentLiabilities": "51354000", "totalNonCurrentLiabilities": "789686000", "cashAndShortTermInvestments": "14478000", "commonStockSharesOutstanding": "5201905", "intangibleAssetsExcludingGoodwill": "11895000", "cashAndCashEquivalentsAtCarryingValue": "14478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19046000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18625000", "capitalExpenditures": "1536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18042000", "cashflowFromInvestment": "-29266000", "stockBasedCompensation": "1427000", "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": "1340000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 28372000, "cost_of_revenue": 5054998, "gross_profit": 23317000, "ebit": 2260000, "ebitda": 3295000, "pretax_income": -11580000, "tax_provision": -59000, "net_income": -11403000, "net_income_to_common": -11403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10384000, "total_current_assets": 23218000, "total_assets": 937385000, "short_term_debt": 30541000, "long_term_debt": 433197000, "total_debt": 463738000, "total_liabilities": 820767000, "total_equity": 116618000, "shares_outstanding": 5199628, "goodwill_and_intangibles": 12370000 }, "cash_flow": { "operating_cash_flow": 21246000, "capital_expenditure": 1667000, "free_cash_flow": 22913000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197267, "ticker_id": 8854, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2260000", "ebitda": "3295000", "netIncome": "-11403000", "grossProfit": "23317000", "depreciation": "None", "totalRevenue": "28372000", "costOfRevenue": "5054998", "interestIncome": "43916000", "incomeBeforeTax": "-11580000", "interestExpense": "29526000", "operatingIncome": "2260000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-59000", "reportedCurrency": "USD", "netInterestIncome": "30076000", "nonInterestIncome": "None", "operatingExpenses": "21057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5054998", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1035000", "sellingGeneralAndAdministrative": "33888000", "netIncomeFromContinuingOperations": "-11521000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "937385000", "longTermDebt": "433197000", "shortTermDebt": "30541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12370000", "reportedCurrency": "USD", "retainedEarnings": "-53050000", "totalLiabilities": "820767000", "otherCurrentAssets": "None", "totalCurrentAssets": "23218000", "currentLongTermDebt": "337155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24906000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779494000", "totalShareholderEquity": "116618000", "capitalLeaseObligations": "9142000", "otherCurrentLiabilities": "314321000", "totalCurrentLiabilities": "344862000", "otherNonCurrentLiabilities": "28164000", "totalNonCurrentLiabilities": "803610000", "cashAndShortTermInvestments": "10384000", "commonStockSharesOutstanding": "5199628", "intangibleAssetsExcludingGoodwill": "12370000", "cashAndCashEquivalentsAtCarryingValue": "10384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21246000", "capitalExpenditures": "1667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1627000", "cashflowFromInvestment": "-24013000", "stockBasedCompensation": "1410000", "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": "1035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28372000, "cost_of_revenue": 5054998, "gross_profit": 23317000, "research_and_development": null, "selling_general_admin": 33888000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2260000, "depreciation_amortisation": 1035000, "ebitda": 3295000, "interest_expense": 29526000, "interest_income": null, "other_non_operating": null, "pretax_income": -11580000, "tax_provision": -59000, "effective_tax_rate": null, "net_income": -11403000, "net_income_continuing_ops": -11521000, "net_income_to_common": -11403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10384000, "short_term_investments": null, "net_receivables": 12834000, "inventory": null, "other_current_assets": null, "total_current_assets": 23218000, "net_ppe": null, "goodwill": null, "intangible_assets": 12370000, "goodwill_and_intangibles": 12370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24906000, "total_assets": 937385000, "short_term_debt": 30541000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344862000, "long_term_debt": 433197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 803610000, "total_liabilities": 820767000, "total_debt": 463738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53050000, "total_equity": 116618000, "shares_outstanding": 5199628, "operating_cash_flow": 21246000, "stock_based_compensation": 1410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24013000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1627000, "free_cash_flow": 22913000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2260000", "ebitda": "3295000", "netIncome": "-11403000", "grossProfit": "23317000", "depreciation": "None", "totalRevenue": "28372000", "costOfRevenue": "5054998", "interestIncome": "43916000", "incomeBeforeTax": "-11580000", "interestExpense": "29526000", "operatingIncome": "2260000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-59000", "reportedCurrency": "USD", "netInterestIncome": "30076000", "nonInterestIncome": "None", "operatingExpenses": "21057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5054998", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1035000", "sellingGeneralAndAdministrative": "33888000", "netIncomeFromContinuingOperations": "-11521000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "937385000", "longTermDebt": "433197000", "shortTermDebt": "30541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12370000", "reportedCurrency": "USD", "retainedEarnings": "-53050000", "totalLiabilities": "820767000", "otherCurrentAssets": "None", "totalCurrentAssets": "23218000", "currentLongTermDebt": "337155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24906000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779494000", "totalShareholderEquity": "116618000", "capitalLeaseObligations": "9142000", "otherCurrentLiabilities": "314321000", "totalCurrentLiabilities": "344862000", "otherNonCurrentLiabilities": "28164000", "totalNonCurrentLiabilities": "803610000", "cashAndShortTermInvestments": "10384000", "commonStockSharesOutstanding": "5199628", "intangibleAssetsExcludingGoodwill": "12370000", "cashAndCashEquivalentsAtCarryingValue": "10384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21246000", "capitalExpenditures": "1667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1627000", "cashflowFromInvestment": "-24013000", "stockBasedCompensation": "1410000", "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": "1035000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": -5000, "cost_of_revenue": 16287000, "gross_profit": -16287000, "ebit": -12977000, "ebitda": -11979000, "pretax_income": -26998000, "tax_provision": 144000, "net_income": -26776000, "net_income_to_common": -26776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12412000, "total_current_assets": 897974000, "total_assets": 949188000, "short_term_debt": 269773000, "long_term_debt": 502144000, "total_debt": 771917000, "total_liabilities": 822576000, "total_equity": 126612000, "shares_outstanding": 5174381, "goodwill_and_intangibles": 12846000 }, "cash_flow": { "operating_cash_flow": 19687000, "capital_expenditure": 2204000, "free_cash_flow": 21891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197269, "ticker_id": 8854, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12977000", "ebitda": "-11979000", "netIncome": "-26776000", "grossProfit": "-16287000", "depreciation": "None", "totalRevenue": "-5000", "costOfRevenue": "16287000", "interestIncome": "44829000", "incomeBeforeTax": "-26998000", "interestExpense": "14021000", "operatingIncome": "-18823000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "144000", "reportedCurrency": "USD", "netInterestIncome": "30808000", "nonInterestIncome": "None", "operatingExpenses": "2536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "998000", "sellingGeneralAndAdministrative": "1538000", "netIncomeFromContinuingOperations": "-27142000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "949188000", "longTermDebt": "502144000", "shortTermDebt": "269773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12846000", "reportedCurrency": "USD", "retainedEarnings": "-41646000", "totalLiabilities": "822576000", "otherCurrentAssets": "55026000", "totalCurrentAssets": "897974000", "currentLongTermDebt": "269773000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "830536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51214000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "781372000", "totalShareholderEquity": "126612000", "capitalLeaseObligations": "9455000", "otherCurrentLiabilities": "6105000", "totalCurrentLiabilities": "275878000", "otherNonCurrentLiabilities": "28305000", "totalNonCurrentLiabilities": "546698000", "cashAndShortTermInvestments": "12412000", "commonStockSharesOutstanding": "5174381", "intangibleAssetsExcludingGoodwill": "12846000", "cashAndCashEquivalentsAtCarryingValue": "12412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19687000", "capitalExpenditures": "2204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1247000", "cashflowFromInvestment": "-18165000", "stockBasedCompensation": "-491000", "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": "998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -5000, "cost_of_revenue": 16287000, "gross_profit": -16287000, "research_and_development": null, "selling_general_admin": 1538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12977000, "depreciation_amortisation": 998000, "ebitda": -11979000, "interest_expense": 14021000, "interest_income": null, "other_non_operating": null, "pretax_income": -26998000, "tax_provision": 144000, "effective_tax_rate": null, "net_income": -26776000, "net_income_continuing_ops": -27142000, "net_income_to_common": -26776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12412000, "short_term_investments": null, "net_receivables": 830536000, "inventory": null, "other_current_assets": null, "total_current_assets": 897974000, "net_ppe": null, "goodwill": null, "intangible_assets": 12846000, "goodwill_and_intangibles": 12846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51214000, "total_assets": 949188000, "short_term_debt": 269773000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 275878000, "long_term_debt": 502144000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 546698000, "total_liabilities": 822576000, "total_debt": 771917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41646000, "total_equity": 126612000, "shares_outstanding": 5174381, "operating_cash_flow": 19687000, "stock_based_compensation": -491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18165000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1247000, "free_cash_flow": 21891000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12977000", "ebitda": "-11979000", "netIncome": "-26776000", "grossProfit": "-16287000", "depreciation": "None", "totalRevenue": "-5000", "costOfRevenue": "16287000", "interestIncome": "44829000", "incomeBeforeTax": "-26998000", "interestExpense": "14021000", "operatingIncome": "-18823000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "144000", "reportedCurrency": "USD", "netInterestIncome": "30808000", "nonInterestIncome": "None", "operatingExpenses": "2536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "998000", "sellingGeneralAndAdministrative": "1538000", "netIncomeFromContinuingOperations": "-27142000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "949188000", "longTermDebt": "502144000", "shortTermDebt": "269773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12846000", "reportedCurrency": "USD", "retainedEarnings": "-41646000", "totalLiabilities": "822576000", "otherCurrentAssets": "55026000", "totalCurrentAssets": "897974000", "currentLongTermDebt": "269773000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "830536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51214000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "781372000", "totalShareholderEquity": "126612000", "capitalLeaseObligations": "9455000", "otherCurrentLiabilities": "6105000", "totalCurrentLiabilities": "275878000", "otherNonCurrentLiabilities": "28305000", "totalNonCurrentLiabilities": "546698000", "cashAndShortTermInvestments": "12412000", "commonStockSharesOutstanding": "5174381", "intangibleAssetsExcludingGoodwill": "12846000", "cashAndCashEquivalentsAtCarryingValue": "12412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19687000", "capitalExpenditures": "2204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1247000", "cashflowFromInvestment": "-18165000", "stockBasedCompensation": "-491000", "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": "998000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 21923000, "cost_of_revenue": 4904000, "gross_profit": 17019000, "ebit": 4967000, "ebitda": 5709000, "pretax_income": -8873000, "tax_provision": 59000, "net_income": -8519000, "net_income_to_common": -8519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14262000, "total_current_assets": 929251000, "total_assets": 979754000, "short_term_debt": 205822000, "long_term_debt": 563702000, "total_debt": 769524000, "total_liabilities": 827810000, "total_equity": 151944000, "shares_outstanding": 5174381, "goodwill_and_intangibles": 13321000 }, "cash_flow": { "operating_cash_flow": 17679000, "capital_expenditure": 1721000, "free_cash_flow": 19400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197270, "ticker_id": 8854, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4967000", "ebitda": "5709000", "netIncome": "-8519000", "grossProfit": "17019000", "depreciation": "None", "totalRevenue": "21923000", "costOfRevenue": "4904000", "interestIncome": "45748000", "incomeBeforeTax": "-8873000", "interestExpense": "13840000", "operatingIncome": "-23846000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "31908000", "nonInterestIncome": "None", "operatingExpenses": "23846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "742000", "sellingGeneralAndAdministrative": "23104000", "netIncomeFromContinuingOperations": "-8932000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "979754000", "longTermDebt": "563702000", "shortTermDebt": "205822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "13321000", "reportedCurrency": "USD", "retainedEarnings": "-14870000", "totalLiabilities": "827810000", "otherCurrentAssets": "52901000", "totalCurrentAssets": "929251000", "currentLongTermDebt": "205822000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "862088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50503000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779286000", "totalShareholderEquity": "151944000", "capitalLeaseObligations": "9762000", "otherCurrentLiabilities": "8194000", "totalCurrentLiabilities": "214016000", "otherNonCurrentLiabilities": "31132000", "totalNonCurrentLiabilities": "613794000", "cashAndShortTermInvestments": "14262000", "commonStockSharesOutstanding": "5174381", "intangibleAssetsExcludingGoodwill": "13321000", "cashAndCashEquivalentsAtCarryingValue": "14262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17679000", "capitalExpenditures": "1721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "509000", "cashflowFromInvestment": "-18593000", "stockBasedCompensation": "1836000", "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": "742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21923000, "cost_of_revenue": 4904000, "gross_profit": 17019000, "research_and_development": null, "selling_general_admin": 23104000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4967000, "depreciation_amortisation": 742000, "ebitda": 5709000, "interest_expense": 13840000, "interest_income": null, "other_non_operating": null, "pretax_income": -8873000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": -8519000, "net_income_continuing_ops": -8932000, "net_income_to_common": -8519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14262000, "short_term_investments": null, "net_receivables": 862088000, "inventory": null, "other_current_assets": null, "total_current_assets": 929251000, "net_ppe": null, "goodwill": null, "intangible_assets": 13321000, "goodwill_and_intangibles": 13321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50503000, "total_assets": 979754000, "short_term_debt": 205822000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214016000, "long_term_debt": 563702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 613794000, "total_liabilities": 827810000, "total_debt": 769524000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14870000, "total_equity": 151944000, "shares_outstanding": 5174381, "operating_cash_flow": 17679000, "stock_based_compensation": 1836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1721000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18593000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 509000, "free_cash_flow": 19400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4967000", "ebitda": "5709000", "netIncome": "-8519000", "grossProfit": "17019000", "depreciation": "None", "totalRevenue": "21923000", "costOfRevenue": "4904000", "interestIncome": "45748000", "incomeBeforeTax": "-8873000", "interestExpense": "13840000", "operatingIncome": "-23846000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "31908000", "nonInterestIncome": "None", "operatingExpenses": "23846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "742000", "sellingGeneralAndAdministrative": "23104000", "netIncomeFromContinuingOperations": "-8932000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "979754000", "longTermDebt": "563702000", "shortTermDebt": "205822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "13321000", "reportedCurrency": "USD", "retainedEarnings": "-14870000", "totalLiabilities": "827810000", "otherCurrentAssets": "52901000", "totalCurrentAssets": "929251000", "currentLongTermDebt": "205822000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "862088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50503000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779286000", "totalShareholderEquity": "151944000", "capitalLeaseObligations": "9762000", "otherCurrentLiabilities": "8194000", "totalCurrentLiabilities": "214016000", "otherNonCurrentLiabilities": "31132000", "totalNonCurrentLiabilities": "613794000", "cashAndShortTermInvestments": "14262000", "commonStockSharesOutstanding": "5174381", "intangibleAssetsExcludingGoodwill": "13321000", "cashAndCashEquivalentsAtCarryingValue": "14262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17679000", "capitalExpenditures": "1721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "509000", "cashflowFromInvestment": "-18593000", "stockBasedCompensation": "1836000", "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": "742000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 11250000, "cost_of_revenue": 18890000, "gross_profit": -7640000, "ebit": 5346000, "ebitda": 5921000, "pretax_income": -6300000, "tax_provision": 150000, "net_income": -6351000, "net_income_to_common": -6351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14565000, "total_current_assets": 938564000, "total_assets": 989956000, "short_term_debt": 114187000, "long_term_debt": 655430000, "total_debt": 769617000, "total_liabilities": 831329000, "total_equity": 158627000, "shares_outstanding": 5163109, "goodwill_and_intangibles": 13796000 }, "cash_flow": { "operating_cash_flow": 16837000, "capital_expenditure": 1469000, "free_cash_flow": 18306000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197271, "ticker_id": 8854, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5346000", "ebitda": "5921000", "netIncome": "-6351000", "grossProfit": "-7640000", "depreciation": "None", "totalRevenue": "11250000", "costOfRevenue": "18890000", "interestIncome": "37157000", "incomeBeforeTax": "-6300000", "interestExpense": "11646000", "operatingIncome": "-21989000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "150000", "reportedCurrency": "USD", "netInterestIncome": "25511000", "nonInterestIncome": "None", "operatingExpenses": "21989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "575000", "sellingGeneralAndAdministrative": "21414000", "netIncomeFromContinuingOperations": "-6450000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "989956000", "longTermDebt": "655430000", "shortTermDebt": "114187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13796000", "reportedCurrency": "USD", "retainedEarnings": "-6351000", "totalLiabilities": "831329000", "otherCurrentAssets": "53011000", "totalCurrentAssets": "938564000", "currentLongTermDebt": "114187000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "870988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51392000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779815000", "totalShareholderEquity": "158627000", "capitalLeaseObligations": "10198000", "otherCurrentLiabilities": "7851000", "totalCurrentLiabilities": "122038000", "otherNonCurrentLiabilities": "36950000", "totalNonCurrentLiabilities": "709291000", "cashAndShortTermInvestments": "14565000", "commonStockSharesOutstanding": "5163109", "intangibleAssetsExcludingGoodwill": "13796000", "cashAndCashEquivalentsAtCarryingValue": "14565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16837000", "capitalExpenditures": "1469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36987000", "cashflowFromInvestment": "-47697000", "stockBasedCompensation": "491000", "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": "575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11250000, "cost_of_revenue": 18890000, "gross_profit": -7640000, "research_and_development": null, "selling_general_admin": 21414000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5346000, "depreciation_amortisation": 575000, "ebitda": 5921000, "interest_expense": 11646000, "interest_income": null, "other_non_operating": null, "pretax_income": -6300000, "tax_provision": 150000, "effective_tax_rate": null, "net_income": -6351000, "net_income_continuing_ops": -6450000, "net_income_to_common": -6351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14565000, "short_term_investments": null, "net_receivables": 870988000, "inventory": null, "other_current_assets": null, "total_current_assets": 938564000, "net_ppe": null, "goodwill": null, "intangible_assets": 13796000, "goodwill_and_intangibles": 13796000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51392000, "total_assets": 989956000, "short_term_debt": 114187000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122038000, "long_term_debt": 655430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 709291000, "total_liabilities": 831329000, "total_debt": 769617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6351000, "total_equity": 158627000, "shares_outstanding": 5163109, "operating_cash_flow": 16837000, "stock_based_compensation": 491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1469000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47697000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36987000, "free_cash_flow": 18306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5346000", "ebitda": "5921000", "netIncome": "-6351000", "grossProfit": "-7640000", "depreciation": "None", "totalRevenue": "11250000", "costOfRevenue": "18890000", "interestIncome": "37157000", "incomeBeforeTax": "-6300000", "interestExpense": "11646000", "operatingIncome": "-21989000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "150000", "reportedCurrency": "USD", "netInterestIncome": "25511000", "nonInterestIncome": "None", "operatingExpenses": "21989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "575000", "sellingGeneralAndAdministrative": "21414000", "netIncomeFromContinuingOperations": "-6450000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "989956000", "longTermDebt": "655430000", "shortTermDebt": "114187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13796000", "reportedCurrency": "USD", "retainedEarnings": "-6351000", "totalLiabilities": "831329000", "otherCurrentAssets": "53011000", "totalCurrentAssets": "938564000", "currentLongTermDebt": "114187000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "870988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51392000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "779815000", "totalShareholderEquity": "158627000", "capitalLeaseObligations": "10198000", "otherCurrentLiabilities": "7851000", "totalCurrentLiabilities": "122038000", "otherNonCurrentLiabilities": "36950000", "totalNonCurrentLiabilities": "709291000", "cashAndShortTermInvestments": "14565000", "commonStockSharesOutstanding": "5163109", "intangibleAssetsExcludingGoodwill": "13796000", "cashAndCashEquivalentsAtCarryingValue": "14565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16837000", "capitalExpenditures": "1469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36987000", "cashflowFromInvestment": "-47697000", "stockBasedCompensation": "491000", "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": "575000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 2828000, "cost_of_revenue": 48531000, "gross_profit": 2828000, "ebit": -20274000, "ebitda": -13151000, "pretax_income": -36251000, "tax_provision": 463000, "net_income": -36574000, "net_income_to_common": -36574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29343000, "total_current_assets": 914476000, "total_assets": 1066696000, "short_term_debt": 359912000, "long_term_debt": 381366000, "total_debt": 741278000, "total_liabilities": 1097641000, "total_equity": -30945000, "shares_outstanding": 1822293, "goodwill_and_intangibles": 104869000 }, "cash_flow": { "operating_cash_flow": -22140000, "capital_expenditure": 1376000, "free_cash_flow": -20764000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197272, "ticker_id": 8854, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20274000", "ebitda": "-13151000", "netIncome": "-36574000", "grossProfit": "2828000", "depreciation": "None", "totalRevenue": "2828000", "costOfRevenue": "48531000", "interestIncome": "48681000", "incomeBeforeTax": "-36251000", "interestExpense": "15977000", "operatingIncome": "-107205000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "463000", "reportedCurrency": "USD", "netInterestIncome": "32704000", "nonInterestIncome": "None", "operatingExpenses": "110033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7123000", "sellingGeneralAndAdministrative": "102910000", "netIncomeFromContinuingOperations": "-36714000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1066696000", "longTermDebt": "381366000", "shortTermDebt": "359912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "104869000", "reportedCurrency": "USD", "retainedEarnings": "-2125836000", "totalLiabilities": "1097641000", "otherCurrentAssets": "49026000", "totalCurrentAssets": "914476000", "currentLongTermDebt": "359912000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151277000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "752343000", "totalShareholderEquity": "-30945000", "capitalLeaseObligations": "11065000", "otherCurrentLiabilities": "17045000", "totalCurrentLiabilities": "376957000", "otherNonCurrentLiabilities": "324202000", "totalNonCurrentLiabilities": "720684000", "cashAndShortTermInvestments": "29343000", "commonStockSharesOutstanding": "1822293", "intangibleAssetsExcludingGoodwill": "104869000", "cashAndCashEquivalentsAtCarryingValue": "29343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36714000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22140000", "capitalExpenditures": "1376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22260000", "cashflowFromInvestment": "24608000", "stockBasedCompensation": "936000", "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": "7123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2828000, "cost_of_revenue": 48531000, "gross_profit": 2828000, "research_and_development": null, "selling_general_admin": 102910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20274000, "depreciation_amortisation": 7123000, "ebitda": -13151000, "interest_expense": 15977000, "interest_income": null, "other_non_operating": null, "pretax_income": -36251000, "tax_provision": 463000, "effective_tax_rate": null, "net_income": -36574000, "net_income_continuing_ops": -36714000, "net_income_to_common": -36574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29343000, "short_term_investments": null, "net_receivables": 836107000, "inventory": null, "other_current_assets": null, "total_current_assets": 914476000, "net_ppe": null, "goodwill": null, "intangible_assets": 104869000, "goodwill_and_intangibles": 104869000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 151277000, "total_assets": 1066696000, "short_term_debt": 359912000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376957000, "long_term_debt": 381366000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 720684000, "total_liabilities": 1097641000, "total_debt": 741278000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2125836000, "total_equity": -30945000, "shares_outstanding": 1822293, "operating_cash_flow": -22140000, "stock_based_compensation": 936000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24608000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22260000, "free_cash_flow": -20764000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20274000", "ebitda": "-13151000", "netIncome": "-36574000", "grossProfit": "2828000", "depreciation": "None", "totalRevenue": "2828000", "costOfRevenue": "48531000", "interestIncome": "48681000", "incomeBeforeTax": "-36251000", "interestExpense": "15977000", "operatingIncome": "-107205000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "463000", "reportedCurrency": "USD", "netInterestIncome": "32704000", "nonInterestIncome": "None", "operatingExpenses": "110033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7123000", "sellingGeneralAndAdministrative": "102910000", "netIncomeFromContinuingOperations": "-36714000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1066696000", "longTermDebt": "381366000", "shortTermDebt": "359912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "104869000", "reportedCurrency": "USD", "retainedEarnings": "-2125836000", "totalLiabilities": "1097641000", "otherCurrentAssets": "49026000", "totalCurrentAssets": "914476000", "currentLongTermDebt": "359912000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151277000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "752343000", "totalShareholderEquity": "-30945000", "capitalLeaseObligations": "11065000", "otherCurrentLiabilities": "17045000", "totalCurrentLiabilities": "376957000", "otherNonCurrentLiabilities": "324202000", "totalNonCurrentLiabilities": "720684000", "cashAndShortTermInvestments": "29343000", "commonStockSharesOutstanding": "1822293", "intangibleAssetsExcludingGoodwill": "104869000", "cashAndCashEquivalentsAtCarryingValue": "29343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36714000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22140000", "capitalExpenditures": "1376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22260000", "cashflowFromInvestment": "24608000", "stockBasedCompensation": "936000", "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": "7123000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 2890000, "cost_of_revenue": 61793000, "gross_profit": 2890000, "ebit": -20672000, "ebitda": -13567000, "pretax_income": -37620000, "tax_provision": 124000, "net_income": -39743000, "net_income_to_common": -39743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51093000, "total_current_assets": 965803000, "total_assets": 1123734000, "short_term_debt": 321812000, "long_term_debt": 729372000, "total_debt": 1051184000, "total_liabilities": 1119051000, "total_equity": 4683000, "shares_outstanding": 1807398, "goodwill_and_intangibles": 111625000 }, "cash_flow": { "operating_cash_flow": -31720000, "capital_expenditure": 1185000, "free_cash_flow": -30535000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197274, "ticker_id": 8854, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20672000", "ebitda": "-13567000", "netIncome": "-39743000", "grossProfit": "2890000", "depreciation": "None", "totalRevenue": "2890000", "costOfRevenue": "61793000", "interestIncome": "50213000", "incomeBeforeTax": "-37620000", "interestExpense": "16948000", "operatingIncome": "-5802000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "124000", "reportedCurrency": "USD", "netInterestIncome": "33265000", "nonInterestIncome": "None", "operatingExpenses": "8692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7105000", "sellingGeneralAndAdministrative": "1587000", "netIncomeFromContinuingOperations": "-37744000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1123734000", "longTermDebt": "729372000", "shortTermDebt": "321812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "111625000", "reportedCurrency": "USD", "retainedEarnings": "-2089260000", "totalLiabilities": "1119051000", "otherCurrentAssets": "50084000", "totalCurrentAssets": "965803000", "currentLongTermDebt": "321812000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "864626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157931000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1062580000", "totalShareholderEquity": "4683000", "capitalLeaseObligations": "11396000", "otherCurrentLiabilities": "17305000", "totalCurrentLiabilities": "339117000", "otherNonCurrentLiabilities": "33804000", "totalNonCurrentLiabilities": "785727000", "cashAndShortTermInvestments": "51093000", "commonStockSharesOutstanding": "1807398", "intangibleAssetsExcludingGoodwill": "111625000", "cashAndCashEquivalentsAtCarryingValue": "51093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31720000", "capitalExpenditures": "1185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12832000", "cashflowFromInvestment": "31115000", "stockBasedCompensation": "1012000", "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": "7105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2890000, "cost_of_revenue": 61793000, "gross_profit": 2890000, "research_and_development": null, "selling_general_admin": 1587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20672000, "depreciation_amortisation": 7105000, "ebitda": -13567000, "interest_expense": 16948000, "interest_income": null, "other_non_operating": null, "pretax_income": -37620000, "tax_provision": 124000, "effective_tax_rate": null, "net_income": -39743000, "net_income_continuing_ops": -37744000, "net_income_to_common": -39743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51093000, "short_term_investments": null, "net_receivables": 864626000, "inventory": null, "other_current_assets": null, "total_current_assets": 965803000, "net_ppe": null, "goodwill": null, "intangible_assets": 111625000, "goodwill_and_intangibles": 111625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 157931000, "total_assets": 1123734000, "short_term_debt": 321812000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 339117000, "long_term_debt": 729372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 785727000, "total_liabilities": 1119051000, "total_debt": 1051184000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2089260000, "total_equity": 4683000, "shares_outstanding": 1807398, "operating_cash_flow": -31720000, "stock_based_compensation": 1012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1185000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 31115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12832000, "free_cash_flow": -30535000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20672000", "ebitda": "-13567000", "netIncome": "-39743000", "grossProfit": "2890000", "depreciation": "None", "totalRevenue": "2890000", "costOfRevenue": "61793000", "interestIncome": "50213000", "incomeBeforeTax": "-37620000", "interestExpense": "16948000", "operatingIncome": "-5802000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "124000", "reportedCurrency": "USD", "netInterestIncome": "33265000", "nonInterestIncome": "None", "operatingExpenses": "8692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7105000", "sellingGeneralAndAdministrative": "1587000", "netIncomeFromContinuingOperations": "-37744000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1123734000", "longTermDebt": "729372000", "shortTermDebt": "321812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "111625000", "reportedCurrency": "USD", "retainedEarnings": "-2089260000", "totalLiabilities": "1119051000", "otherCurrentAssets": "50084000", "totalCurrentAssets": "965803000", "currentLongTermDebt": "321812000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "864626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157931000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1062580000", "totalShareholderEquity": "4683000", "capitalLeaseObligations": "11396000", "otherCurrentLiabilities": "17305000", "totalCurrentLiabilities": "339117000", "otherNonCurrentLiabilities": "33804000", "totalNonCurrentLiabilities": "785727000", "cashAndShortTermInvestments": "51093000", "commonStockSharesOutstanding": "1807398", "intangibleAssetsExcludingGoodwill": "111625000", "cashAndCashEquivalentsAtCarryingValue": "51093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31720000", "capitalExpenditures": "1185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12832000", "cashflowFromInvestment": "31115000", "stockBasedCompensation": "1012000", "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": "7105000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 60881000, "cost_of_revenue": 27176000, "gross_profit": 33705000, "ebit": 2220000, "ebitda": 9452000, "pretax_income": -19271000, "tax_provision": -167000, "net_income": -21188000, "net_income_to_common": -21188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63393000, "total_current_assets": 1026683000, "total_assets": 1180709000, "short_term_debt": 270784000, "long_term_debt": 794734000, "total_debt": 1065518000, "total_liabilities": 1137567000, "total_equity": 43142000, "shares_outstanding": 1800486, "goodwill_and_intangibles": 118381000 }, "cash_flow": { "operating_cash_flow": -66301000, "capital_expenditure": 282000, "free_cash_flow": -66019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197275, "ticker_id": 8854, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2220000", "ebitda": "9452000", "netIncome": "-21188000", "grossProfit": "33705000", "depreciation": "None", "totalRevenue": "60881000", "costOfRevenue": "27176000", "interestIncome": "51862000", "incomeBeforeTax": "-19271000", "interestExpense": "16530000", "operatingIncome": "28181000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-167000", "reportedCurrency": "USD", "netInterestIncome": "-1549000", "nonInterestIncome": "None", "operatingExpenses": "5524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7232000", "sellingGeneralAndAdministrative": "5524000", "netIncomeFromContinuingOperations": "-19104000" }, "balance": { "goodwill": "None", "inventory": "-67742000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1180709000", "longTermDebt": "794734000", "shortTermDebt": "270784000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "118381000", "reportedCurrency": "USD", "retainedEarnings": "-2049517000", "totalLiabilities": "1137567000", "otherCurrentAssets": "67742000", "totalCurrentAssets": "1026683000", "currentLongTermDebt": "270784000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "895548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154026000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077105000", "totalShareholderEquity": "43142000", "capitalLeaseObligations": "11587000", "otherCurrentLiabilities": "8881000", "totalCurrentLiabilities": "270784000", "otherNonCurrentLiabilities": "37339000", "totalNonCurrentLiabilities": "866783000", "cashAndShortTermInvestments": "63393000", "commonStockSharesOutstanding": "1800486", "intangibleAssetsExcludingGoodwill": "118381000", "cashAndCashEquivalentsAtCarryingValue": "63393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19105000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-66301000", "capitalExpenditures": "282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1612000", "cashflowFromInvestment": "35781000", "stockBasedCompensation": "2613000", "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": "7232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60881000, "cost_of_revenue": 27176000, "gross_profit": 33705000, "research_and_development": null, "selling_general_admin": 5524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2220000, "depreciation_amortisation": 7232000, "ebitda": 9452000, "interest_expense": 16530000, "interest_income": null, "other_non_operating": null, "pretax_income": -19271000, "tax_provision": -167000, "effective_tax_rate": null, "net_income": -21188000, "net_income_continuing_ops": -19104000, "net_income_to_common": -21188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63393000, "short_term_investments": null, "net_receivables": 895548000, "inventory": -67742000, "other_current_assets": null, "total_current_assets": 1026683000, "net_ppe": null, "goodwill": null, "intangible_assets": 118381000, "goodwill_and_intangibles": 118381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154026000, "total_assets": 1180709000, "short_term_debt": 270784000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 270784000, "long_term_debt": 794734000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 866783000, "total_liabilities": 1137567000, "total_debt": 1065518000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2049517000, "total_equity": 43142000, "shares_outstanding": 1800486, "operating_cash_flow": -66301000, "stock_based_compensation": 2613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 282000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1612000, "free_cash_flow": -66019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2220000", "ebitda": "9452000", "netIncome": "-21188000", "grossProfit": "33705000", "depreciation": "None", "totalRevenue": "60881000", "costOfRevenue": "27176000", "interestIncome": "51862000", "incomeBeforeTax": "-19271000", "interestExpense": "16530000", "operatingIncome": "28181000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-167000", "reportedCurrency": "USD", "netInterestIncome": "-1549000", "nonInterestIncome": "None", "operatingExpenses": "5524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7232000", "sellingGeneralAndAdministrative": "5524000", "netIncomeFromContinuingOperations": "-19104000" }, "balance": { "goodwill": "None", "inventory": "-67742000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1180709000", "longTermDebt": "794734000", "shortTermDebt": "270784000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "118381000", "reportedCurrency": "USD", "retainedEarnings": "-2049517000", "totalLiabilities": "1137567000", "otherCurrentAssets": "67742000", "totalCurrentAssets": "1026683000", "currentLongTermDebt": "270784000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "895548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154026000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077105000", "totalShareholderEquity": "43142000", "capitalLeaseObligations": "11587000", "otherCurrentLiabilities": "8881000", "totalCurrentLiabilities": "270784000", "otherNonCurrentLiabilities": "37339000", "totalNonCurrentLiabilities": "866783000", "cashAndShortTermInvestments": "63393000", "commonStockSharesOutstanding": "1800486", "intangibleAssetsExcludingGoodwill": "118381000", "cashAndCashEquivalentsAtCarryingValue": "63393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19105000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-66301000", "capitalExpenditures": "282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1612000", "cashflowFromInvestment": "35781000", "stockBasedCompensation": "2613000", "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": "7232000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 49217000, "cost_of_revenue": 24110000, "gross_profit": 25107000, "ebit": -21303000, "ebitda": -13677000, "pretax_income": -44240000, "tax_provision": 436000, "net_income": -67617000, "net_income_to_common": -67617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90990000, "total_current_assets": 1058657999, "total_assets": 1222267000, "short_term_debt": 516275999, "long_term_debt": 548142000, "total_debt": 1064417999, "total_liabilities": 1160780000, "total_equity": 61487000, "shares_outstanding": 1794303, "goodwill_and_intangibles": 125136000 }, "cash_flow": { "operating_cash_flow": 23124000, "capital_expenditure": 644000, "free_cash_flow": 23768000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197276, "ticker_id": 8854, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21303000", "ebitda": "-13677000", "netIncome": "-67617000", "grossProfit": "25107000", "depreciation": "None", "totalRevenue": "49217000", "costOfRevenue": "24110000", "interestIncome": "51077000", "incomeBeforeTax": "-44240000", "interestExpense": "15731000", "operatingIncome": "17142000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "436000", "reportedCurrency": "USD", "netInterestIncome": "35346000", "nonInterestIncome": "None", "operatingExpenses": "7965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7626000", "sellingGeneralAndAdministrative": "7965000", "netIncomeFromContinuingOperations": "-44676000" }, "balance": { "goodwill": "None", "inventory": "-78058000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1222267000", "longTermDebt": "548142000", "shortTermDebt": "516275999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "125136000", "reportedCurrency": "USD", "retainedEarnings": "-2028329000", "totalLiabilities": "1160780000", "otherCurrentAssets": "78057999", "totalCurrentAssets": "1058657999", "currentLongTermDebt": "516276000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "889610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163609000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1074226999", "totalShareholderEquity": "61487000", "capitalLeaseObligations": "9809000", "otherCurrentLiabilities": "37583000", "totalCurrentLiabilities": "553859000", "otherNonCurrentLiabilities": "45844000", "totalNonCurrentLiabilities": "606921000", "cashAndShortTermInvestments": "90990000", "commonStockSharesOutstanding": "1794303", "intangibleAssetsExcludingGoodwill": "125136000", "cashAndCashEquivalentsAtCarryingValue": "90990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44676000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23124000", "capitalExpenditures": "644000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132508000", "cashflowFromInvestment": "41071000", "stockBasedCompensation": "1324000", "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": "7626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49217000, "cost_of_revenue": 24110000, "gross_profit": 25107000, "research_and_development": null, "selling_general_admin": 7965000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21303000, "depreciation_amortisation": 7626000, "ebitda": -13677000, "interest_expense": 15731000, "interest_income": null, "other_non_operating": null, "pretax_income": -44240000, "tax_provision": 436000, "effective_tax_rate": null, "net_income": -67617000, "net_income_continuing_ops": -44676000, "net_income_to_common": -67617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90990000, "short_term_investments": null, "net_receivables": 889610000, "inventory": -78058000, "other_current_assets": null, "total_current_assets": 1058657999, "net_ppe": null, "goodwill": null, "intangible_assets": 125136000, "goodwill_and_intangibles": 125136000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 163609000, "total_assets": 1222267000, "short_term_debt": 516275999, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 553859000, "long_term_debt": 548142000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 606921000, "total_liabilities": 1160780000, "total_debt": 1064417999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2028329000, "total_equity": 61487000, "shares_outstanding": 1794303, "operating_cash_flow": 23124000, "stock_based_compensation": 1324000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 644000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 41071000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132508000, "free_cash_flow": 23768000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21303000", "ebitda": "-13677000", "netIncome": "-67617000", "grossProfit": "25107000", "depreciation": "None", "totalRevenue": "49217000", "costOfRevenue": "24110000", "interestIncome": "51077000", "incomeBeforeTax": "-44240000", "interestExpense": "15731000", "operatingIncome": "17142000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "436000", "reportedCurrency": "USD", "netInterestIncome": "35346000", "nonInterestIncome": "None", "operatingExpenses": "7965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7626000", "sellingGeneralAndAdministrative": "7965000", "netIncomeFromContinuingOperations": "-44676000" }, "balance": { "goodwill": "None", "inventory": "-78058000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1222267000", "longTermDebt": "548142000", "shortTermDebt": "516275999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "125136000", "reportedCurrency": "USD", "retainedEarnings": "-2028329000", "totalLiabilities": "1160780000", "otherCurrentAssets": "78057999", "totalCurrentAssets": "1058657999", "currentLongTermDebt": "516276000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "889610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163609000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1074226999", "totalShareholderEquity": "61487000", "capitalLeaseObligations": "9809000", "otherCurrentLiabilities": "37583000", "totalCurrentLiabilities": "553859000", "otherNonCurrentLiabilities": "45844000", "totalNonCurrentLiabilities": "606921000", "cashAndShortTermInvestments": "90990000", "commonStockSharesOutstanding": "1794303", "intangibleAssetsExcludingGoodwill": "125136000", "cashAndCashEquivalentsAtCarryingValue": "90990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44676000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23124000", "capitalExpenditures": "644000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132508000", "cashflowFromInvestment": "41071000", "stockBasedCompensation": "1324000", "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": "7626000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 235924000, "cost_of_revenue": 206877000, "gross_profit": 29047000, "ebit": -59408000, "ebitda": -48353000, "pretax_income": -141624000, "tax_provision": -303000, "net_income": -141321000, "net_income_to_common": -141321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135585000, "total_current_assets": 952639000, "total_assets": 1475422000, "short_term_debt": 753593000, "long_term_debt": 454173000, "total_debt": 1207766000, "total_liabilities": 1353271000, "total_equity": 122151000, "shares_outstanding": 1755387, "goodwill_and_intangibles": 131892000 }, "cash_flow": { "operating_cash_flow": -108053000, "capital_expenditure": 3252000, "free_cash_flow": -104801000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197277, "ticker_id": 8854, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59408000", "ebitda": "-48353000", "netIncome": "-141321000", "grossProfit": "29047000", "depreciation": "None", "totalRevenue": "235924000", "costOfRevenue": "206877000", "interestIncome": "4789000", "incomeBeforeTax": "-141624000", "interestExpense": "14530000", "operatingIncome": "-106851000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-303000", "reportedCurrency": "USD", "netInterestIncome": "-9741000", "nonInterestIncome": "None", "operatingExpenses": "135898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11055000", "sellingGeneralAndAdministrative": "68962000", "netIncomeFromContinuingOperations": "-141321000" }, "balance": { "goodwill": "None", "inventory": "163250000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1475422000", "longTermDebt": "454173000", "shortTermDebt": "753593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "131892000", "reportedCurrency": "USD", "retainedEarnings": "-1960712000", "totalLiabilities": "1353271000", "otherCurrentAssets": "124133000", "totalCurrentAssets": "952639000", "currentLongTermDebt": "744856000", "longTermInvestments": "None", "shortTermInvestments": "4485000", "currentNetReceivables": "525186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "522783000", "currentAccountsPayable": "2142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1232949000", "totalShareholderEquity": "122151000", "capitalLeaseObligations": "33920000", "otherCurrentLiabilities": "82648000", "totalCurrentLiabilities": "856806000", "otherNonCurrentLiabilities": "17109000", "totalNonCurrentLiabilities": "688485000", "cashAndShortTermInvestments": "135585000", "commonStockSharesOutstanding": "1755387", "intangibleAssetsExcludingGoodwill": "131892000", "cashAndCashEquivalentsAtCarryingValue": "135585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141321000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "63919000", "operatingCashflow": "-108053000", "capitalExpenditures": "3252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7918000", "cashflowFromInvestment": "35711000", "stockBasedCompensation": "2803000", "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": "11055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235924000, "cost_of_revenue": 206877000, "gross_profit": 29047000, "research_and_development": null, "selling_general_admin": 68962000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59408000, "depreciation_amortisation": 11055000, "ebitda": -48353000, "interest_expense": 14530000, "interest_income": null, "other_non_operating": null, "pretax_income": -141624000, "tax_provision": -303000, "effective_tax_rate": null, "net_income": -141321000, "net_income_continuing_ops": -141321000, "net_income_to_common": -141321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135585000, "short_term_investments": 4485000, "net_receivables": 525186000, "inventory": 163250000, "other_current_assets": null, "total_current_assets": 952639000, "net_ppe": null, "goodwill": null, "intangible_assets": 131892000, "goodwill_and_intangibles": 131892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 522783000, "total_assets": 1475422000, "short_term_debt": 753593000, "accounts_payable": 2142000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 856806000, "long_term_debt": 454173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 688485000, "total_liabilities": 1353271000, "total_debt": 1207766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1960712000, "total_equity": 122151000, "shares_outstanding": 1755387, "operating_cash_flow": -108053000, "stock_based_compensation": 2803000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7918000, "free_cash_flow": -104801000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59408000", "ebitda": "-48353000", "netIncome": "-141321000", "grossProfit": "29047000", "depreciation": "None", "totalRevenue": "235924000", "costOfRevenue": "206877000", "interestIncome": "4789000", "incomeBeforeTax": "-141624000", "interestExpense": "14530000", "operatingIncome": "-106851000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-303000", "reportedCurrency": "USD", "netInterestIncome": "-9741000", "nonInterestIncome": "None", "operatingExpenses": "135898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11055000", "sellingGeneralAndAdministrative": "68962000", "netIncomeFromContinuingOperations": "-141321000" }, "balance": { "goodwill": "None", "inventory": "163250000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1475422000", "longTermDebt": "454173000", "shortTermDebt": "753593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "131892000", "reportedCurrency": "USD", "retainedEarnings": "-1960712000", "totalLiabilities": "1353271000", "otherCurrentAssets": "124133000", "totalCurrentAssets": "952639000", "currentLongTermDebt": "744856000", "longTermInvestments": "None", "shortTermInvestments": "4485000", "currentNetReceivables": "525186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "522783000", "currentAccountsPayable": "2142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1232949000", "totalShareholderEquity": "122151000", "capitalLeaseObligations": "33920000", "otherCurrentLiabilities": "82648000", "totalCurrentLiabilities": "856806000", "otherNonCurrentLiabilities": "17109000", "totalNonCurrentLiabilities": "688485000", "cashAndShortTermInvestments": "135585000", "commonStockSharesOutstanding": "1755387", "intangibleAssetsExcludingGoodwill": "131892000", "cashAndCashEquivalentsAtCarryingValue": "135585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141321000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "63919000", "operatingCashflow": "-108053000", "capitalExpenditures": "3252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7918000", "cashflowFromInvestment": "35711000", "stockBasedCompensation": "2803000", "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": "11055000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 235634000, "cost_of_revenue": 187540000, "gross_profit": 48094000, "ebit": -70539000, "ebitda": -58691000, "pretax_income": -82597000, "tax_provision": 260000, "net_income": -82857000, "net_income_to_common": -82857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208562000, "total_current_assets": 1013690000, "total_assets": 1646711000, "short_term_debt": 713695000, "long_term_debt": 521353000, "total_debt": 1235048000, "total_liabilities": 1388441000, "total_equity": 258270000, "shares_outstanding": 1746154, "goodwill_and_intangibles": 138644000 }, "cash_flow": { "operating_cash_flow": -193506000, "capital_expenditure": 677000, "free_cash_flow": -192829000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197279, "ticker_id": 8854, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-70539000", "ebitda": "-58691000", "netIncome": "-82857000", "grossProfit": "48094000", "depreciation": "None", "totalRevenue": "235634000", "costOfRevenue": "187540000", "interestIncome": "5506000", "incomeBeforeTax": "-82597000", "interestExpense": "12058000", "operatingIncome": "-42502000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "260000", "reportedCurrency": "USD", "netInterestIncome": "-6552000", "nonInterestIncome": "None", "operatingExpenses": "90596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11848000", "sellingGeneralAndAdministrative": "66157000", "netIncomeFromContinuingOperations": "-82857000" }, "balance": { "goodwill": "None", "inventory": "240676000", "commonStock": "135000", "currentDebt": "None", "investments": "None", "totalAssets": "1646711000", "longTermDebt": "521353000", "shortTermDebt": "713695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "138644000", "reportedCurrency": "USD", "retainedEarnings": "-1824911000", "totalLiabilities": "1388441000", "otherCurrentAssets": "137406000", "totalCurrentAssets": "1013690000", "currentLongTermDebt": "704184000", "longTermInvestments": "None", "shortTermInvestments": "5287000", "currentNetReceivables": "421759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633021000", "currentAccountsPayable": "27280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1261986000", "totalShareholderEquity": "258270000", "capitalLeaseObligations": "36449000", "otherCurrentLiabilities": "64870000", "totalCurrentLiabilities": "823181000", "otherNonCurrentLiabilities": "16969000", "totalNonCurrentLiabilities": "565260000", "cashAndShortTermInvestments": "208562000", "commonStockSharesOutstanding": "1746154", "intangibleAssetsExcludingGoodwill": "138644000", "cashAndCashEquivalentsAtCarryingValue": "208562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-27749000", "operatingCashflow": "-193506000", "capitalExpenditures": "677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135606000", "cashflowFromInvestment": "42748000", "stockBasedCompensation": "1778000", "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": "7298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235634000, "cost_of_revenue": 187540000, "gross_profit": 48094000, "research_and_development": null, "selling_general_admin": 66157000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -70539000, "depreciation_amortisation": 11848000, "ebitda": -58691000, "interest_expense": 12058000, "interest_income": null, "other_non_operating": null, "pretax_income": -82597000, "tax_provision": 260000, "effective_tax_rate": null, "net_income": -82857000, "net_income_continuing_ops": -82857000, "net_income_to_common": -82857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208562000, "short_term_investments": 5287000, "net_receivables": 421759000, "inventory": 240676000, "other_current_assets": null, "total_current_assets": 1013690000, "net_ppe": null, "goodwill": null, "intangible_assets": 138644000, "goodwill_and_intangibles": 138644000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 633021000, "total_assets": 1646711000, "short_term_debt": 713695000, "accounts_payable": 27280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 823181000, "long_term_debt": 521353000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565260000, "total_liabilities": 1388441000, "total_debt": 1235048000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1824911000, "total_equity": 258270000, "shares_outstanding": 1746154, "operating_cash_flow": -193506000, "stock_based_compensation": 1778000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 42748000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 135606000, "free_cash_flow": -192829000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-70539000", "ebitda": "-58691000", "netIncome": "-82857000", "grossProfit": "48094000", "depreciation": "None", "totalRevenue": "235634000", "costOfRevenue": "187540000", "interestIncome": "5506000", "incomeBeforeTax": "-82597000", "interestExpense": "12058000", "operatingIncome": "-42502000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "260000", "reportedCurrency": "USD", "netInterestIncome": "-6552000", "nonInterestIncome": "None", "operatingExpenses": "90596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11848000", "sellingGeneralAndAdministrative": "66157000", "netIncomeFromContinuingOperations": "-82857000" }, "balance": { "goodwill": "None", "inventory": "240676000", "commonStock": "135000", "currentDebt": "None", "investments": "None", "totalAssets": "1646711000", "longTermDebt": "521353000", "shortTermDebt": "713695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "138644000", "reportedCurrency": "USD", "retainedEarnings": "-1824911000", "totalLiabilities": "1388441000", "otherCurrentAssets": "137406000", "totalCurrentAssets": "1013690000", "currentLongTermDebt": "704184000", "longTermInvestments": "None", "shortTermInvestments": "5287000", "currentNetReceivables": "421759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633021000", "currentAccountsPayable": "27280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1261986000", "totalShareholderEquity": "258270000", "capitalLeaseObligations": "36449000", "otherCurrentLiabilities": "64870000", "totalCurrentLiabilities": "823181000", "otherNonCurrentLiabilities": "16969000", "totalNonCurrentLiabilities": "565260000", "cashAndShortTermInvestments": "208562000", "commonStockSharesOutstanding": "1746154", "intangibleAssetsExcludingGoodwill": "138644000", "cashAndCashEquivalentsAtCarryingValue": "208562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-27749000", "operatingCashflow": "-193506000", "capitalExpenditures": "677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135606000", "cashflowFromInvestment": "42748000", "stockBasedCompensation": "1778000", "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": "7298000", "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": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "income_statement": { "revenue": 53521000, "cost_of_revenue": 9639000, "gross_profit": 43882000, "ebit": -5653000, "ebitda": 1545000, "pretax_income": -7180000, "tax_provision": 286000, "net_income": -66039000, "net_income_to_common": -66039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237925000, "total_current_assets": 889573000, "total_assets": 1591869000, "short_term_debt": 551082000, "long_term_debt": 544931000, "total_debt": 1096013000, "total_liabilities": 1253633000, "total_equity": 338236000, "shares_outstanding": 1739336, "goodwill_and_intangibles": 145399000 }, "cash_flow": { "operating_cash_flow": -147104000, "capital_expenditure": 435000, "free_cash_flow": -146669000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197280, "ticker_id": 8854, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:16:47.775515+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5653000", "ebitda": "1545000", "netIncome": "-66039000", "grossProfit": "43882000", "depreciation": "None", "totalRevenue": "53521000", "costOfRevenue": "9639000", "interestIncome": "4921000", "incomeBeforeTax": "-7180000", "interestExpense": "8938000", "operatingIncome": "-52611000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "286000", "reportedCurrency": "USD", "netInterestIncome": "-4017000", "nonInterestIncome": "None", "operatingExpenses": "96493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4384000", "costofGoodsAndServicesSold": "9639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7198000", "sellingGeneralAndAdministrative": "23785000", "netIncomeFromContinuingOperations": "-66318000" }, "balance": { "goodwill": "None", "inventory": "208871000", "commonStock": "135000", "currentDebt": "None", "investments": "None", "totalAssets": "1591869000", "longTermDebt": "544931000", "shortTermDebt": "551082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "145399000", "reportedCurrency": "USD", "retainedEarnings": "-1742054000", "totalLiabilities": "1253633000", "otherCurrentAssets": "123527000", "totalCurrentAssets": "889573000", "currentLongTermDebt": "541815000", "longTermInvestments": "None", "shortTermInvestments": "6553000", "currentNetReceivables": "312697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "702296000", "currentAccountsPayable": "29345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50689000", "shortLongTermDebtTotal": "1119942000", "totalShareholderEquity": "338236000", "capitalLeaseObligations": "33196000", "otherCurrentLiabilities": "65205000", "totalCurrentLiabilities": "667363000", "otherNonCurrentLiabilities": "17410000", "totalNonCurrentLiabilities": "586270000", "cashAndShortTermInvestments": "237925000", "commonStockSharesOutstanding": "1739336", "intangibleAssetsExcludingGoodwill": "145399000", "cashAndCashEquivalentsAtCarryingValue": "237925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8607000", "operatingCashflow": "-147104000", "capitalExpenditures": "435000", "changeInReceivables": "-439000", "changeInExchangeRate": "None", "cashflowFromFinancing": "14751000", "cashflowFromInvestment": "47876000", "stockBasedCompensation": "1669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84477000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53521000, "cost_of_revenue": 9639000, "gross_profit": 43882000, "research_and_development": null, "selling_general_admin": 23785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5653000, "depreciation_amortisation": 7198000, "ebitda": 1545000, "interest_expense": 8938000, "interest_income": null, "other_non_operating": null, "pretax_income": -7180000, "tax_provision": 286000, "effective_tax_rate": null, "net_income": -66039000, "net_income_continuing_ops": -66318000, "net_income_to_common": -66039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237925000, "short_term_investments": 6553000, "net_receivables": 312697000, "inventory": 208871000, "other_current_assets": null, "total_current_assets": 889573000, "net_ppe": null, "goodwill": null, "intangible_assets": 145399000, "goodwill_and_intangibles": 145399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 702296000, "total_assets": 1591869000, "short_term_debt": 551082000, "accounts_payable": 29345000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 667363000, "long_term_debt": 544931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 586270000, "total_liabilities": 1253633000, "total_debt": 1096013000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1742054000, "total_equity": 338236000, "shares_outstanding": 1739336, "operating_cash_flow": -147104000, "stock_based_compensation": 1669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 47876000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14751000, "free_cash_flow": -146669000, "net_change_in_cash": -84477000 }, "raw_data": { "income": { "ebit": "-5653000", "ebitda": "1545000", "netIncome": "-66039000", "grossProfit": "43882000", "depreciation": "None", "totalRevenue": "53521000", "costOfRevenue": "9639000", "interestIncome": "4921000", "incomeBeforeTax": "-7180000", "interestExpense": "8938000", "operatingIncome": "-52611000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "286000", "reportedCurrency": "USD", "netInterestIncome": "-4017000", "nonInterestIncome": "None", "operatingExpenses": "96493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4384000", "costofGoodsAndServicesSold": "9639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7198000", "sellingGeneralAndAdministrative": "23785000", "netIncomeFromContinuingOperations": "-66318000" }, "balance": { "goodwill": "None", "inventory": "208871000", "commonStock": "135000", "currentDebt": "None", "investments": "None", "totalAssets": "1591869000", "longTermDebt": "544931000", "shortTermDebt": "551082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "145399000", "reportedCurrency": "USD", "retainedEarnings": "-1742054000", "totalLiabilities": "1253633000", "otherCurrentAssets": "123527000", "totalCurrentAssets": "889573000", "currentLongTermDebt": "541815000", "longTermInvestments": "None", "shortTermInvestments": "6553000", "currentNetReceivables": "312697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "702296000", "currentAccountsPayable": "29345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50689000", "shortLongTermDebtTotal": "1119942000", "totalShareholderEquity": "338236000", "capitalLeaseObligations": "33196000", "otherCurrentLiabilities": "65205000", "totalCurrentLiabilities": "667363000", "otherNonCurrentLiabilities": "17410000", "totalNonCurrentLiabilities": "586270000", "cashAndShortTermInvestments": "237925000", "commonStockSharesOutstanding": "1739336", "intangibleAssetsExcludingGoodwill": "145399000", "cashAndCashEquivalentsAtCarryingValue": "237925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8607000", "operatingCashflow": "-147104000", "capitalExpenditures": "435000", "changeInReceivables": "-439000", "changeInExchangeRate": "None", "cashflowFromFinancing": "14751000", "cashflowFromInvestment": "47876000", "stockBasedCompensation": "1669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84477000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }