{ "ticker": { "uuid": "9e7b1869-bd0f-405e-9478-edd22aeafa4f", "symbol": "NCSM", "name": "NCS Multistage Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/9e7b1869-bd0f-405e-9478-edd22aeafa4f/", "api_url": "https://sharemaestro.com/factors/api/tickers/9e7b1869-bd0f-405e-9478-edd22aeafa4f/" }, "ticker_metadata": { "id": 7295, "uuid": "9e7b1869-bd0f-405e-9478-edd22aeafa4f", "symbol": "NCSM", "name": "NCS Multistage Holdings Inc", "asset_type": "equity", "market_cap": 117447000, "stock_exchange_id": 2, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "NCS Multistage Holdings, Inc. provides engineering products and support services for oil and natural gas well completions and field development strategies in the United States, Canada, and internationally. The company is headquartered in Houston, Texas.", "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": "9e7b1869-bd0f-405e-9478-edd22aeafa4f", "symbol": "NCSM", "name": "NCS Multistage Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/9e7b1869-bd0f-405e-9478-edd22aeafa4f/", "api_url": "https://sharemaestro.com/factors/api/tickers/9e7b1869-bd0f-405e-9478-edd22aeafa4f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.91, "value": 0.96, "quality": 0.3, "momentum": 0.85, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 52, "market_cap": 136708000, "pe_ratio": 7.0756, "earnings_yield": 0.1413, "ebitda_to_ev": 0.1786, "shareholder_yield": 0, "roe": 0.1548, "piotroski_f_score": 5, "momentum_12_1": 0.319, "volatility_252d": 0.8076 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:17.408133+00:00", "batch_id": "" }, "size": { "price_close": 52, "market_cap": 136708000, "market_cap_usd": 136708000, "enterprise_value": 106075000, "shares_outstanding": 2629000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.0756, "pb_ratio": 1.0951, "ptbv_ratio": 1.3304, "ps_ratio": 0.7612, "pcf_ratio": 5.4465, "pfcf_ratio": 5.1609, "ev_ebitda": 5.5991, "ev_ebit": 8.2639, "ev_sales": 0.5906, "ev_fcf": 4.0045, "earnings_yield": 0.1413, "fcf_yield": 0.2497, "price_to_sales": 0.7612, "price_to_book": 1.0951, "price_to_cashflow": 5.4465, "ebitda_to_ev": 0.1786, "sales_yield": 1.6932 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3674, "operating_margin": 0.0715, "net_margin": 0.1076, "ebitda_margin": 0.1055, "fcf_margin": 0.1475, "roe": 0.1548, "roa": 0.1107, "roic": 0.1022, "roc_greenblatt": null, "asset_turnover": 1.0288, "cash_conversion": 1.371, "accruals_ratio": -0.0331, "sbc_to_revenue": 0.0333, "piotroski_f_score": 5, "altman_z_score": 2.7004, "earnings_stability_5y": 1.5222, "revenue_stability_5y": 0.2265, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3779, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2466, "net_debt_to_ebitda": -1.6169, "debt_to_assets": 0.0219, "interest_coverage": 28.211, "current_ratio": 5.3475, "quick_ratio": 3.4835, "net_debt": -30633000, "local_beta": 0.0022, "volatility_252d": 0.8076, "volatility_60d": 1.9888, "max_drawdown_12m": -0.4876, "risk_adjusted_momentum": 0.3949 }, "growth": { "revenue_growth_1y": 0.0646, "revenue_growth_3y_cagr": 0.0588, "revenue_growth_5y_cagr": 0.1154, "eps_growth_1y": 1.2521, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.828, "book_value_growth_1y": 0.2047, "revenue_growth": 0.0646, "earnings_growth": 1.2521 }, "momentum": { "price_return_1m": 0.2884, "price_return_3m": 0.0755, "price_return_6m": 0.3238, "price_return_9m": 0.194, "price_return_12m": 0.6993, "price_return_12m_ex1m": 0.319, "momentum_6m": 0.3238, "momentum_12m": 0.6993, "momentum_12_1": 0.319, "distance_from_52w_high": -0.3399, "distance_from_52w_low": 0.7485, "relative_strength": 0.5414 }, "raw_ttm": { "revenue_ttm": 179606000, "gross_profit_ttm": 65980000, "ebit_ttm": 12836000, "ebitda_ttm": 18945000, "net_income_ttm": 19321000, "eps_diluted_ttm": 7.3492, "operating_cash_flow_ttm": 25100000, "capital_expenditure_ttm": 1389000, "fcf_ttm": 26489000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 455000, "cash_and_equivalents": 34458000, "total_current_assets": 116992000, "total_current_liabilities": 21878000, "net_ppe": null, "total_assets": 174583000, "total_debt": 3825000, "total_equity": 124833000, "net_working_capital": 64481000, "book_value_per_share": 47.4831, "retained_earnings": -235647000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 102760000, "tangible_book_per_share": 39.0871 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 11, "rank_pb": 25, "rank_ptbv": 26, "rank_ps": 22, "rank_pcf": 19, "rank_ev_ebitda": 14, "rank_ev_ebit": 35, "rank_earnings_yield": 11, "rank_fcf_yield": 12, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 27, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 61, "rank_fcf_margin": 60, "rank_piotroski": 67, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 18 }, "composites": { "value_composite": 4, "quality_composite": 70, "momentum_composite": 15, "growth_composite": 17, "yield_composite": 98, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 9, "quality_value_composite": 0.5367, "os_score": 0.91, "value_percentile": 0.96, "quality_percentile": 0.3, "momentum_percentile": 0.85, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 9, "all_cap_buyback_rank": 75, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2021, "ticker_id": 7295, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:17.408133+00:00", "batch_id": "", "os_score_delta": null, "price_close": 52, "market_cap": 136708000, "market_cap_usd": 136708000, "enterprise_value": 106075000, "shares_outstanding": 2629000, "fx_rate_to_usd": null, "pe_ratio": 7.0756172, "pb_ratio": 1.09512709, "ptbv_ratio": 1.33036201, "ps_ratio": 0.76115497, "pcf_ratio": 5.44653386, "pfcf_ratio": 5.16093473, "ev_ebitda": 5.59910267, "ev_ebit": 8.26386725, "ev_sales": 0.59059831, "ev_fcf": 4.00449243, "earnings_yield": 0.14133043, "fcf_yield": 0.24971954, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36735967, "operating_margin": 0.07146755, "net_margin": 0.10757436, "ebitda_margin": 0.10548089, "fcf_margin": 0.14748394, "roe": 0.15477478, "roa": 0.11066942, "roic": 0.10219745, "roc_greenblatt": null, "asset_turnover": 1.02877142, "cash_conversion": 1.37099529, "accruals_ratio": -0.03310173, "sbc_to_revenue": 0.03333408, "debt_to_equity": 0.24656141, "net_debt_to_ebitda": -1.61694378, "debt_to_assets": 0.02190935, "interest_coverage": 28.21098901, "current_ratio": 5.34747235, "quick_ratio": 3.48349941, "net_debt": -30633000, "revenue_growth_1y": 0.06462206, "revenue_growth_3y_cagr": 0.05879735, "revenue_growth_5y_cagr": 0.11544819, "eps_growth_1y": 1.25212729, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.82796218, "book_value_growth_1y": 0.20465984, "piotroski_f_score": 5, "altman_z_score": 2.70044901, "earnings_stability_5y": 1.522178, "revenue_stability_5y": 0.226452, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.28840436, "price_return_3m": 0.07549121, "price_return_6m": 0.32382892, "price_return_9m": 0.19402985, "price_return_12m": 0.69934641, "price_return_12m_ex1m": 0.31895425, "distance_from_52w_high": -0.3398502, "distance_from_52w_low": 0.74848689, "relative_strength": 0.54140535, "local_beta": 0.0022, "volatility_252d": 0.80764, "volatility_60d": 1.98884, "max_drawdown_12m": -0.48762219, "revenue_ttm": 179606000, "gross_profit_ttm": 65980000, "ebit_ttm": 12836000, "ebitda_ttm": 18945000, "net_income_ttm": 19321000, "eps_diluted_ttm": 7.3491822, "operating_cash_flow_ttm": 25100000, "capital_expenditure_ttm": 1389000, "fcf_ttm": 26489000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 455000, "cash_and_equivalents": 34458000, "total_current_assets": 116992000, "total_current_liabilities": 21878000, "net_ppe": null, "total_assets": 174583000, "total_debt": 3825000, "total_equity": 124833000, "net_working_capital": 64481000, "book_value_per_share": 47.48307341, "retained_earnings": -235647000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 102760000, "tangible_book_per_share": 39.08710536, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 11, "rank_pb": 25, "rank_ptbv": 26, "rank_ps": 22, "rank_pcf": 19, "rank_ev_ebitda": 14, "rank_ev_ebit": 35, "rank_earnings_yield": 11, "rank_fcf_yield": 12, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 27, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 61, "rank_fcf_margin": 60, "rank_piotroski": 67, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 18, "value_composite": 4, "quality_composite": 70, "momentum_composite": 15, "growth_composite": 17, "yield_composite": 98, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 9, "all_cap_buyback_rank": 75, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 52, "os": 0.91, "value": 0.96, "quality": 0.3, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 7.0756, "earnings_yield": 0.1413, "shareholder_yield": 0, "roe": 0.1548, "momentum_12_1": 0.319, "complete_fields": { "id": 2021, "ticker_id": 7295, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:17.408133+00:00", "batch_id": "", "os_score_delta": null, "price_close": 52, "market_cap": 136708000, "market_cap_usd": 136708000, "enterprise_value": 106075000, "shares_outstanding": 2629000, "fx_rate_to_usd": null, "pe_ratio": 7.0756172, "pb_ratio": 1.09512709, "ptbv_ratio": 1.33036201, "ps_ratio": 0.76115497, "pcf_ratio": 5.44653386, "pfcf_ratio": 5.16093473, "ev_ebitda": 5.59910267, "ev_ebit": 8.26386725, "ev_sales": 0.59059831, "ev_fcf": 4.00449243, "earnings_yield": 0.14133043, "fcf_yield": 0.24971954, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36735967, "operating_margin": 0.07146755, "net_margin": 0.10757436, "ebitda_margin": 0.10548089, "fcf_margin": 0.14748394, "roe": 0.15477478, "roa": 0.11066942, "roic": 0.10219745, "roc_greenblatt": null, "asset_turnover": 1.02877142, "cash_conversion": 1.37099529, "accruals_ratio": -0.03310173, "sbc_to_revenue": 0.03333408, "debt_to_equity": 0.24656141, "net_debt_to_ebitda": -1.61694378, "debt_to_assets": 0.02190935, "interest_coverage": 28.21098901, "current_ratio": 5.34747235, "quick_ratio": 3.48349941, "net_debt": -30633000, "revenue_growth_1y": 0.06462206, "revenue_growth_3y_cagr": 0.05879735, "revenue_growth_5y_cagr": 0.11544819, "eps_growth_1y": 1.25212729, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.82796218, "book_value_growth_1y": 0.20465984, "piotroski_f_score": 5, "altman_z_score": 2.70044901, "earnings_stability_5y": 1.522178, "revenue_stability_5y": 0.226452, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.28840436, "price_return_3m": 0.07549121, "price_return_6m": 0.32382892, "price_return_9m": 0.19402985, "price_return_12m": 0.69934641, "price_return_12m_ex1m": 0.31895425, "distance_from_52w_high": -0.3398502, "distance_from_52w_low": 0.74848689, "relative_strength": 0.54140535, "local_beta": 0.0022, "volatility_252d": 0.80764, "volatility_60d": 1.98884, "max_drawdown_12m": -0.48762219, "revenue_ttm": 179606000, "gross_profit_ttm": 65980000, "ebit_ttm": 12836000, "ebitda_ttm": 18945000, "net_income_ttm": 19321000, "eps_diluted_ttm": 7.3491822, "operating_cash_flow_ttm": 25100000, "capital_expenditure_ttm": 1389000, "fcf_ttm": 26489000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 455000, "cash_and_equivalents": 34458000, "total_current_assets": 116992000, "total_current_liabilities": 21878000, "net_ppe": null, "total_assets": 174583000, "total_debt": 3825000, "total_equity": 124833000, "net_working_capital": 64481000, "book_value_per_share": 47.48307341, "retained_earnings": -235647000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 102760000, "tangible_book_per_share": 39.08710536, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 11, "rank_pb": 25, "rank_ptbv": 26, "rank_ps": 22, "rank_pcf": 19, "rank_ev_ebitda": 14, "rank_ev_ebit": 35, "rank_earnings_yield": 11, "rank_fcf_yield": 12, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 27, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 61, "rank_fcf_margin": 60, "rank_piotroski": 67, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 18, "value_composite": 4, "quality_composite": 70, "momentum_composite": 15, "growth_composite": 17, "yield_composite": 98, "svqf_composite": 6, "vc1_composite": 4, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 9, "all_cap_buyback_rank": 75, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 184730000, "cost_of_revenue": 114086000, "gross_profit": 70644000, "ebit": 11799000, "ebitda": 17684000, "pretax_income": 16820000, "tax_provision": -9217000, "net_income": 23748000, "net_income_to_common": 23748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 3972000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2746000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 22175000, "capital_expenditure": 1201000, "free_cash_flow": 23376000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128525, "ticker_id": 7295, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11799000", "ebitda": "17684000", "netIncome": "23748000", "grossProfit": "70644000", "depreciation": "None", "totalRevenue": "184730000", "costOfRevenue": "114086000", "interestIncome": "None", "incomeBeforeTax": "16820000", "interestExpense": "251000", "operatingIncome": "11799000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9217000", "reportedCurrency": "USD", "netInterestIncome": "-251000", "nonInterestIncome": "None", "operatingExpenses": "58845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5885000", "sellingGeneralAndAdministrative": "58845000", "netIncomeFromContinuingOperations": "26037000" }, "balance": { "goodwill": "16387000", "inventory": "39011000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "181199000", "longTermDebt": "None", "shortTermDebt": "3972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5989000", "reportedCurrency": "USD", "retainedEarnings": "-235276000", "totalLiabilities": "38101000", "otherCurrentAssets": "2031000", "totalCurrentAssets": "121918000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59281000", "currentAccountsPayable": "8517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12947000", "totalShareholderEquity": "126239000", "capitalLeaseObligations": "12947000", "otherCurrentLiabilities": "14886000", "totalCurrentLiabilities": "28526000", "otherNonCurrentLiabilities": "202000", "totalNonCurrentLiabilities": "9575000", "cashAndShortTermInvestments": "36725000", "commonStockSharesOutstanding": "2746000", "intangibleAssetsExcludingGoodwill": "5989000", "cashAndCashEquivalentsAtCarryingValue": "36725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2209000", "operatingCashflow": "22175000", "capitalExpenditures": "1201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5303000", "cashflowFromInvestment": "-6293000", "stockBasedCompensation": "6205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 184730000, "cost_of_revenue": 114086000, "gross_profit": 70644000, "research_and_development": 2000000, "selling_general_admin": 58845000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11799000, "depreciation_amortisation": 5885000, "ebitda": 17684000, "interest_expense": 251000, "interest_income": null, "other_non_operating": null, "pretax_income": 16820000, "tax_provision": -9217000, "effective_tax_rate": null, "net_income": 23748000, "net_income_continuing_ops": 26037000, "net_income_to_common": 23748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36725000, "short_term_investments": null, "net_receivables": 44151000, "inventory": 39011000, "other_current_assets": null, "total_current_assets": 121918000, "net_ppe": null, "goodwill": 16387000, "intangible_assets": 5989000, "goodwill_and_intangibles": 22376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59281000, "total_assets": 181199000, "short_term_debt": 3972000, "accounts_payable": 8517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28526000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9575000, "total_liabilities": 38101000, "total_debt": 3972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235276000, "total_equity": 126239000, "shares_outstanding": 2746000, "operating_cash_flow": 22175000, "stock_based_compensation": 6205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1201000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5303000, "free_cash_flow": 23376000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11799000", "ebitda": "17684000", "netIncome": "23748000", "grossProfit": "70644000", "depreciation": "None", "totalRevenue": "184730000", "costOfRevenue": "114086000", "interestIncome": "None", "incomeBeforeTax": "16820000", "interestExpense": "251000", "operatingIncome": "11799000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9217000", "reportedCurrency": "USD", "netInterestIncome": "-251000", "nonInterestIncome": "None", "operatingExpenses": "58845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5885000", "sellingGeneralAndAdministrative": "58845000", "netIncomeFromContinuingOperations": "26037000" }, "balance": { "goodwill": "16387000", "inventory": "39011000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "181199000", "longTermDebt": "None", "shortTermDebt": "3972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5989000", "reportedCurrency": "USD", "retainedEarnings": "-235276000", "totalLiabilities": "38101000", "otherCurrentAssets": "2031000", "totalCurrentAssets": "121918000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59281000", "currentAccountsPayable": "8517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12947000", "totalShareholderEquity": "126239000", "capitalLeaseObligations": "12947000", "otherCurrentLiabilities": "14886000", "totalCurrentLiabilities": "28526000", "otherNonCurrentLiabilities": "202000", "totalNonCurrentLiabilities": "9575000", "cashAndShortTermInvestments": "36725000", "commonStockSharesOutstanding": "2746000", "intangibleAssetsExcludingGoodwill": "5989000", "cashAndCashEquivalentsAtCarryingValue": "36725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2209000", "operatingCashflow": "22175000", "capitalExpenditures": "1201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5303000", "cashflowFromInvestment": "-6293000", "stockBasedCompensation": "6205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5885000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 162557000, "cost_of_revenue": 100412000, "gross_profit": 62145000, "ebit": 8668000, "ebitda": 13984000, "pretax_income": 8254000, "tax_provision": 116000, "net_income": 6593000, "net_income_to_common": 6593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25880000, "total_current_assets": 105570000, "total_assets": 152812000, "short_term_debt": 3743000, "long_term_debt": null, "total_debt": 3743000, "total_liabilities": 36703000, "total_equity": 98839000, "shares_outstanding": 2590000, "goodwill_and_intangibles": 18912000 }, "cash_flow": { "operating_cash_flow": 12725000, "capital_expenditure": 1309000, "free_cash_flow": 14034000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128530, "ticker_id": 7295, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8668000", "ebitda": "13984000", "netIncome": "6593000", "grossProfit": "62145000", "depreciation": "None", "totalRevenue": "162557000", "costOfRevenue": "100412000", "interestIncome": "None", "incomeBeforeTax": "8254000", "interestExpense": "414000", "operatingIncome": "4325000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "116000", "reportedCurrency": "USD", "netInterestIncome": "-414000", "nonInterestIncome": "None", "operatingExpenses": "57820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5316000", "sellingGeneralAndAdministrative": "57820000", "netIncomeFromContinuingOperations": "8138000" }, "balance": { "goodwill": "15222000", "inventory": "40971000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "152812000", "longTermDebt": "None", "shortTermDebt": "3743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3690000", "reportedCurrency": "USD", "retainedEarnings": "-259024000", "totalLiabilities": "36703000", "otherCurrentAssets": "2063000", "totalCurrentAssets": "105570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47242000", "currentAccountsPayable": "8970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14635000", "totalShareholderEquity": "98839000", "capitalLeaseObligations": "14635000", "otherCurrentLiabilities": "11772000", "totalCurrentLiabilities": "25419000", "otherNonCurrentLiabilities": "206000", "totalNonCurrentLiabilities": "11284000", "cashAndShortTermInvestments": "25880000", "commonStockSharesOutstanding": "2590000", "intangibleAssetsExcludingGoodwill": "3690000", "cashAndCashEquivalentsAtCarryingValue": "25880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8138000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2806000", "operatingCashflow": "12725000", "capitalExpenditures": "1309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4269000", "cashflowFromInvestment": "479000", "stockBasedCompensation": "5213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162557000, "cost_of_revenue": 100412000, "gross_profit": 62145000, "research_and_development": 2000000, "selling_general_admin": 57820000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8668000, "depreciation_amortisation": 5316000, "ebitda": 13984000, "interest_expense": 414000, "interest_income": null, "other_non_operating": null, "pretax_income": 8254000, "tax_provision": 116000, "effective_tax_rate": null, "net_income": 6593000, "net_income_continuing_ops": 8138000, "net_income_to_common": 6593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25880000, "short_term_investments": null, "net_receivables": 36656000, "inventory": 40971000, "other_current_assets": null, "total_current_assets": 105570000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 3690000, "goodwill_and_intangibles": 18912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47242000, "total_assets": 152812000, "short_term_debt": 3743000, "accounts_payable": 8970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25419000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11284000, "total_liabilities": 36703000, "total_debt": 3743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259024000, "total_equity": 98839000, "shares_outstanding": 2590000, "operating_cash_flow": 12725000, "stock_based_compensation": 5213000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4269000, "free_cash_flow": 14034000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8668000", "ebitda": "13984000", "netIncome": "6593000", "grossProfit": "62145000", "depreciation": "None", "totalRevenue": "162557000", "costOfRevenue": "100412000", "interestIncome": "None", "incomeBeforeTax": "8254000", "interestExpense": "414000", "operatingIncome": "4325000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "116000", "reportedCurrency": "USD", "netInterestIncome": "-414000", "nonInterestIncome": "None", "operatingExpenses": "57820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5316000", "sellingGeneralAndAdministrative": "57820000", "netIncomeFromContinuingOperations": "8138000" }, "balance": { "goodwill": "15222000", "inventory": "40971000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "152812000", "longTermDebt": "None", "shortTermDebt": "3743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3690000", "reportedCurrency": "USD", "retainedEarnings": "-259024000", "totalLiabilities": "36703000", "otherCurrentAssets": "2063000", "totalCurrentAssets": "105570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47242000", "currentAccountsPayable": "8970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14635000", "totalShareholderEquity": "98839000", "capitalLeaseObligations": "14635000", "otherCurrentLiabilities": "11772000", "totalCurrentLiabilities": "25419000", "otherNonCurrentLiabilities": "206000", "totalNonCurrentLiabilities": "11284000", "cashAndShortTermInvestments": "25880000", "commonStockSharesOutstanding": "2590000", "intangibleAssetsExcludingGoodwill": "3690000", "cashAndCashEquivalentsAtCarryingValue": "25880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8138000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2806000", "operatingCashflow": "12725000", "capitalExpenditures": "1309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4269000", "cashflowFromInvestment": "479000", "stockBasedCompensation": "5213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5316000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 142471000, "cost_of_revenue": 91484000, "gross_profit": 50987000, "ebit": -2757000, "ebitda": 1859000, "pretax_income": -3343000, "tax_provision": -232000, "net_income": -3153000, "net_income_to_common": -3153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16720000, "total_current_assets": 103217000, "total_assets": 152032000, "short_term_debt": 3395000, "long_term_debt": null, "total_debt": 3395000, "total_liabilities": 42639000, "total_equity": 91618000, "shares_outstanding": 2473000, "goodwill_and_intangibles": 19629000 }, "cash_flow": { "operating_cash_flow": 4774000, "capital_expenditure": 2192000, "free_cash_flow": 6966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128535, "ticker_id": 7295, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2757000", "ebitda": "1859000", "netIncome": "-3153000", "grossProfit": "50987000", "depreciation": "None", "totalRevenue": "142471000", "costOfRevenue": "91484000", "interestIncome": "None", "incomeBeforeTax": "-3343000", "interestExpense": "586000", "operatingIncome": "-5531000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-232000", "reportedCurrency": "USD", "netInterestIncome": "-586000", "nonInterestIncome": "None", "operatingExpenses": "56518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4616000", "sellingGeneralAndAdministrative": "56518000", "netIncomeFromContinuingOperations": "-3111000" }, "balance": { "goodwill": "15222000", "inventory": "41612000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "152032000", "longTermDebt": "None", "shortTermDebt": "3395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4407000", "reportedCurrency": "USD", "retainedEarnings": "-265617000", "totalLiabilities": "42639000", "otherCurrentAssets": "1862000", "totalCurrentAssets": "103217000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48815000", "currentAccountsPayable": "6227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13514000", "totalShareholderEquity": "91618000", "capitalLeaseObligations": "13514000", "otherCurrentLiabilities": "21821000", "totalCurrentLiabilities": "32058000", "otherNonCurrentLiabilities": "213000", "totalNonCurrentLiabilities": "10581000", "cashAndShortTermInvestments": "16720000", "commonStockSharesOutstanding": "2473000", "intangibleAssetsExcludingGoodwill": "4407000", "cashAndCashEquivalentsAtCarryingValue": "16720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3111000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5763000", "operatingCashflow": "4774000", "capitalExpenditures": "2192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2441000", "cashflowFromInvestment": "-1683000", "stockBasedCompensation": "5365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142471000, "cost_of_revenue": 91484000, "gross_profit": 50987000, "research_and_development": 2500000, "selling_general_admin": 56518000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2757000, "depreciation_amortisation": 4616000, "ebitda": 1859000, "interest_expense": 586000, "interest_income": null, "other_non_operating": null, "pretax_income": -3343000, "tax_provision": -232000, "effective_tax_rate": null, "net_income": -3153000, "net_income_continuing_ops": -3111000, "net_income_to_common": -3153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16720000, "short_term_investments": null, "net_receivables": 43023000, "inventory": 41612000, "other_current_assets": null, "total_current_assets": 103217000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 4407000, "goodwill_and_intangibles": 19629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48815000, "total_assets": 152032000, "short_term_debt": 3395000, "accounts_payable": 6227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32058000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10581000, "total_liabilities": 42639000, "total_debt": 3395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265617000, "total_equity": 91618000, "shares_outstanding": 2473000, "operating_cash_flow": 4774000, "stock_based_compensation": 5365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1683000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2441000, "free_cash_flow": 6966000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2757000", "ebitda": "1859000", "netIncome": "-3153000", "grossProfit": "50987000", "depreciation": "None", "totalRevenue": "142471000", "costOfRevenue": "91484000", "interestIncome": "None", "incomeBeforeTax": "-3343000", "interestExpense": "586000", "operatingIncome": "-5531000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-232000", "reportedCurrency": "USD", "netInterestIncome": "-586000", "nonInterestIncome": "None", "operatingExpenses": "56518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4616000", "sellingGeneralAndAdministrative": "56518000", "netIncomeFromContinuingOperations": "-3111000" }, "balance": { "goodwill": "15222000", "inventory": "41612000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "152032000", "longTermDebt": "None", "shortTermDebt": "3395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4407000", "reportedCurrency": "USD", "retainedEarnings": "-265617000", "totalLiabilities": "42639000", "otherCurrentAssets": "1862000", "totalCurrentAssets": "103217000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48815000", "currentAccountsPayable": "6227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13514000", "totalShareholderEquity": "91618000", "capitalLeaseObligations": "13514000", "otherCurrentLiabilities": "21821000", "totalCurrentLiabilities": "32058000", "otherNonCurrentLiabilities": "213000", "totalNonCurrentLiabilities": "10581000", "cashAndShortTermInvestments": "16720000", "commonStockSharesOutstanding": "2473000", "intangibleAssetsExcludingGoodwill": "4407000", "cashAndCashEquivalentsAtCarryingValue": "16720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3111000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5763000", "operatingCashflow": "4774000", "capitalExpenditures": "2192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2441000", "cashflowFromInvestment": "-1683000", "stockBasedCompensation": "5365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4616000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 155632000, "cost_of_revenue": 99547000, "gross_profit": 56085000, "ebit": 414000, "ebitda": 4733000, "pretax_income": -601000, "tax_provision": 351000, "net_income": -1102000, "net_income_to_common": -1102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16234000, "total_current_assets": 87663000, "total_assets": 138599000, "short_term_debt": 2763000, "long_term_debt": 6437000, "total_debt": 9200000, "total_liabilities": 29337000, "total_equity": 91029000, "shares_outstanding": 2432000, "goodwill_and_intangibles": 20298000 }, "cash_flow": { "operating_cash_flow": -1423000, "capital_expenditure": 1131000, "free_cash_flow": -292000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128540, "ticker_id": 7295, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "414000", "ebitda": "4733000", "netIncome": "-1102000", "grossProfit": "56085000", "depreciation": "None", "totalRevenue": "155632000", "costOfRevenue": "99547000", "interestIncome": "None", "incomeBeforeTax": "-601000", "interestExpense": "1015000", "operatingIncome": "-2253000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "351000", "reportedCurrency": "USD", "netInterestIncome": "-1015000", "nonInterestIncome": "None", "operatingExpenses": "58338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2700000", "otherNonOperatingIncome": "2667000", "costofGoodsAndServicesSold": "99547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4319000", "sellingGeneralAndAdministrative": "58338000", "netIncomeFromContinuingOperations": "-952000" }, "balance": { "goodwill": "15222000", "inventory": "37042000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "138599000", "longTermDebt": "6437000", "shortTermDebt": "2763000", "treasuryStock": "-1389000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5076000", "reportedCurrency": "USD", "retainedEarnings": "-262464000", "totalLiabilities": "29337000", "otherCurrentAssets": "2815000", "totalCurrentAssets": "87663000", "currentLongTermDebt": "1489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50936000", "currentAccountsPayable": "7549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23316000", "shortLongTermDebtTotal": "12880000", "totalShareholderEquity": "91029000", "capitalLeaseObligations": "4954000", "otherCurrentLiabilities": "6867000", "totalCurrentLiabilities": "17693000", "otherNonCurrentLiabilities": "5008000", "totalNonCurrentLiabilities": "11644000", "cashAndShortTermInvestments": "16234000", "commonStockSharesOutstanding": "2432000", "intangibleAssetsExcludingGoodwill": "5076000", "cashAndCashEquivalentsAtCarryingValue": "16234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7678000", "operatingCashflow": "-1423000", "capitalExpenditures": "1131000", "changeInReceivables": "-4860000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2742000", "cashflowFromInvestment": "-698000", "stockBasedCompensation": "6039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4863000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155632000, "cost_of_revenue": 99547000, "gross_profit": 56085000, "research_and_development": 2700000, "selling_general_admin": 58338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 414000, "depreciation_amortisation": 4319000, "ebitda": 4733000, "interest_expense": 1015000, "interest_income": null, "other_non_operating": null, "pretax_income": -601000, "tax_provision": 351000, "effective_tax_rate": null, "net_income": -1102000, "net_income_continuing_ops": -952000, "net_income_to_common": -1102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16234000, "short_term_investments": null, "net_receivables": 31572000, "inventory": 37042000, "other_current_assets": null, "total_current_assets": 87663000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 5076000, "goodwill_and_intangibles": 20298000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50936000, "total_assets": 138599000, "short_term_debt": 2763000, "accounts_payable": 7549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17693000, "long_term_debt": 6437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11644000, "total_liabilities": 29337000, "total_debt": 9200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -262464000, "total_equity": 91029000, "shares_outstanding": 2432000, "operating_cash_flow": -1423000, "stock_based_compensation": 6039000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2742000, "free_cash_flow": -292000, "net_change_in_cash": -4863000 }, "raw_data": { "income": { "ebit": "414000", "ebitda": "4733000", "netIncome": "-1102000", "grossProfit": "56085000", "depreciation": "None", "totalRevenue": "155632000", "costOfRevenue": "99547000", "interestIncome": "None", "incomeBeforeTax": "-601000", "interestExpense": "1015000", "operatingIncome": "-2253000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "351000", "reportedCurrency": "USD", "netInterestIncome": "-1015000", "nonInterestIncome": "None", "operatingExpenses": "58338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2700000", "otherNonOperatingIncome": "2667000", "costofGoodsAndServicesSold": "99547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4319000", "sellingGeneralAndAdministrative": "58338000", "netIncomeFromContinuingOperations": "-952000" }, "balance": { "goodwill": "15222000", "inventory": "37042000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "138599000", "longTermDebt": "6437000", "shortTermDebt": "2763000", "treasuryStock": "-1389000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5076000", "reportedCurrency": "USD", "retainedEarnings": "-262464000", "totalLiabilities": "29337000", "otherCurrentAssets": "2815000", "totalCurrentAssets": "87663000", "currentLongTermDebt": "1489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50936000", "currentAccountsPayable": "7549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23316000", "shortLongTermDebtTotal": "12880000", "totalShareholderEquity": "91029000", "capitalLeaseObligations": "4954000", "otherCurrentLiabilities": "6867000", "totalCurrentLiabilities": "17693000", "otherNonCurrentLiabilities": "5008000", "totalNonCurrentLiabilities": "11644000", "cashAndShortTermInvestments": "16234000", "commonStockSharesOutstanding": "2432000", "intangibleAssetsExcludingGoodwill": "5076000", "cashAndCashEquivalentsAtCarryingValue": "16234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7678000", "operatingCashflow": "-1423000", "capitalExpenditures": "1131000", "changeInReceivables": "-4860000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2742000", "cashflowFromInvestment": "-698000", "stockBasedCompensation": "6039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4863000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4319000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 118502000, "cost_of_revenue": 74528000, "gross_profit": 43974000, "ebit": -2783000, "ebitda": 1718000, "pretax_income": -3516000, "tax_provision": 263000, "net_income": -4734000, "net_income_to_common": -4734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22168000, "total_current_assets": 88493000, "total_assets": 142325000, "short_term_debt": 3039000, "long_term_debt": 6335000, "total_debt": 9374000, "total_liabilities": 31658000, "total_equity": 92584000, "shares_outstanding": 2396000, "goodwill_and_intangibles": 20966000 }, "cash_flow": { "operating_cash_flow": 11583000, "capital_expenditure": 833000, "free_cash_flow": 12416000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128545, "ticker_id": 7295, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2783000", "ebitda": "1718000", "netIncome": "-4734000", "grossProfit": "43974000", "depreciation": "None", "totalRevenue": "118502000", "costOfRevenue": "74528000", "interestIncome": "None", "incomeBeforeTax": "-3516000", "interestExpense": "733000", "operatingIncome": "-5120000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "263000", "reportedCurrency": "USD", "netInterestIncome": "-733000", "nonInterestIncome": "None", "operatingExpenses": "49094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2100000", "otherNonOperatingIncome": "2337000", "costofGoodsAndServicesSold": "74528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4501000", "sellingGeneralAndAdministrative": "49094000", "netIncomeFromContinuingOperations": "-3779000" }, "balance": { "goodwill": "15222000", "inventory": "33917000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "142325000", "longTermDebt": "6335000", "shortTermDebt": "3039000", "treasuryStock": "-1006000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5744000", "reportedCurrency": "USD", "retainedEarnings": "-261362000", "totalLiabilities": "31658000", "otherCurrentAssets": "3290000", "totalCurrentAssets": "88493000", "currentLongTermDebt": "1483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53832000", "currentAccountsPayable": "7502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29517000", "shortLongTermDebtTotal": "13153000", "totalShareholderEquity": "92584000", "capitalLeaseObligations": "13153000", "otherCurrentLiabilities": "8433000", "totalCurrentLiabilities": "19818000", "otherNonCurrentLiabilities": "5391000", "totalNonCurrentLiabilities": "11840000", "cashAndShortTermInvestments": "22168000", "commonStockSharesOutstanding": "2396000", "intangibleAssetsExcludingGoodwill": "5744000", "cashAndCashEquivalentsAtCarryingValue": "22168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-939000", "operatingCashflow": "11583000", "capitalExpenditures": "833000", "changeInReceivables": "-2558000", "changeInExchangeRate": "-251000", "cashflowFromFinancing": "-4265000", "cashflowFromInvestment": "-444000", "stockBasedCompensation": "6621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6623000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118502000, "cost_of_revenue": 74528000, "gross_profit": 43974000, "research_and_development": 2100000, "selling_general_admin": 49094000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2783000, "depreciation_amortisation": 4501000, "ebitda": 1718000, "interest_expense": 733000, "interest_income": null, "other_non_operating": null, "pretax_income": -3516000, "tax_provision": 263000, "effective_tax_rate": null, "net_income": -4734000, "net_income_continuing_ops": -3779000, "net_income_to_common": -4734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22168000, "short_term_investments": null, "net_receivables": 29118000, "inventory": 33917000, "other_current_assets": null, "total_current_assets": 88493000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 5744000, "goodwill_and_intangibles": 20966000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 53832000, "total_assets": 142325000, "short_term_debt": 3039000, "accounts_payable": 7502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19818000, "long_term_debt": 6335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11840000, "total_liabilities": 31658000, "total_debt": 9374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -261362000, "total_equity": 92584000, "shares_outstanding": 2396000, "operating_cash_flow": 11583000, "stock_based_compensation": 6621000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -444000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4265000, "free_cash_flow": 12416000, "net_change_in_cash": 6623000 }, "raw_data": { "income": { "ebit": "-2783000", "ebitda": "1718000", "netIncome": "-4734000", "grossProfit": "43974000", "depreciation": "None", "totalRevenue": "118502000", "costOfRevenue": "74528000", "interestIncome": "None", "incomeBeforeTax": "-3516000", "interestExpense": "733000", "operatingIncome": "-5120000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "263000", "reportedCurrency": "USD", "netInterestIncome": "-733000", "nonInterestIncome": "None", "operatingExpenses": "49094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2100000", "otherNonOperatingIncome": "2337000", "costofGoodsAndServicesSold": "74528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4501000", "sellingGeneralAndAdministrative": "49094000", "netIncomeFromContinuingOperations": "-3779000" }, "balance": { "goodwill": "15222000", "inventory": "33917000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "142325000", "longTermDebt": "6335000", "shortTermDebt": "3039000", "treasuryStock": "-1006000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5744000", "reportedCurrency": "USD", "retainedEarnings": "-261362000", "totalLiabilities": "31658000", "otherCurrentAssets": "3290000", "totalCurrentAssets": "88493000", "currentLongTermDebt": "1483000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53832000", "currentAccountsPayable": "7502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29517000", "shortLongTermDebtTotal": "13153000", "totalShareholderEquity": "92584000", "capitalLeaseObligations": "13153000", "otherCurrentLiabilities": "8433000", "totalCurrentLiabilities": "19818000", "otherNonCurrentLiabilities": "5391000", "totalNonCurrentLiabilities": "11840000", "cashAndShortTermInvestments": "22168000", "commonStockSharesOutstanding": "2396000", "intangibleAssetsExcludingGoodwill": "5744000", "cashAndCashEquivalentsAtCarryingValue": "22168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-939000", "operatingCashflow": "11583000", "capitalExpenditures": "833000", "changeInReceivables": "-2558000", "changeInExchangeRate": "-251000", "cashflowFromFinancing": "-4265000", "cashflowFromInvestment": "-444000", "stockBasedCompensation": "6621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6623000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4501000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 106977000, "cost_of_revenue": 68798000, "gross_profit": 38179000, "ebit": -45093000, "ebitda": -39202000, "pretax_income": -46889000, "tax_provision": -7783000, "net_income": -57599000, "net_income_to_common": -57599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15545000, "total_current_assets": 83674000, "total_assets": 138678000, "short_term_debt": 3173000, "long_term_debt": 4442000, "total_debt": 7615000, "total_liabilities": 25192000, "total_equity": 93608000, "shares_outstanding": 2364000, "goodwill_and_intangibles": 21635000 }, "cash_flow": { "operating_cash_flow": 35117000, "capital_expenditure": 2153000, "free_cash_flow": 37270000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128550, "ticker_id": 7295, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45093000", "ebitda": "-39202000", "netIncome": "-57599000", "grossProfit": "38179000", "depreciation": "None", "totalRevenue": "106977000", "costOfRevenue": "68798000", "interestIncome": "None", "incomeBeforeTax": "-46889000", "interestExpense": "1796000", "operatingIncome": "-71440000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7783000", "reportedCurrency": "USD", "netInterestIncome": "-1796000", "nonInterestIncome": "None", "operatingExpenses": "109619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1900000", "otherNonOperatingIncome": "26347000", "costofGoodsAndServicesSold": "68798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5891000", "sellingGeneralAndAdministrative": "59425000", "netIncomeFromContinuingOperations": "-39106000" }, "balance": { "goodwill": "15222000", "inventory": "34871000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "138678000", "longTermDebt": "4442000", "shortTermDebt": "3173000", "treasuryStock": "-809000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6413000", "reportedCurrency": "USD", "retainedEarnings": "-256628000", "totalLiabilities": "25192000", "otherCurrentAssets": "2975000", "totalCurrentAssets": "83674000", "currentLongTermDebt": "1347000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55003999", "currentAccountsPayable": "4943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24435000", "shortLongTermDebtTotal": "11604000", "totalShareholderEquity": "93608000", "capitalLeaseObligations": "5815000", "otherCurrentLiabilities": "6115000", "totalCurrentLiabilities": "14884000", "otherNonCurrentLiabilities": "5853000", "totalNonCurrentLiabilities": "10308000", "cashAndShortTermInvestments": "15545000", "commonStockSharesOutstanding": "2364000", "intangibleAssetsExcludingGoodwill": "6413000", "cashAndCashEquivalentsAtCarryingValue": "15545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3241000", "operatingCashflow": "35117000", "capitalExpenditures": "2153000", "changeInReceivables": "19250000", "changeInExchangeRate": "17000", "cashflowFromFinancing": "-29773000", "cashflowFromInvestment": "-1059000", "stockBasedCompensation": "8482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4302000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106977000, "cost_of_revenue": 68798000, "gross_profit": 38179000, "research_and_development": 1900000, "selling_general_admin": 59425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45093000, "depreciation_amortisation": 5891000, "ebitda": -39202000, "interest_expense": 1796000, "interest_income": null, "other_non_operating": null, "pretax_income": -46889000, "tax_provision": -7783000, "effective_tax_rate": null, "net_income": -57599000, "net_income_continuing_ops": -39106000, "net_income_to_common": -57599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15545000, "short_term_investments": null, "net_receivables": 30283000, "inventory": 34871000, "other_current_assets": null, "total_current_assets": 83674000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 6413000, "goodwill_and_intangibles": 21635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 55003999, "total_assets": 138678000, "short_term_debt": 3173000, "accounts_payable": 4943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14884000, "long_term_debt": 4442000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10308000, "total_liabilities": 25192000, "total_debt": 7615000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256628000, "total_equity": 93608000, "shares_outstanding": 2364000, "operating_cash_flow": 35117000, "stock_based_compensation": 8482000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29773000, "free_cash_flow": 37270000, "net_change_in_cash": 4302000 }, "raw_data": { "income": { "ebit": "-45093000", "ebitda": "-39202000", "netIncome": "-57599000", "grossProfit": "38179000", "depreciation": "None", "totalRevenue": "106977000", "costOfRevenue": "68798000", "interestIncome": "None", "incomeBeforeTax": "-46889000", "interestExpense": "1796000", "operatingIncome": "-71440000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7783000", "reportedCurrency": "USD", "netInterestIncome": "-1796000", "nonInterestIncome": "None", "operatingExpenses": "109619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1900000", "otherNonOperatingIncome": "26347000", "costofGoodsAndServicesSold": "68798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5891000", "sellingGeneralAndAdministrative": "59425000", "netIncomeFromContinuingOperations": "-39106000" }, "balance": { "goodwill": "15222000", "inventory": "34871000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "138678000", "longTermDebt": "4442000", "shortTermDebt": "3173000", "treasuryStock": "-809000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6413000", "reportedCurrency": "USD", "retainedEarnings": "-256628000", "totalLiabilities": "25192000", "otherCurrentAssets": "2975000", "totalCurrentAssets": "83674000", "currentLongTermDebt": "1347000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55003999", "currentAccountsPayable": "4943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24435000", "shortLongTermDebtTotal": "11604000", "totalShareholderEquity": "93608000", "capitalLeaseObligations": "5815000", "otherCurrentLiabilities": "6115000", "totalCurrentLiabilities": "14884000", "otherNonCurrentLiabilities": "5853000", "totalNonCurrentLiabilities": "10308000", "cashAndShortTermInvestments": "15545000", "commonStockSharesOutstanding": "2364000", "intangibleAssetsExcludingGoodwill": "6413000", "cashAndCashEquivalentsAtCarryingValue": "15545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3241000", "operatingCashflow": "35117000", "capitalExpenditures": "2153000", "changeInReceivables": "19250000", "changeInExchangeRate": "17000", "cashflowFromFinancing": "-29773000", "cashflowFromInvestment": "-1059000", "stockBasedCompensation": "8482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4302000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5891000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 205485000, "cost_of_revenue": 118466000, "gross_profit": 87019000, "ebit": -10141000, "ebitda": 295000, "pretax_income": -12066000, "tax_provision": 10752000, "net_income": -32823000, "net_income_to_common": -32823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11243000, "total_current_assets": 100596000, "total_assets": 202577000, "short_term_debt": 3533000, "long_term_debt": 11436000, "total_debt": 14969000, "total_liabilities": 39032000, "total_equity": 144610000, "shares_outstanding": 2332150, "goodwill_and_intangibles": 60470000 }, "cash_flow": { "operating_cash_flow": 17949000, "capital_expenditure": 6374000, "free_cash_flow": 24323000, "dividends_paid": 1024999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128555, "ticker_id": 7295, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10141000", "ebitda": "295000", "netIncome": "-32823000", "grossProfit": "87019000", "depreciation": "None", "totalRevenue": "205485000", "costOfRevenue": "118466000", "interestIncome": "2883000", "incomeBeforeTax": "-12066000", "interestExpense": "1925000", "operatingIncome": "-9491000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10752000", "reportedCurrency": "USD", "netInterestIncome": "-1925000", "nonInterestIncome": "None", "operatingExpenses": "96510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2800000", "otherNonOperatingIncome": "-650000", "costofGoodsAndServicesSold": "118466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10436000", "sellingGeneralAndAdministrative": "88554000", "netIncomeFromContinuingOperations": "-22818000" }, "balance": { "goodwill": "15222000", "inventory": "39921000", "commonStock": "469000", "currentDebt": "None", "investments": "None", "totalAssets": "202577000", "longTermDebt": "11436000", "shortTermDebt": "3533000", "treasuryStock": "-652000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45248000", "reportedCurrency": "USD", "retainedEarnings": "-199029000", "totalLiabilities": "39032000", "otherCurrentAssets": "2444000", "totalCurrentAssets": "100596000", "currentLongTermDebt": "1481000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101981000", "currentAccountsPayable": "8549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38045000", "shortLongTermDebtTotal": "18456000", "totalShareholderEquity": "144610000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "481000", "totalCurrentLiabilities": "19780000", "otherNonCurrentLiabilities": "4860000", "totalNonCurrentLiabilities": "19252000", "cashAndShortTermInvestments": "11243000", "commonStockSharesOutstanding": "2332150", "intangibleAssetsExcludingGoodwill": "45248000", "cashAndCashEquivalentsAtCarryingValue": "11243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22818000", "profitLoss": "None", "dividendPayout": "1024999", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7639000", "operatingCashflow": "17949000", "capitalExpenditures": "6374000", "changeInReceivables": "4735000", "changeInExchangeRate": "470000", "cashflowFromFinancing": "-27305000", "cashflowFromInvestment": "-5002000", "stockBasedCompensation": "12542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1024999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13888000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205485000, "cost_of_revenue": 118466000, "gross_profit": 87019000, "research_and_development": 2800000, "selling_general_admin": 88554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10141000, "depreciation_amortisation": 10436000, "ebitda": 295000, "interest_expense": 1925000, "interest_income": null, "other_non_operating": null, "pretax_income": -12066000, "tax_provision": 10752000, "effective_tax_rate": null, "net_income": -32823000, "net_income_continuing_ops": -22818000, "net_income_to_common": -32823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11243000, "short_term_investments": null, "net_receivables": 46988000, "inventory": 39921000, "other_current_assets": null, "total_current_assets": 100596000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 45248000, "goodwill_and_intangibles": 60470000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 101981000, "total_assets": 202577000, "short_term_debt": 3533000, "accounts_payable": 8549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19780000, "long_term_debt": 11436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19252000, "total_liabilities": 39032000, "total_debt": 14969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -199029000, "total_equity": 144610000, "shares_outstanding": 2332150, "operating_cash_flow": 17949000, "stock_based_compensation": 12542000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6374000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5002000, "dividends_paid": 1024999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27305000, "free_cash_flow": 24323000, "net_change_in_cash": -13888000 }, "raw_data": { "income": { "ebit": "-10141000", "ebitda": "295000", "netIncome": "-32823000", "grossProfit": "87019000", "depreciation": "None", "totalRevenue": "205485000", "costOfRevenue": "118466000", "interestIncome": "2883000", "incomeBeforeTax": "-12066000", "interestExpense": "1925000", "operatingIncome": "-9491000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10752000", "reportedCurrency": "USD", "netInterestIncome": "-1925000", "nonInterestIncome": "None", "operatingExpenses": "96510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2800000", "otherNonOperatingIncome": "-650000", "costofGoodsAndServicesSold": "118466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10436000", "sellingGeneralAndAdministrative": "88554000", "netIncomeFromContinuingOperations": "-22818000" }, "balance": { "goodwill": "15222000", "inventory": "39921000", "commonStock": "469000", "currentDebt": "None", "investments": "None", "totalAssets": "202577000", "longTermDebt": "11436000", "shortTermDebt": "3533000", "treasuryStock": "-652000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45248000", "reportedCurrency": "USD", "retainedEarnings": "-199029000", "totalLiabilities": "39032000", "otherCurrentAssets": "2444000", "totalCurrentAssets": "100596000", "currentLongTermDebt": "1481000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101981000", "currentAccountsPayable": "8549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38045000", "shortLongTermDebtTotal": "18456000", "totalShareholderEquity": "144610000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "481000", "totalCurrentLiabilities": "19780000", "otherNonCurrentLiabilities": "4860000", "totalNonCurrentLiabilities": "19252000", "cashAndShortTermInvestments": "11243000", "commonStockSharesOutstanding": "2332150", "intangibleAssetsExcludingGoodwill": "45248000", "cashAndCashEquivalentsAtCarryingValue": "11243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22818000", "profitLoss": "None", "dividendPayout": "1024999", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7639000", "operatingCashflow": "17949000", "capitalExpenditures": "6374000", "changeInReceivables": "4735000", "changeInExchangeRate": "470000", "cashflowFromFinancing": "-27305000", "cashflowFromInvestment": "-5002000", "stockBasedCompensation": "12542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1024999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13888000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10436000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 226963000, "cost_of_revenue": 126143000, "gross_profit": 100820000, "ebit": -206320000, "ebitda": -188483000, "pretax_income": -208283000, "tax_provision": -23052000, "net_income": -190317000, "net_income_to_common": -190317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25131000, "total_current_assets": 114590000, "total_assets": 229701000, "short_term_debt": 2236000, "long_term_debt": 23455000, "total_debt": 25691000, "total_liabilities": 53470000, "total_equity": 161301000, "shares_outstanding": 2239400, "goodwill_and_intangibles": 72097000 }, "cash_flow": { "operating_cash_flow": 14026000, "capital_expenditure": 15809000, "free_cash_flow": 29835000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128560, "ticker_id": 7295, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-206320000", "ebitda": "-188483000", "netIncome": "-190317000", "grossProfit": "100820000", "depreciation": "None", "totalRevenue": "226963000", "costOfRevenue": "126143000", "interestIncome": "1801000", "incomeBeforeTax": "-208283000", "interestExpense": "1963000", "operatingIncome": "-206664000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-23052000", "reportedCurrency": "USD", "netInterestIncome": "-1963000", "nonInterestIncome": "None", "operatingExpenses": "82813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3800000", "otherNonOperatingIncome": "344000", "costofGoodsAndServicesSold": "126143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17837000", "sellingGeneralAndAdministrative": "82813000", "netIncomeFromContinuingOperations": "-185231000" }, "balance": { "goodwill": "23112000", "inventory": "32753000", "commonStock": "451000", "currentDebt": "None", "investments": "None", "totalAssets": "229701000", "longTermDebt": "23455000", "shortTermDebt": "2236000", "treasuryStock": "-337000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "48985000", "reportedCurrency": "USD", "retainedEarnings": "-166206000", "totalLiabilities": "53470000", "otherCurrentAssets": "4074000", "totalCurrentAssets": "114590000", "currentLongTermDebt": "2236000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115111000", "currentAccountsPayable": "7167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32296000", "shortLongTermDebtTotal": "25691000", "totalShareholderEquity": "161301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16038000", "totalCurrentLiabilities": "25625000", "otherNonCurrentLiabilities": "1258000", "totalNonCurrentLiabilities": "27845000", "cashAndShortTermInvestments": "25131000", "commonStockSharesOutstanding": "2239400", "intangibleAssetsExcludingGoodwill": "48985000", "cashAndCashEquivalentsAtCarryingValue": "25131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-185231000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2949000", "operatingCashflow": "14026000", "capitalExpenditures": "15809000", "changeInReceivables": "-4213000", "changeInExchangeRate": "-2164000", "cashflowFromFinancing": "-5130000", "cashflowFromInvestment": "-15410000", "stockBasedCompensation": "10930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8678000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17837000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226963000, "cost_of_revenue": 126143000, "gross_profit": 100820000, "research_and_development": 3800000, "selling_general_admin": 82813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -206320000, "depreciation_amortisation": 17837000, "ebitda": -188483000, "interest_expense": 1963000, "interest_income": null, "other_non_operating": null, "pretax_income": -208283000, "tax_provision": -23052000, "effective_tax_rate": null, "net_income": -190317000, "net_income_continuing_ops": -185231000, "net_income_to_common": -190317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25131000, "short_term_investments": null, "net_receivables": 54669000, "inventory": 32753000, "other_current_assets": null, "total_current_assets": 114590000, "net_ppe": null, "goodwill": 23112000, "intangible_assets": 48985000, "goodwill_and_intangibles": 72097000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 115111000, "total_assets": 229701000, "short_term_debt": 2236000, "accounts_payable": 7167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25625000, "long_term_debt": 23455000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27845000, "total_liabilities": 53470000, "total_debt": 25691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -166206000, "total_equity": 161301000, "shares_outstanding": 2239400, "operating_cash_flow": 14026000, "stock_based_compensation": 10930000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15410000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5130000, "free_cash_flow": 29835000, "net_change_in_cash": -8678000 }, "raw_data": { "income": { "ebit": "-206320000", "ebitda": "-188483000", "netIncome": "-190317000", "grossProfit": "100820000", "depreciation": "None", "totalRevenue": "226963000", "costOfRevenue": "126143000", "interestIncome": "1801000", "incomeBeforeTax": "-208283000", "interestExpense": "1963000", "operatingIncome": "-206664000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-23052000", "reportedCurrency": "USD", "netInterestIncome": "-1963000", "nonInterestIncome": "None", "operatingExpenses": "82813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3800000", "otherNonOperatingIncome": "344000", "costofGoodsAndServicesSold": "126143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17837000", "sellingGeneralAndAdministrative": "82813000", "netIncomeFromContinuingOperations": "-185231000" }, "balance": { "goodwill": "23112000", "inventory": "32753000", "commonStock": "451000", "currentDebt": "None", "investments": "None", "totalAssets": "229701000", "longTermDebt": "23455000", "shortTermDebt": "2236000", "treasuryStock": "-337000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "48985000", "reportedCurrency": "USD", "retainedEarnings": "-166206000", "totalLiabilities": "53470000", "otherCurrentAssets": "4074000", "totalCurrentAssets": "114590000", "currentLongTermDebt": "2236000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115111000", "currentAccountsPayable": "7167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32296000", "shortLongTermDebtTotal": "25691000", "totalShareholderEquity": "161301000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16038000", "totalCurrentLiabilities": "25625000", "otherNonCurrentLiabilities": "1258000", "totalNonCurrentLiabilities": "27845000", "cashAndShortTermInvestments": "25131000", "commonStockSharesOutstanding": "2239400", "intangibleAssetsExcludingGoodwill": "48985000", "cashAndCashEquivalentsAtCarryingValue": "25131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-185231000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2949000", "operatingCashflow": "14026000", "capitalExpenditures": "15809000", "changeInReceivables": "-4213000", "changeInExchangeRate": "-2164000", "cashflowFromFinancing": "-5130000", "cashflowFromInvestment": "-15410000", "stockBasedCompensation": "10930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8678000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17837000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 45637000, "cost_of_revenue": 29061000, "gross_profit": 16576000, "ebit": 2589000, "ebitda": 4184000, "pretax_income": 2575000, "tax_provision": 834000, "net_income": -371000, "net_income_to_common": -371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34458000, "total_current_assets": 116992000, "total_assets": 174583000, "short_term_debt": 3825000, "long_term_debt": null, "total_debt": 3825000, "total_liabilities": 30779000, "total_equity": 124833000, "shares_outstanding": 2629000, "goodwill_and_intangibles": 22073000 }, "cash_flow": { "operating_cash_flow": 1280000, "capital_expenditure": 591000, "free_cash_flow": 1871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128523, "ticker_id": 7295, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2589000", "ebitda": "4184000", "netIncome": "-371000", "grossProfit": "16576000", "depreciation": "None", "totalRevenue": "45637000", "costOfRevenue": "29061000", "interestIncome": "None", "incomeBeforeTax": "2575000", "interestExpense": "26000", "operatingIncome": "2589000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "834000", "reportedCurrency": "USD", "netInterestIncome": "-26000", "nonInterestIncome": "None", "operatingExpenses": "13987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1595000", "sellingGeneralAndAdministrative": "15728000", "netIncomeFromContinuingOperations": "1741000" }, "balance": { "goodwill": "16387000", "inventory": "40780000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "174583000", "longTermDebt": "None", "shortTermDebt": "3825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5686000", "reportedCurrency": "USD", "retainedEarnings": "-235647000", "totalLiabilities": "30779000", "otherCurrentAssets": "1698000", "totalCurrentAssets": "116992000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57591000", "currentAccountsPayable": "10567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7210000", "totalShareholderEquity": "124833000", "capitalLeaseObligations": "12119000", "otherCurrentLiabilities": "6517000", "totalCurrentLiabilities": "21878000", "otherNonCurrentLiabilities": "200000", "totalNonCurrentLiabilities": "8901000", "cashAndShortTermInvestments": "34458000", "commonStockSharesOutstanding": "2629000", "intangibleAssetsExcludingGoodwill": "5686000", "cashAndCashEquivalentsAtCarryingValue": "34458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1741000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1999000", "operatingCashflow": "1280000", "capitalExpenditures": "591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2937000", "cashflowFromInvestment": "-559000", "stockBasedCompensation": "1227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45637000, "cost_of_revenue": 29061000, "gross_profit": 16576000, "research_and_development": null, "selling_general_admin": 15728000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2589000, "depreciation_amortisation": 1595000, "ebitda": 4184000, "interest_expense": 26000, "interest_income": null, "other_non_operating": null, "pretax_income": 2575000, "tax_provision": 834000, "effective_tax_rate": null, "net_income": -371000, "net_income_continuing_ops": 1741000, "net_income_to_common": -371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34458000, "short_term_investments": null, "net_receivables": 40056000, "inventory": 40780000, "other_current_assets": null, "total_current_assets": 116992000, "net_ppe": null, "goodwill": 16387000, "intangible_assets": 5686000, "goodwill_and_intangibles": 22073000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57591000, "total_assets": 174583000, "short_term_debt": 3825000, "accounts_payable": 10567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21878000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8901000, "total_liabilities": 30779000, "total_debt": 3825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235647000, "total_equity": 124833000, "shares_outstanding": 2629000, "operating_cash_flow": 1280000, "stock_based_compensation": 1227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 591000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -559000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2937000, "free_cash_flow": 1871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2589000", "ebitda": "4184000", "netIncome": "-371000", "grossProfit": "16576000", "depreciation": "None", "totalRevenue": "45637000", "costOfRevenue": "29061000", "interestIncome": "None", "incomeBeforeTax": "2575000", "interestExpense": "26000", "operatingIncome": "2589000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "834000", "reportedCurrency": "USD", "netInterestIncome": "-26000", "nonInterestIncome": "None", "operatingExpenses": "13987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1595000", "sellingGeneralAndAdministrative": "15728000", "netIncomeFromContinuingOperations": "1741000" }, "balance": { "goodwill": "16387000", "inventory": "40780000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "174583000", "longTermDebt": "None", "shortTermDebt": "3825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5686000", "reportedCurrency": "USD", "retainedEarnings": "-235647000", "totalLiabilities": "30779000", "otherCurrentAssets": "1698000", "totalCurrentAssets": "116992000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57591000", "currentAccountsPayable": "10567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7210000", "totalShareholderEquity": "124833000", "capitalLeaseObligations": "12119000", "otherCurrentLiabilities": "6517000", "totalCurrentLiabilities": "21878000", "otherNonCurrentLiabilities": "200000", "totalNonCurrentLiabilities": "8901000", "cashAndShortTermInvestments": "34458000", "commonStockSharesOutstanding": "2629000", "intangibleAssetsExcludingGoodwill": "5686000", "cashAndCashEquivalentsAtCarryingValue": "34458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1741000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1999000", "operatingCashflow": "1280000", "capitalExpenditures": "591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2937000", "cashflowFromInvestment": "-559000", "stockBasedCompensation": "1227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1595000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 50977000, "cost_of_revenue": 31047000, "gross_profit": 19930000, "ebit": 5721000, "ebitda": 7298000, "pretax_income": 7334000, "tax_provision": -8308999, "net_income": 14960000, "net_income_to_common": 14960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36725000, "total_current_assets": 121918000, "total_assets": 181199000, "short_term_debt": 3972000, "long_term_debt": null, "total_debt": 3972000, "total_liabilities": 38101000, "total_equity": 126239000, "shares_outstanding": 2801000, "goodwill_and_intangibles": 22376000 }, "cash_flow": { "operating_cash_flow": 13131000, "capital_expenditure": 225000, "free_cash_flow": 13356000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128524, "ticker_id": 7295, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5721000", "ebitda": "7298000", "netIncome": "14960000", "grossProfit": "19930000", "depreciation": "None", "totalRevenue": "50977000", "costOfRevenue": "31047000", "interestIncome": "None", "incomeBeforeTax": "7334000", "interestExpense": "42000", "operatingIncome": "5721000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8308999", "reportedCurrency": "USD", "netInterestIncome": "-42000", "nonInterestIncome": "None", "operatingExpenses": "14209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1577000", "sellingGeneralAndAdministrative": "14209000", "netIncomeFromContinuingOperations": "15643000" }, "balance": { "goodwill": "16387000", "inventory": "39011000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "181199000", "longTermDebt": "None", "shortTermDebt": "3972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5989000", "reportedCurrency": "USD", "retainedEarnings": "-235276000", "totalLiabilities": "38101000", "otherCurrentAssets": "2031000", "totalCurrentAssets": "121918000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59281000", "currentAccountsPayable": "8517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7688000", "totalShareholderEquity": "126239000", "capitalLeaseObligations": "12947000", "otherCurrentLiabilities": "14886000", "totalCurrentLiabilities": "28526000", "otherNonCurrentLiabilities": "202000", "totalNonCurrentLiabilities": "9575000", "cashAndShortTermInvestments": "36725000", "commonStockSharesOutstanding": "2801000", "intangibleAssetsExcludingGoodwill": "5989000", "cashAndCashEquivalentsAtCarryingValue": "36725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4997000", "operatingCashflow": "13131000", "capitalExpenditures": "225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1509000", "cashflowFromInvestment": "-233000", "stockBasedCompensation": "1209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50977000, "cost_of_revenue": 31047000, "gross_profit": 19930000, "research_and_development": null, "selling_general_admin": 14209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5721000, "depreciation_amortisation": 1577000, "ebitda": 7298000, "interest_expense": 42000, "interest_income": null, "other_non_operating": null, "pretax_income": 7334000, "tax_provision": -8308999, "effective_tax_rate": null, "net_income": 14960000, "net_income_continuing_ops": 15643000, "net_income_to_common": 14960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36725000, "short_term_investments": null, "net_receivables": 44151000, "inventory": 39011000, "other_current_assets": null, "total_current_assets": 121918000, "net_ppe": null, "goodwill": 16387000, "intangible_assets": 5989000, "goodwill_and_intangibles": 22376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59281000, "total_assets": 181199000, "short_term_debt": 3972000, "accounts_payable": 8517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28526000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9575000, "total_liabilities": 38101000, "total_debt": 3972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235276000, "total_equity": 126239000, "shares_outstanding": 2801000, "operating_cash_flow": 13131000, "stock_based_compensation": 1209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1509000, "free_cash_flow": 13356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5721000", "ebitda": "7298000", "netIncome": "14960000", "grossProfit": "19930000", "depreciation": "None", "totalRevenue": "50977000", "costOfRevenue": "31047000", "interestIncome": "None", "incomeBeforeTax": "7334000", "interestExpense": "42000", "operatingIncome": "5721000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8308999", "reportedCurrency": "USD", "netInterestIncome": "-42000", "nonInterestIncome": "None", "operatingExpenses": "14209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1577000", "sellingGeneralAndAdministrative": "14209000", "netIncomeFromContinuingOperations": "15643000" }, "balance": { "goodwill": "16387000", "inventory": "39011000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "181199000", "longTermDebt": "None", "shortTermDebt": "3972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5989000", "reportedCurrency": "USD", "retainedEarnings": "-235276000", "totalLiabilities": "38101000", "otherCurrentAssets": "2031000", "totalCurrentAssets": "121918000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59281000", "currentAccountsPayable": "8517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7688000", "totalShareholderEquity": "126239000", "capitalLeaseObligations": "12947000", "otherCurrentLiabilities": "14886000", "totalCurrentLiabilities": "28526000", "otherNonCurrentLiabilities": "202000", "totalNonCurrentLiabilities": "9575000", "cashAndShortTermInvestments": "36725000", "commonStockSharesOutstanding": "2801000", "intangibleAssetsExcludingGoodwill": "5989000", "cashAndCashEquivalentsAtCarryingValue": "36725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4997000", "operatingCashflow": "13131000", "capitalExpenditures": "225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1509000", "cashflowFromInvestment": "-233000", "stockBasedCompensation": "1209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1577000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 46538000, "cost_of_revenue": 28660000, "gross_profit": 17878000, "ebit": 3792000, "ebitda": 5327000, "pretax_income": 3693000, "tax_provision": -549000, "net_income": 3808000, "net_income_to_common": 3808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25295000, "total_current_assets": 111336000, "total_assets": 162024000, "short_term_debt": 3974000, "long_term_debt": 5111000, "total_debt": 9085000, "total_liabilities": 34911000, "total_equity": 110137000, "shares_outstanding": 2729000, "goodwill_and_intangibles": 22678000 }, "cash_flow": { "operating_cash_flow": 7168000, "capital_expenditure": 292000, "free_cash_flow": 7460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128526, "ticker_id": 7295, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3792000", "ebitda": "5327000", "netIncome": "3808000", "grossProfit": "17878000", "depreciation": "None", "totalRevenue": "46538000", "costOfRevenue": "28660000", "interestIncome": "None", "incomeBeforeTax": "3693000", "interestExpense": "319000", "operatingIncome": "3063000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-549000", "reportedCurrency": "USD", "netInterestIncome": "-99000", "nonInterestIncome": "None", "operatingExpenses": "14815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1535000", "sellingGeneralAndAdministrative": "14815000", "netIncomeFromContinuingOperations": "4242000" }, "balance": { "goodwill": "16387000", "inventory": "44097000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "162024000", "longTermDebt": "5111000", "shortTermDebt": "3974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6291000", "reportedCurrency": "USD", "retainedEarnings": "-250236000", "totalLiabilities": "34911000", "otherCurrentAssets": "2475000", "totalCurrentAssets": "111336000", "currentLongTermDebt": "2326000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50688000", "currentAccountsPayable": "7924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8033000", "totalShareholderEquity": "110137000", "capitalLeaseObligations": "5707000", "otherCurrentLiabilities": "13174000", "totalCurrentLiabilities": "25365000", "otherNonCurrentLiabilities": "206000", "totalNonCurrentLiabilities": "9546000", "cashAndShortTermInvestments": "25295000", "commonStockSharesOutstanding": "2729000", "intangibleAssetsExcludingGoodwill": "6291000", "cashAndCashEquivalentsAtCarryingValue": "25295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4242000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1312000", "operatingCashflow": "7168000", "capitalExpenditures": "292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1554000", "cashflowFromInvestment": "-5586000", "stockBasedCompensation": "2159000", "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": "1535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46538000, "cost_of_revenue": 28660000, "gross_profit": 17878000, "research_and_development": null, "selling_general_admin": 14815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3792000, "depreciation_amortisation": 1535000, "ebitda": 5327000, "interest_expense": 319000, "interest_income": null, "other_non_operating": null, "pretax_income": 3693000, "tax_provision": -549000, "effective_tax_rate": null, "net_income": 3808000, "net_income_continuing_ops": 4242000, "net_income_to_common": 3808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25295000, "short_term_investments": null, "net_receivables": 39469000, "inventory": 44097000, "other_current_assets": null, "total_current_assets": 111336000, "net_ppe": null, "goodwill": 16387000, "intangible_assets": 6291000, "goodwill_and_intangibles": 22678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50688000, "total_assets": 162024000, "short_term_debt": 3974000, "accounts_payable": 7924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25365000, "long_term_debt": 5111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9546000, "total_liabilities": 34911000, "total_debt": 9085000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -250236000, "total_equity": 110137000, "shares_outstanding": 2729000, "operating_cash_flow": 7168000, "stock_based_compensation": 2159000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5586000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1554000, "free_cash_flow": 7460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3792000", "ebitda": "5327000", "netIncome": "3808000", "grossProfit": "17878000", "depreciation": "None", "totalRevenue": "46538000", "costOfRevenue": "28660000", "interestIncome": "None", "incomeBeforeTax": "3693000", "interestExpense": "319000", "operatingIncome": "3063000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-549000", "reportedCurrency": "USD", "netInterestIncome": "-99000", "nonInterestIncome": "None", "operatingExpenses": "14815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1535000", "sellingGeneralAndAdministrative": "14815000", "netIncomeFromContinuingOperations": "4242000" }, "balance": { "goodwill": "16387000", "inventory": "44097000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "162024000", "longTermDebt": "5111000", "shortTermDebt": "3974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6291000", "reportedCurrency": "USD", "retainedEarnings": "-250236000", "totalLiabilities": "34911000", "otherCurrentAssets": "2475000", "totalCurrentAssets": "111336000", "currentLongTermDebt": "2326000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50688000", "currentAccountsPayable": "7924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8033000", "totalShareholderEquity": "110137000", "capitalLeaseObligations": "5707000", "otherCurrentLiabilities": "13174000", "totalCurrentLiabilities": "25365000", "otherNonCurrentLiabilities": "206000", "totalNonCurrentLiabilities": "9546000", "cashAndShortTermInvestments": "25295000", "commonStockSharesOutstanding": "2729000", "intangibleAssetsExcludingGoodwill": "6291000", "cashAndCashEquivalentsAtCarryingValue": "25295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4242000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1312000", "operatingCashflow": "7168000", "capitalExpenditures": "292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1554000", "cashflowFromInvestment": "-5586000", "stockBasedCompensation": "2159000", "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": "1535000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 36454000, "cost_of_revenue": 24858000, "gross_profit": 11596000, "ebit": 734000, "ebitda": 2136000, "pretax_income": 666000, "tax_provision": -1032000, "net_income": 924000, "net_income_to_common": 924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25372000, "total_current_assets": 110970000, "total_assets": 157977000, "short_term_debt": 5570000, "long_term_debt": 5462000, "total_debt": 11032000, "total_liabilities": 33998000, "total_equity": 106437000, "shares_outstanding": 2704000, "goodwill_and_intangibles": 18578000 }, "cash_flow": { "operating_cash_flow": 3521000, "capital_expenditure": 281000, "free_cash_flow": 3802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128527, "ticker_id": 7295, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "734000", "ebitda": "2136000", "netIncome": "924000", "grossProfit": "11596000", "depreciation": "None", "totalRevenue": "36454000", "costOfRevenue": "24858000", "interestIncome": "None", "incomeBeforeTax": "666000", "interestExpense": "68000", "operatingIncome": "-2030000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1032000", "reportedCurrency": "USD", "netInterestIncome": "-68000", "nonInterestIncome": "None", "operatingExpenses": "13626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1402000", "sellingGeneralAndAdministrative": "13626000", "netIncomeFromContinuingOperations": "1698000" }, "balance": { "goodwill": "15222000", "inventory": "43510000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "157977000", "longTermDebt": "5462000", "shortTermDebt": "5570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3356000", "reportedCurrency": "USD", "retainedEarnings": "-254044000", "totalLiabilities": "33998000", "otherCurrentAssets": "2707000", "totalCurrentAssets": "110970000", "currentLongTermDebt": "2200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47007000", "currentAccountsPayable": "9997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15370000", "totalShareholderEquity": "106437000", "capitalLeaseObligations": "6023000", "otherCurrentLiabilities": "7392000", "totalCurrentLiabilities": "23806000", "otherNonCurrentLiabilities": "206000", "totalNonCurrentLiabilities": "10192000", "cashAndShortTermInvestments": "25372000", "commonStockSharesOutstanding": "2704000", "intangibleAssetsExcludingGoodwill": "3356000", "cashAndCashEquivalentsAtCarryingValue": "25372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1698000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1676000", "operatingCashflow": "3521000", "capitalExpenditures": "281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1450000", "cashflowFromInvestment": "-23000", "stockBasedCompensation": "1392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "268000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36454000, "cost_of_revenue": 24858000, "gross_profit": 11596000, "research_and_development": null, "selling_general_admin": 13626000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 734000, "depreciation_amortisation": 1402000, "ebitda": 2136000, "interest_expense": 68000, "interest_income": null, "other_non_operating": null, "pretax_income": 666000, "tax_provision": -1032000, "effective_tax_rate": null, "net_income": 924000, "net_income_continuing_ops": 1698000, "net_income_to_common": 924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25372000, "short_term_investments": null, "net_receivables": 39381000, "inventory": 43510000, "other_current_assets": null, "total_current_assets": 110970000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 3356000, "goodwill_and_intangibles": 18578000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47007000, "total_assets": 157977000, "short_term_debt": 5570000, "accounts_payable": 9997000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23806000, "long_term_debt": 5462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10192000, "total_liabilities": 33998000, "total_debt": 11032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -254044000, "total_equity": 106437000, "shares_outstanding": 2704000, "operating_cash_flow": 3521000, "stock_based_compensation": 1392000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1450000, "free_cash_flow": 3802000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "734000", "ebitda": "2136000", "netIncome": "924000", "grossProfit": "11596000", "depreciation": "None", "totalRevenue": "36454000", "costOfRevenue": "24858000", "interestIncome": "None", "incomeBeforeTax": "666000", "interestExpense": "68000", "operatingIncome": "-2030000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1032000", "reportedCurrency": "USD", "netInterestIncome": "-68000", "nonInterestIncome": "None", "operatingExpenses": "13626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1402000", "sellingGeneralAndAdministrative": "13626000", "netIncomeFromContinuingOperations": "1698000" }, "balance": { "goodwill": "15222000", "inventory": "43510000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "157977000", "longTermDebt": "5462000", "shortTermDebt": "5570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3356000", "reportedCurrency": "USD", "retainedEarnings": "-254044000", "totalLiabilities": "33998000", "otherCurrentAssets": "2707000", "totalCurrentAssets": "110970000", "currentLongTermDebt": "2200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47007000", "currentAccountsPayable": "9997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15370000", "totalShareholderEquity": "106437000", "capitalLeaseObligations": "6023000", "otherCurrentLiabilities": "7392000", "totalCurrentLiabilities": "23806000", "otherNonCurrentLiabilities": "206000", "totalNonCurrentLiabilities": "10192000", "cashAndShortTermInvestments": "25372000", "commonStockSharesOutstanding": "2704000", "intangibleAssetsExcludingGoodwill": "3356000", "cashAndCashEquivalentsAtCarryingValue": "25372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1698000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1676000", "operatingCashflow": "3521000", "capitalExpenditures": "281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1450000", "cashflowFromInvestment": "-23000", "stockBasedCompensation": "1392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "268000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1402000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 50005000, "cost_of_revenue": 29521000, "gross_profit": 20484000, "ebit": 5169000, "ebitda": 6540000, "pretax_income": 5127000, "tax_provision": 673000, "net_income": 4056000, "net_income_to_common": 4056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22997000, "total_current_assets": 109041000, "total_assets": 155118000, "short_term_debt": 3926000, "long_term_debt": 5370000, "total_debt": 9296000, "total_liabilities": 34282000, "total_equity": 103168000, "shares_outstanding": 2686000, "goodwill_and_intangibles": 18745000 }, "cash_flow": { "operating_cash_flow": -1645000, "capital_expenditure": 464000, "free_cash_flow": -1181000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128528, "ticker_id": 7295, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5169000", "ebitda": "6540000", "netIncome": "4056000", "grossProfit": "20484000", "depreciation": "None", "totalRevenue": "50005000", "costOfRevenue": "29521000", "interestIncome": "None", "incomeBeforeTax": "5127000", "interestExpense": "42000", "operatingIncome": "4289000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "673000", "reportedCurrency": "USD", "netInterestIncome": "-42000", "nonInterestIncome": "None", "operatingExpenses": "16195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1371000", "sellingGeneralAndAdministrative": "16195000", "netIncomeFromContinuingOperations": "4454000" }, "balance": { "goodwill": "15222000", "inventory": "40756000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "155118000", "longTermDebt": "5370000", "shortTermDebt": "3926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3523000", "reportedCurrency": "USD", "retainedEarnings": "-254968000", "totalLiabilities": "34282000", "otherCurrentAssets": "1852000", "totalCurrentAssets": "109041000", "currentLongTermDebt": "2250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43436000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46077000", "currentAccountsPayable": "11751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13958000", "totalShareholderEquity": "103168000", "capitalLeaseObligations": "6338000", "otherCurrentLiabilities": "6749000", "totalCurrentLiabilities": "23865000", "otherNonCurrentLiabilities": "207000", "totalNonCurrentLiabilities": "10417000", "cashAndShortTermInvestments": "22997000", "commonStockSharesOutstanding": "2686000", "intangibleAssetsExcludingGoodwill": "3523000", "cashAndCashEquivalentsAtCarryingValue": "22997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "200000", "operatingCashflow": "-1645000", "capitalExpenditures": "464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-790000", "cashflowFromInvestment": "-451000", "stockBasedCompensation": "1445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50005000, "cost_of_revenue": 29521000, "gross_profit": 20484000, "research_and_development": null, "selling_general_admin": 16195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5169000, "depreciation_amortisation": 1371000, "ebitda": 6540000, "interest_expense": 42000, "interest_income": null, "other_non_operating": null, "pretax_income": 5127000, "tax_provision": 673000, "effective_tax_rate": null, "net_income": 4056000, "net_income_continuing_ops": 4454000, "net_income_to_common": 4056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22997000, "short_term_investments": null, "net_receivables": 43436000, "inventory": 40756000, "other_current_assets": null, "total_current_assets": 109041000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 3523000, "goodwill_and_intangibles": 18745000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46077000, "total_assets": 155118000, "short_term_debt": 3926000, "accounts_payable": 11751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23865000, "long_term_debt": 5370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10417000, "total_liabilities": 34282000, "total_debt": 9296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -254968000, "total_equity": 103168000, "shares_outstanding": 2686000, "operating_cash_flow": -1645000, "stock_based_compensation": 1445000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -451000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -790000, "free_cash_flow": -1181000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5169000", "ebitda": "6540000", "netIncome": "4056000", "grossProfit": "20484000", "depreciation": "None", "totalRevenue": "50005000", "costOfRevenue": "29521000", "interestIncome": "None", "incomeBeforeTax": "5127000", "interestExpense": "42000", "operatingIncome": "4289000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "673000", "reportedCurrency": "USD", "netInterestIncome": "-42000", "nonInterestIncome": "None", "operatingExpenses": "16195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1371000", "sellingGeneralAndAdministrative": "16195000", "netIncomeFromContinuingOperations": "4454000" }, "balance": { "goodwill": "15222000", "inventory": "40756000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "155118000", "longTermDebt": "5370000", "shortTermDebt": "3926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3523000", "reportedCurrency": "USD", "retainedEarnings": "-254968000", "totalLiabilities": "34282000", "otherCurrentAssets": "1852000", "totalCurrentAssets": "109041000", "currentLongTermDebt": "2250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43436000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46077000", "currentAccountsPayable": "11751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13958000", "totalShareholderEquity": "103168000", "capitalLeaseObligations": "6338000", "otherCurrentLiabilities": "6749000", "totalCurrentLiabilities": "23865000", "otherNonCurrentLiabilities": "207000", "totalNonCurrentLiabilities": "10417000", "cashAndShortTermInvestments": "22997000", "commonStockSharesOutstanding": "2686000", "intangibleAssetsExcludingGoodwill": "3523000", "cashAndCashEquivalentsAtCarryingValue": "22997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "200000", "operatingCashflow": "-1645000", "capitalExpenditures": "464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-790000", "cashflowFromInvestment": "-451000", "stockBasedCompensation": "1445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1371000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 45003000, "cost_of_revenue": 27035000, "gross_profit": 17968000, "ebit": 3205000, "ebitda": 4624000, "pretax_income": 3114000, "tax_provision": -606000, "net_income": 3471000, "net_income_to_common": 3471000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25880000, "total_current_assets": 105570000, "total_assets": 152812000, "short_term_debt": 3743000, "long_term_debt": null, "total_debt": 3743000, "total_liabilities": 36703000, "total_equity": 98839000, "shares_outstanding": 2628000, "goodwill_and_intangibles": 18912000 }, "cash_flow": { "operating_cash_flow": 10643000, "capital_expenditure": 226000, "free_cash_flow": 10869000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128529, "ticker_id": 7295, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3205000", "ebitda": "4624000", "netIncome": "3471000", "grossProfit": "17968000", "depreciation": "None", "totalRevenue": "45003000", "costOfRevenue": "27035000", "interestIncome": "None", "incomeBeforeTax": "3114000", "interestExpense": "91000", "operatingIncome": "2937000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-606000", "reportedCurrency": "USD", "netInterestIncome": "-91000", "nonInterestIncome": "None", "operatingExpenses": "15031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1419000", "sellingGeneralAndAdministrative": "15031000", "netIncomeFromContinuingOperations": "3720000" }, "balance": { "goodwill": "15222000", "inventory": "40971000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "152812000", "longTermDebt": "None", "shortTermDebt": "3743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3690000", "reportedCurrency": "USD", "retainedEarnings": "-259024000", "totalLiabilities": "36703000", "otherCurrentAssets": "2063000", "totalCurrentAssets": "105570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47242000", "currentAccountsPayable": "8970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14635000", "totalShareholderEquity": "98839000", "capitalLeaseObligations": "14635000", "otherCurrentLiabilities": "11772000", "totalCurrentLiabilities": "25419000", "otherNonCurrentLiabilities": "206000", "totalNonCurrentLiabilities": "11284000", "cashAndShortTermInvestments": "25880000", "commonStockSharesOutstanding": "2628000", "intangibleAssetsExcludingGoodwill": "3690000", "cashAndCashEquivalentsAtCarryingValue": "25880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3720000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1596000", "operatingCashflow": "10643000", "capitalExpenditures": "226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1590000", "cashflowFromInvestment": "1211000", "stockBasedCompensation": "1810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45003000, "cost_of_revenue": 27035000, "gross_profit": 17968000, "research_and_development": 2000000, "selling_general_admin": 15031000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3205000, "depreciation_amortisation": 1419000, "ebitda": 4624000, "interest_expense": 91000, "interest_income": null, "other_non_operating": null, "pretax_income": 3114000, "tax_provision": -606000, "effective_tax_rate": null, "net_income": 3471000, "net_income_continuing_ops": 3720000, "net_income_to_common": 3471000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25880000, "short_term_investments": null, "net_receivables": 36656000, "inventory": 40971000, "other_current_assets": null, "total_current_assets": 105570000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 3690000, "goodwill_and_intangibles": 18912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47242000, "total_assets": 152812000, "short_term_debt": 3743000, "accounts_payable": 8970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25419000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11284000, "total_liabilities": 36703000, "total_debt": 3743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259024000, "total_equity": 98839000, "shares_outstanding": 2628000, "operating_cash_flow": 10643000, "stock_based_compensation": 1810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1590000, "free_cash_flow": 10869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3205000", "ebitda": "4624000", "netIncome": "3471000", "grossProfit": "17968000", "depreciation": "None", "totalRevenue": "45003000", "costOfRevenue": "27035000", "interestIncome": "None", "incomeBeforeTax": "3114000", "interestExpense": "91000", "operatingIncome": "2937000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-606000", "reportedCurrency": "USD", "netInterestIncome": "-91000", "nonInterestIncome": "None", "operatingExpenses": "15031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1419000", "sellingGeneralAndAdministrative": "15031000", "netIncomeFromContinuingOperations": "3720000" }, "balance": { "goodwill": "15222000", "inventory": "40971000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "152812000", "longTermDebt": "None", "shortTermDebt": "3743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3690000", "reportedCurrency": "USD", "retainedEarnings": "-259024000", "totalLiabilities": "36703000", "otherCurrentAssets": "2063000", "totalCurrentAssets": "105570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47242000", "currentAccountsPayable": "8970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14635000", "totalShareholderEquity": "98839000", "capitalLeaseObligations": "14635000", "otherCurrentLiabilities": "11772000", "totalCurrentLiabilities": "25419000", "otherNonCurrentLiabilities": "206000", "totalNonCurrentLiabilities": "11284000", "cashAndShortTermInvestments": "25880000", "commonStockSharesOutstanding": "2628000", "intangibleAssetsExcludingGoodwill": "3690000", "cashAndCashEquivalentsAtCarryingValue": "25880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3720000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1596000", "operatingCashflow": "10643000", "capitalExpenditures": "226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1590000", "cashflowFromInvestment": "1211000", "stockBasedCompensation": "1810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1419000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 44006000, "cost_of_revenue": 26830000, "gross_profit": 17176000, "ebit": 4777000, "ebitda": 6133000, "pretax_income": 4669000, "tax_provision": -35000, "net_income": 4147000, "net_income_to_common": 4147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15330000, "total_current_assets": 99453000, "total_assets": 145843000, "short_term_debt": 3499000, "long_term_debt": 6525000, "total_debt": 10024000, "total_liabilities": 31733000, "total_equity": 96039000, "shares_outstanding": 2588000, "goodwill_and_intangibles": 19127000 }, "cash_flow": { "operating_cash_flow": -2017000, "capital_expenditure": 467000, "free_cash_flow": -1550000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128531, "ticker_id": 7295, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4777000", "ebitda": "6133000", "netIncome": "4147000", "grossProfit": "17176000", "depreciation": "None", "totalRevenue": "44006000", "costOfRevenue": "26830000", "interestIncome": "None", "incomeBeforeTax": "4669000", "interestExpense": "108000", "operatingIncome": "3037000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-35000", "reportedCurrency": "USD", "netInterestIncome": "-108000", "nonInterestIncome": "None", "operatingExpenses": "14139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1356000", "sellingGeneralAndAdministrative": "14139000", "netIncomeFromContinuingOperations": "4704000" }, "balance": { "goodwill": "15222000", "inventory": "41199000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "145843000", "longTermDebt": "6525000", "shortTermDebt": "3499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3905000", "reportedCurrency": "USD", "retainedEarnings": "-262495000", "totalLiabilities": "31733000", "otherCurrentAssets": "1996000", "totalCurrentAssets": "99453000", "currentLongTermDebt": "2111000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46390000", "currentAccountsPayable": "7512000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12612000", "totalShareholderEquity": "96039000", "capitalLeaseObligations": "3976000", "otherCurrentLiabilities": "10385000", "totalCurrentLiabilities": "22109000", "otherNonCurrentLiabilities": "200000", "totalNonCurrentLiabilities": "9624000", "cashAndShortTermInvestments": "15330000", "commonStockSharesOutstanding": "2588000", "intangibleAssetsExcludingGoodwill": "3905000", "cashAndCashEquivalentsAtCarryingValue": "15330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4704000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "291000", "operatingCashflow": "-2017000", "capitalExpenditures": "467000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1010000", "cashflowFromInvestment": "-339000", "stockBasedCompensation": "1341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44006000, "cost_of_revenue": 26830000, "gross_profit": 17176000, "research_and_development": null, "selling_general_admin": 14139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4777000, "depreciation_amortisation": 1356000, "ebitda": 6133000, "interest_expense": 108000, "interest_income": null, "other_non_operating": null, "pretax_income": 4669000, "tax_provision": -35000, "effective_tax_rate": null, "net_income": 4147000, "net_income_continuing_ops": 4704000, "net_income_to_common": 4147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15330000, "short_term_investments": null, "net_receivables": 40928000, "inventory": 41199000, "other_current_assets": null, "total_current_assets": 99453000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 3905000, "goodwill_and_intangibles": 19127000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46390000, "total_assets": 145843000, "short_term_debt": 3499000, "accounts_payable": 7512000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22109000, "long_term_debt": 6525000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9624000, "total_liabilities": 31733000, "total_debt": 10024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -262495000, "total_equity": 96039000, "shares_outstanding": 2588000, "operating_cash_flow": -2017000, "stock_based_compensation": 1341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 467000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -339000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1010000, "free_cash_flow": -1550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4777000", "ebitda": "6133000", "netIncome": "4147000", "grossProfit": "17176000", "depreciation": "None", "totalRevenue": "44006000", "costOfRevenue": "26830000", "interestIncome": "None", "incomeBeforeTax": "4669000", "interestExpense": "108000", "operatingIncome": "3037000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-35000", "reportedCurrency": "USD", "netInterestIncome": "-108000", "nonInterestIncome": "None", "operatingExpenses": "14139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1356000", "sellingGeneralAndAdministrative": "14139000", "netIncomeFromContinuingOperations": "4704000" }, "balance": { "goodwill": "15222000", "inventory": "41199000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "145843000", "longTermDebt": "6525000", "shortTermDebt": "3499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3905000", "reportedCurrency": "USD", "retainedEarnings": "-262495000", "totalLiabilities": "31733000", "otherCurrentAssets": "1996000", "totalCurrentAssets": "99453000", "currentLongTermDebt": "2111000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46390000", "currentAccountsPayable": "7512000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12612000", "totalShareholderEquity": "96039000", "capitalLeaseObligations": "3976000", "otherCurrentLiabilities": "10385000", "totalCurrentLiabilities": "22109000", "otherNonCurrentLiabilities": "200000", "totalNonCurrentLiabilities": "9624000", "cashAndShortTermInvestments": "15330000", "commonStockSharesOutstanding": "2588000", "intangibleAssetsExcludingGoodwill": "3905000", "cashAndCashEquivalentsAtCarryingValue": "15330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4704000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "291000", "operatingCashflow": "-2017000", "capitalExpenditures": "467000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1010000", "cashflowFromInvestment": "-339000", "stockBasedCompensation": "1341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1356000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 29690000, "cost_of_revenue": 19020000, "gross_profit": 10670000, "ebit": -2454000, "ebitda": -1153000, "pretax_income": -2569000, "tax_provision": 270000, "net_income": -3095000, "net_income_to_common": -3095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18614000, "total_current_assets": 91846000, "total_assets": 139365000, "short_term_debt": 3545000, "long_term_debt": 6828000, "total_debt": 10373000, "total_liabilities": 30326000, "total_equity": 91025000, "shares_outstanding": 2548000, "goodwill_and_intangibles": 19295000 }, "cash_flow": { "operating_cash_flow": 5979000, "capital_expenditure": 374000, "free_cash_flow": 6353000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128532, "ticker_id": 7295, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2454000", "ebitda": "-1153000", "netIncome": "-3095000", "grossProfit": "10670000", "depreciation": "None", "totalRevenue": "29690000", "costOfRevenue": "19020000", "interestIncome": "None", "incomeBeforeTax": "-2569000", "interestExpense": "115000", "operatingIncome": "-4150000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "270000", "reportedCurrency": "USD", "netInterestIncome": "-115000", "nonInterestIncome": "None", "operatingExpenses": "14820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1301000", "sellingGeneralAndAdministrative": "14820000", "netIncomeFromContinuingOperations": "-2839000" }, "balance": { "goodwill": "15222000", "inventory": "41563000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "139365000", "longTermDebt": "6828000", "shortTermDebt": "3545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4073000", "reportedCurrency": "USD", "retainedEarnings": "-266642000", "totalLiabilities": "30326000", "otherCurrentAssets": "3206000", "totalCurrentAssets": "91846000", "currentLongTermDebt": "2074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47519000", "currentAccountsPayable": "7567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13367000", "totalShareholderEquity": "91025000", "capitalLeaseObligations": "4465000", "otherCurrentLiabilities": "8034000", "totalCurrentLiabilities": "19933000", "otherNonCurrentLiabilities": "199000", "totalNonCurrentLiabilities": "10393000", "cashAndShortTermInvestments": "18614000", "commonStockSharesOutstanding": "2548000", "intangibleAssetsExcludingGoodwill": "4073000", "cashAndCashEquivalentsAtCarryingValue": "18614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3095000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3022000", "operatingCashflow": "5979000", "capitalExpenditures": "374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1039000", "cashflowFromInvestment": "-257000", "stockBasedCompensation": "1200000", "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": "1301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29690000, "cost_of_revenue": 19020000, "gross_profit": 10670000, "research_and_development": null, "selling_general_admin": 14820000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2454000, "depreciation_amortisation": 1301000, "ebitda": -1153000, "interest_expense": 115000, "interest_income": null, "other_non_operating": null, "pretax_income": -2569000, "tax_provision": 270000, "effective_tax_rate": null, "net_income": -3095000, "net_income_continuing_ops": -2839000, "net_income_to_common": -3095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18614000, "short_term_investments": null, "net_receivables": 28463000, "inventory": 41563000, "other_current_assets": null, "total_current_assets": 91846000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 4073000, "goodwill_and_intangibles": 19295000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47519000, "total_assets": 139365000, "short_term_debt": 3545000, "accounts_payable": 7567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19933000, "long_term_debt": 6828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10393000, "total_liabilities": 30326000, "total_debt": 10373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266642000, "total_equity": 91025000, "shares_outstanding": 2548000, "operating_cash_flow": 5979000, "stock_based_compensation": 1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 374000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -257000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1039000, "free_cash_flow": 6353000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2454000", "ebitda": "-1153000", "netIncome": "-3095000", "grossProfit": "10670000", "depreciation": "None", "totalRevenue": "29690000", "costOfRevenue": "19020000", "interestIncome": "None", "incomeBeforeTax": "-2569000", "interestExpense": "115000", "operatingIncome": "-4150000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "270000", "reportedCurrency": "USD", "netInterestIncome": "-115000", "nonInterestIncome": "None", "operatingExpenses": "14820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1301000", "sellingGeneralAndAdministrative": "14820000", "netIncomeFromContinuingOperations": "-2839000" }, "balance": { "goodwill": "15222000", "inventory": "41563000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "139365000", "longTermDebt": "6828000", "shortTermDebt": "3545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4073000", "reportedCurrency": "USD", "retainedEarnings": "-266642000", "totalLiabilities": "30326000", "otherCurrentAssets": "3206000", "totalCurrentAssets": "91846000", "currentLongTermDebt": "2074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47519000", "currentAccountsPayable": "7567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13367000", "totalShareholderEquity": "91025000", "capitalLeaseObligations": "4465000", "otherCurrentLiabilities": "8034000", "totalCurrentLiabilities": "19933000", "otherNonCurrentLiabilities": "199000", "totalNonCurrentLiabilities": "10393000", "cashAndShortTermInvestments": "18614000", "commonStockSharesOutstanding": "2548000", "intangibleAssetsExcludingGoodwill": "4073000", "cashAndCashEquivalentsAtCarryingValue": "18614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3095000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3022000", "operatingCashflow": "5979000", "capitalExpenditures": "374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1039000", "cashflowFromInvestment": "-257000", "stockBasedCompensation": "1200000", "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": "1301000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 43858000, "cost_of_revenue": 27527000, "gross_profit": 16331000, "ebit": 3140000, "ebitda": 4380000, "pretax_income": 3040000, "tax_provision": 487000, "net_income": 2070000, "net_income_to_common": 2070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14004000, "total_current_assets": 92920000, "total_assets": 140925000, "short_term_debt": 3997000, "long_term_debt": 6443000, "total_debt": 10440000, "total_liabilities": 29446000, "total_equity": 93721000, "shares_outstanding": 2539000, "goodwill_and_intangibles": 19462000 }, "cash_flow": { "operating_cash_flow": -1880000, "capital_expenditure": 312000, "free_cash_flow": -1568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128533, "ticker_id": 7295, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3140000", "ebitda": "4380000", "netIncome": "2070000", "grossProfit": "16331000", "depreciation": "None", "totalRevenue": "43858000", "costOfRevenue": "27527000", "interestIncome": "None", "incomeBeforeTax": "3040000", "interestExpense": "100000", "operatingIncome": "2501000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "487000", "reportedCurrency": "USD", "netInterestIncome": "-100000", "nonInterestIncome": "None", "operatingExpenses": "13830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1240000", "sellingGeneralAndAdministrative": "13830000", "netIncomeFromContinuingOperations": "2553000" }, "balance": { "goodwill": "15222000", "inventory": "39237000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "140925000", "longTermDebt": "6443000", "shortTermDebt": "3997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4240000", "reportedCurrency": "USD", "retainedEarnings": "-263547000", "totalLiabilities": "29446000", "otherCurrentAssets": "1695000", "totalCurrentAssets": "92920000", "currentLongTermDebt": "2441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48005000", "currentAccountsPayable": "8489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13805000", "totalShareholderEquity": "93721000", "capitalLeaseObligations": "4921000", "otherCurrentLiabilities": "6139000", "totalCurrentLiabilities": "19197000", "otherNonCurrentLiabilities": "202000", "totalNonCurrentLiabilities": "10249000", "cashAndShortTermInvestments": "14004000", "commonStockSharesOutstanding": "2539000", "intangibleAssetsExcludingGoodwill": "4240000", "cashAndCashEquivalentsAtCarryingValue": "14004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1521000", "operatingCashflow": "-1880000", "capitalExpenditures": "312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-630000", "cashflowFromInvestment": "-136000", "stockBasedCompensation": "902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43858000, "cost_of_revenue": 27527000, "gross_profit": 16331000, "research_and_development": null, "selling_general_admin": 13830000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3140000, "depreciation_amortisation": 1240000, "ebitda": 4380000, "interest_expense": 100000, "interest_income": null, "other_non_operating": null, "pretax_income": 3040000, "tax_provision": 487000, "effective_tax_rate": null, "net_income": 2070000, "net_income_continuing_ops": 2553000, "net_income_to_common": 2070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14004000, "short_term_investments": null, "net_receivables": 37984000, "inventory": 39237000, "other_current_assets": null, "total_current_assets": 92920000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 4240000, "goodwill_and_intangibles": 19462000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48005000, "total_assets": 140925000, "short_term_debt": 3997000, "accounts_payable": 8489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19197000, "long_term_debt": 6443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10249000, "total_liabilities": 29446000, "total_debt": 10440000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -263547000, "total_equity": 93721000, "shares_outstanding": 2539000, "operating_cash_flow": -1880000, "stock_based_compensation": 902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -630000, "free_cash_flow": -1568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3140000", "ebitda": "4380000", "netIncome": "2070000", "grossProfit": "16331000", "depreciation": "None", "totalRevenue": "43858000", "costOfRevenue": "27527000", "interestIncome": "None", "incomeBeforeTax": "3040000", "interestExpense": "100000", "operatingIncome": "2501000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "487000", "reportedCurrency": "USD", "netInterestIncome": "-100000", "nonInterestIncome": "None", "operatingExpenses": "13830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1240000", "sellingGeneralAndAdministrative": "13830000", "netIncomeFromContinuingOperations": "2553000" }, "balance": { "goodwill": "15222000", "inventory": "39237000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "140925000", "longTermDebt": "6443000", "shortTermDebt": "3997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4240000", "reportedCurrency": "USD", "retainedEarnings": "-263547000", "totalLiabilities": "29446000", "otherCurrentAssets": "1695000", "totalCurrentAssets": "92920000", "currentLongTermDebt": "2441000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48005000", "currentAccountsPayable": "8489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13805000", "totalShareholderEquity": "93721000", "capitalLeaseObligations": "4921000", "otherCurrentLiabilities": "6139000", "totalCurrentLiabilities": "19197000", "otherNonCurrentLiabilities": "202000", "totalNonCurrentLiabilities": "10249000", "cashAndShortTermInvestments": "14004000", "commonStockSharesOutstanding": "2539000", "intangibleAssetsExcludingGoodwill": "4240000", "cashAndCashEquivalentsAtCarryingValue": "14004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1521000", "operatingCashflow": "-1880000", "capitalExpenditures": "312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-630000", "cashflowFromInvestment": "-136000", "stockBasedCompensation": "902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1240000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 35247000, "cost_of_revenue": 23581000, "gross_profit": 11666000, "ebit": 40043000, "ebitda": 41265000, "pretax_income": 39904000, "tax_provision": 55000, "net_income": 39639000, "net_income_to_common": 39639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16719999, "total_current_assets": 103217000, "total_assets": 152032000, "short_term_debt": 3395000, "long_term_debt": null, "total_debt": 3395000, "total_liabilities": 42639000, "total_equity": 91618000, "shares_outstanding": 2509000, "goodwill_and_intangibles": 19629000 }, "cash_flow": { "operating_cash_flow": 6220000, "capital_expenditure": 225000, "free_cash_flow": 6445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128534, "ticker_id": 7295, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40043000", "ebitda": "41265000", "netIncome": "39639000", "grossProfit": "11666000", "depreciation": "None", "totalRevenue": "35247000", "costOfRevenue": "23581000", "interestIncome": "None", "incomeBeforeTax": "39904000", "interestExpense": "139000", "operatingIncome": "-1555000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "-139000", "nonInterestIncome": "None", "operatingExpenses": "13221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1222000", "sellingGeneralAndAdministrative": "13221000", "netIncomeFromContinuingOperations": "39849000" }, "balance": { "goodwill": "15222000", "inventory": "41612000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "152032000", "longTermDebt": "None", "shortTermDebt": "3395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4407000", "reportedCurrency": "USD", "retainedEarnings": "-265617000", "totalLiabilities": "42639000", "otherCurrentAssets": "1862000", "totalCurrentAssets": "103217000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48815000", "currentAccountsPayable": "6227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13514000", "totalShareholderEquity": "91618000", "capitalLeaseObligations": "13514000", "otherCurrentLiabilities": "22072000", "totalCurrentLiabilities": "32058000", "otherNonCurrentLiabilities": "213000", "totalNonCurrentLiabilities": "10581000", "cashAndShortTermInvestments": "16719999", "commonStockSharesOutstanding": "2509000", "intangibleAssetsExcludingGoodwill": "4407000", "cashAndCashEquivalentsAtCarryingValue": "16719999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39849000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "598000", "operatingCashflow": "6220000", "capitalExpenditures": "225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-961000", "cashflowFromInvestment": "-170000", "stockBasedCompensation": "1167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1222000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35247000, "cost_of_revenue": 23581000, "gross_profit": 11666000, "research_and_development": 2500000, "selling_general_admin": 13221000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40043000, "depreciation_amortisation": 1222000, "ebitda": 41265000, "interest_expense": 139000, "interest_income": null, "other_non_operating": null, "pretax_income": 39904000, "tax_provision": 55000, "effective_tax_rate": null, "net_income": 39639000, "net_income_continuing_ops": 39849000, "net_income_to_common": 39639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16719999, "short_term_investments": null, "net_receivables": 43023000, "inventory": 41612000, "other_current_assets": null, "total_current_assets": 103217000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 4407000, "goodwill_and_intangibles": 19629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48815000, "total_assets": 152032000, "short_term_debt": 3395000, "accounts_payable": 6227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32058000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10581000, "total_liabilities": 42639000, "total_debt": 3395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265617000, "total_equity": 91618000, "shares_outstanding": 2509000, "operating_cash_flow": 6220000, "stock_based_compensation": 1167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -961000, "free_cash_flow": 6445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40043000", "ebitda": "41265000", "netIncome": "39639000", "grossProfit": "11666000", "depreciation": "None", "totalRevenue": "35247000", "costOfRevenue": "23581000", "interestIncome": "None", "incomeBeforeTax": "39904000", "interestExpense": "139000", "operatingIncome": "-1555000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "-139000", "nonInterestIncome": "None", "operatingExpenses": "13221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1222000", "sellingGeneralAndAdministrative": "13221000", "netIncomeFromContinuingOperations": "39849000" }, "balance": { "goodwill": "15222000", "inventory": "41612000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "152032000", "longTermDebt": "None", "shortTermDebt": "3395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4407000", "reportedCurrency": "USD", "retainedEarnings": "-265617000", "totalLiabilities": "42639000", "otherCurrentAssets": "1862000", "totalCurrentAssets": "103217000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48815000", "currentAccountsPayable": "6227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13514000", "totalShareholderEquity": "91618000", "capitalLeaseObligations": "13514000", "otherCurrentLiabilities": "22072000", "totalCurrentLiabilities": "32058000", "otherNonCurrentLiabilities": "213000", "totalNonCurrentLiabilities": "10581000", "cashAndShortTermInvestments": "16719999", "commonStockSharesOutstanding": "2509000", "intangibleAssetsExcludingGoodwill": "4407000", "cashAndCashEquivalentsAtCarryingValue": "16719999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39849000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "598000", "operatingCashflow": "6220000", "capitalExpenditures": "225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-961000", "cashflowFromInvestment": "-170000", "stockBasedCompensation": "1167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1222000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 38279000, "cost_of_revenue": 23736000, "gross_profit": 14543000, "ebit": 1874000, "ebitda": 3043000, "pretax_income": 3575000, "tax_provision": -537000, "net_income": 4408000, "net_income_to_common": 4408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11398000, "total_current_assets": 90064000, "total_assets": 141702000, "short_term_debt": 3317000, "long_term_debt": 6543000, "total_debt": 9860000, "total_liabilities": 73016000, "total_equity": 50621000, "shares_outstanding": 2489000, "goodwill_and_intangibles": 19796000 }, "cash_flow": { "operating_cash_flow": -404000, "capital_expenditure": 649000, "free_cash_flow": 245000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128536, "ticker_id": 7295, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1874000", "ebitda": "3043000", "netIncome": "4408000", "grossProfit": "14543000", "depreciation": "None", "totalRevenue": "38279000", "costOfRevenue": "23736000", "interestIncome": "None", "incomeBeforeTax": "3575000", "interestExpense": "27000", "operatingIncome": "1874000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-537000", "reportedCurrency": "USD", "netInterestIncome": "-27000", "nonInterestIncome": "None", "operatingExpenses": "12669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1169000", "sellingGeneralAndAdministrative": "12669000", "netIncomeFromContinuingOperations": "4112000" }, "balance": { "goodwill": "15222000", "inventory": "42035000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "141702000", "longTermDebt": "6543000", "shortTermDebt": "3317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4574000", "reportedCurrency": "USD", "retainedEarnings": "-305256000", "totalLiabilities": "73016000", "otherCurrentAssets": "2342000", "totalCurrentAssets": "90064000", "currentLongTermDebt": "1755000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51638000", "currentAccountsPayable": "9402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13985000", "totalShareholderEquity": "50621000", "capitalLeaseObligations": "5687000", "otherCurrentLiabilities": "7096000", "totalCurrentLiabilities": "19831000", "otherNonCurrentLiabilities": "1281000", "totalNonCurrentLiabilities": "53185000", "cashAndShortTermInvestments": "11398000", "commonStockSharesOutstanding": "2489000", "intangibleAssetsExcludingGoodwill": "4574000", "cashAndCashEquivalentsAtCarryingValue": "11398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-449000", "operatingCashflow": "-404000", "capitalExpenditures": "649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1207000", "cashflowFromInvestment": "-535000", "stockBasedCompensation": "1656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38279000, "cost_of_revenue": 23736000, "gross_profit": 14543000, "research_and_development": null, "selling_general_admin": 12669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1874000, "depreciation_amortisation": 1169000, "ebitda": 3043000, "interest_expense": 27000, "interest_income": null, "other_non_operating": null, "pretax_income": 3575000, "tax_provision": -537000, "effective_tax_rate": null, "net_income": 4408000, "net_income_continuing_ops": 4112000, "net_income_to_common": 4408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11398000, "short_term_investments": null, "net_receivables": 34289000, "inventory": 42035000, "other_current_assets": null, "total_current_assets": 90064000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 4574000, "goodwill_and_intangibles": 19796000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51638000, "total_assets": 141702000, "short_term_debt": 3317000, "accounts_payable": 9402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19831000, "long_term_debt": 6543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 53185000, "total_liabilities": 73016000, "total_debt": 9860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -305256000, "total_equity": 50621000, "shares_outstanding": 2489000, "operating_cash_flow": -404000, "stock_based_compensation": 1656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 649000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -535000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1207000, "free_cash_flow": 245000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1874000", "ebitda": "3043000", "netIncome": "4408000", "grossProfit": "14543000", "depreciation": "None", "totalRevenue": "38279000", "costOfRevenue": "23736000", "interestIncome": "None", "incomeBeforeTax": "3575000", "interestExpense": "27000", "operatingIncome": "1874000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-537000", "reportedCurrency": "USD", "netInterestIncome": "-27000", "nonInterestIncome": "None", "operatingExpenses": "12669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1169000", "sellingGeneralAndAdministrative": "12669000", "netIncomeFromContinuingOperations": "4112000" }, "balance": { "goodwill": "15222000", "inventory": "42035000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "141702000", "longTermDebt": "6543000", "shortTermDebt": "3317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4574000", "reportedCurrency": "USD", "retainedEarnings": "-305256000", "totalLiabilities": "73016000", "otherCurrentAssets": "2342000", "totalCurrentAssets": "90064000", "currentLongTermDebt": "1755000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51638000", "currentAccountsPayable": "9402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13985000", "totalShareholderEquity": "50621000", "capitalLeaseObligations": "5687000", "otherCurrentLiabilities": "7096000", "totalCurrentLiabilities": "19831000", "otherNonCurrentLiabilities": "1281000", "totalNonCurrentLiabilities": "53185000", "cashAndShortTermInvestments": "11398000", "commonStockSharesOutstanding": "2489000", "intangibleAssetsExcludingGoodwill": "4574000", "cashAndCashEquivalentsAtCarryingValue": "11398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-449000", "operatingCashflow": "-404000", "capitalExpenditures": "649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1207000", "cashflowFromInvestment": "-535000", "stockBasedCompensation": "1656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1169000", "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": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "income_statement": { "revenue": 25391000, "cost_of_revenue": 18044000, "gross_profit": 7347000, "ebit": -30515000, "ebitda": -29400000, "pretax_income": -30726000, "tax_provision": 1350000, "net_income": -32231000, "net_income_to_common": -32231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13746000, "total_current_assets": 85303000, "total_assets": 137475000, "short_term_debt": 3928000, "long_term_debt": 6404000, "total_debt": 10332000, "total_liabilities": 73249000, "total_equity": 45865000, "shares_outstanding": 2476000, "goodwill_and_intangibles": 19963000 }, "cash_flow": { "operating_cash_flow": 509000, "capital_expenditure": 754000, "free_cash_flow": 1263000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128537, "ticker_id": 7295, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:23.112384+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30515000", "ebitda": "-29400000", "netIncome": "-32231000", "grossProfit": "7347000", "depreciation": "None", "totalRevenue": "25391000", "costOfRevenue": "18044000", "interestIncome": "None", "incomeBeforeTax": "-30726000", "interestExpense": "211000", "operatingIncome": "-7130000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1350000", "reportedCurrency": "USD", "netInterestIncome": "-211000", "nonInterestIncome": "None", "operatingExpenses": "14477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23385000", "costofGoodsAndServicesSold": "18044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1115000", "sellingGeneralAndAdministrative": "14477000", "netIncomeFromContinuingOperations": "-32076000" }, "balance": { "goodwill": "15222000", "inventory": "42788000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "137475000", "longTermDebt": "6404000", "shortTermDebt": "3928000", "treasuryStock": "-1653000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4741000", "reportedCurrency": "USD", "retainedEarnings": "-309664000", "totalLiabilities": "73249000", "otherCurrentAssets": "2918000", "totalCurrentAssets": "85303000", "currentLongTermDebt": "2350000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52172000", "currentAccountsPayable": "7855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24106000", "shortLongTermDebtTotal": "14903000", "totalShareholderEquity": "45865000", "capitalLeaseObligations": "6149000", "otherCurrentLiabilities": "6093000", "totalCurrentLiabilities": "18190000", "otherNonCurrentLiabilities": "1258000", "totalNonCurrentLiabilities": "55059000", "cashAndShortTermInvestments": "13746000", "commonStockSharesOutstanding": "2476000", "intangibleAssetsExcludingGoodwill": "4741000", "cashAndCashEquivalentsAtCarryingValue": "13746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32076000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2121000", "operatingCashflow": "509000", "capitalExpenditures": "754000", "changeInReceivables": "8091000", "changeInExchangeRate": "None", "cashflowFromFinancing": "146000", "cashflowFromInvestment": "-498000", "stockBasedCompensation": "1277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "157000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25391000, "cost_of_revenue": 18044000, "gross_profit": 7347000, "research_and_development": null, "selling_general_admin": 14477000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30515000, "depreciation_amortisation": 1115000, "ebitda": -29400000, "interest_expense": 211000, "interest_income": null, "other_non_operating": null, "pretax_income": -30726000, "tax_provision": 1350000, "effective_tax_rate": null, "net_income": -32231000, "net_income_continuing_ops": -32076000, "net_income_to_common": -32231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13746000, "short_term_investments": null, "net_receivables": 25851000, "inventory": 42788000, "other_current_assets": null, "total_current_assets": 85303000, "net_ppe": null, "goodwill": 15222000, "intangible_assets": 4741000, "goodwill_and_intangibles": 19963000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52172000, "total_assets": 137475000, "short_term_debt": 3928000, "accounts_payable": 7855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18190000, "long_term_debt": 6404000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 55059000, "total_liabilities": 73249000, "total_debt": 10332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309664000, "total_equity": 45865000, "shares_outstanding": 2476000, "operating_cash_flow": 509000, "stock_based_compensation": 1277000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 754000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -498000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146000, "free_cash_flow": 1263000, "net_change_in_cash": 157000 }, "raw_data": { "income": { "ebit": "-30515000", "ebitda": "-29400000", "netIncome": "-32231000", "grossProfit": "7347000", "depreciation": "None", "totalRevenue": "25391000", "costOfRevenue": "18044000", "interestIncome": "None", "incomeBeforeTax": "-30726000", "interestExpense": "211000", "operatingIncome": "-7130000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1350000", "reportedCurrency": "USD", "netInterestIncome": "-211000", "nonInterestIncome": "None", "operatingExpenses": "14477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23385000", "costofGoodsAndServicesSold": "18044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1115000", "sellingGeneralAndAdministrative": "14477000", "netIncomeFromContinuingOperations": "-32076000" }, "balance": { "goodwill": "15222000", "inventory": "42788000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "137475000", "longTermDebt": "6404000", "shortTermDebt": "3928000", "treasuryStock": "-1653000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4741000", "reportedCurrency": "USD", "retainedEarnings": "-309664000", "totalLiabilities": "73249000", "otherCurrentAssets": "2918000", "totalCurrentAssets": "85303000", "currentLongTermDebt": "2350000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52172000", "currentAccountsPayable": "7855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24106000", "shortLongTermDebtTotal": "14903000", "totalShareholderEquity": "45865000", "capitalLeaseObligations": "6149000", "otherCurrentLiabilities": "6093000", "totalCurrentLiabilities": "18190000", "otherNonCurrentLiabilities": "1258000", "totalNonCurrentLiabilities": "55059000", "cashAndShortTermInvestments": "13746000", "commonStockSharesOutstanding": "2476000", "intangibleAssetsExcludingGoodwill": "4741000", "cashAndCashEquivalentsAtCarryingValue": "13746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32076000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2121000", "operatingCashflow": "509000", "capitalExpenditures": "754000", "changeInReceivables": "8091000", "changeInExchangeRate": "None", "cashflowFromFinancing": "146000", "cashflowFromInvestment": "-498000", "stockBasedCompensation": "1277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "157000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }