{ "ticker": { "uuid": "a0caa638-fa9b-44ff-9152-5280af99a20e", "symbol": "ONT", "name": "Onterris", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/a0caa638-fa9b-44ff-9152-5280af99a20e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0caa638-fa9b-44ff-9152-5280af99a20e/" }, "ticker_metadata": { "id": 3015, "uuid": "a0caa638-fa9b-44ff-9152-5280af99a20e", "symbol": "ONT", "name": "Onterris", "asset_type": "equity", "market_cap": 574433000, "stock_exchange_id": 3, "industry": "Waste Management", "sector": "Industrials", "description": "Onterris (ONT) is an innovative company focused on harnessing advanced technologies to deliver sustainable and efficient solutions in the renewable energy sector. With a commitment to reducing carbon footprints through its cutting-edge products and services, Onterris is poised to capitalize on the growing demand for clean energy alternatives. The company's strategic initiatives aim to drive growth and enhance operational efficiency, making it an attractive investment opportunity for institutional investors seeking exposure to the burgeoning green economy. As Onterris continues to expand its market presence, it is well-positioned to contribute to the global transition towards a more sustainable future.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a0caa638-fa9b-44ff-9152-5280af99a20e", "symbol": "ONT", "name": "Onterris", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/a0caa638-fa9b-44ff-9152-5280af99a20e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0caa638-fa9b-44ff-9152-5280af99a20e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.29, "quality": 0.16, "momentum": 0.13, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 17.15, "market_cap": 618171750, "pe_ratio": 106.1057, "earnings_yield": 0.0094, "ebitda_to_ev": 0.0904, "shareholder_yield": 0.0023, "roe": 0.0132, "piotroski_f_score": 4, "momentum_12_1": -0.2443, "volatility_252d": 0.6715 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:05.835209+00:00", "batch_id": "" }, "size": { "price_close": 17.15, "market_cap": 618171750, "market_cap_usd": 618171750, "enterprise_value": 946609750, "shares_outstanding": 36045000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 106.1057, "pb_ratio": 1.4046, "ptbv_ratio": null, "ps_ratio": 0.7527, "pcf_ratio": 6.8431, "pfcf_ratio": 5.6627, "ev_ebitda": 11.0637, "ev_ebit": 26.8085, "ev_sales": 1.1527, "ev_fcf": 8.6714, "earnings_yield": 0.0094, "fcf_yield": 0.1153, "price_to_sales": 0.7527, "price_to_book": 1.4046, "price_to_cashflow": 6.8431, "ebitda_to_ev": 0.0904, "sales_yield": 0.8675 }, "yield": { "dividend_yield": 0.0023, "buyback_yield": 0, "shareholder_yield": 0.0023, "debt_paydown_yield": null, "total_yield": 0.0023 }, "quality": { "gross_margin": 0.3744, "operating_margin": 0.043, "net_margin": 0.0071, "ebitda_margin": 0.1042, "fcf_margin": 0.1329, "roe": 0.0132, "roa": 0.0061, "roic": 0.0155, "roc_greenblatt": null, "asset_turnover": 0.8662, "cash_conversion": 18.7376, "accruals_ratio": -0.0891, "sbc_to_revenue": 0.0464, "piotroski_f_score": 4, "altman_z_score": 1.4221, "earnings_stability_5y": 1.8951, "revenue_stability_5y": 0.379, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3243, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1542, "net_debt_to_ebitda": 3.8387, "debt_to_assets": 0.357, "interest_coverage": 1.7683, "current_ratio": 1.8417, "quick_ratio": 1.82, "net_debt": 328438000, "local_beta": 0.0022, "volatility_252d": 0.6715, "volatility_60d": 1.4713, "max_drawdown_12m": -0.5071, "risk_adjusted_momentum": -0.3638 }, "growth": { "revenue_growth_1y": 0.1423, "revenue_growth_3y_cagr": 0.1512, "revenue_growth_5y_cagr": 0.204, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5714, "book_value_growth_1y": -0.0483, "revenue_growth": 0.1423, "earnings_growth": null }, "momentum": { "price_return_1m": 0.06, "price_return_3m": -0.3648, "price_return_6m": -0.3479, "price_return_9m": -0.436, "price_return_12m": -0.199, "price_return_12m_ex1m": -0.2443, "momentum_6m": -0.3479, "momentum_12m": -0.199, "momentum_12_1": -0.2443, "distance_from_52w_high": -0.4478, "distance_from_52w_low": 0.1202, "relative_strength": -0.2989 }, "raw_ttm": { "revenue_ttm": 821222000, "gross_profit_ttm": 307439000, "ebit_ttm": 35310000, "ebitda_ttm": 85560000, "net_income_ttm": 5826000, "eps_diluted_ttm": 0.1616, "operating_cash_flow_ttm": 90335000, "capital_expenditure_ttm": 18830000, "fcf_ttm": 109165000, "dividends_paid_ttm": 1400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19968000, "cash_and_equivalents": 10046000, "total_current_assets": 216644000, "total_current_liabilities": 117631000, "net_ppe": null, "total_assets": 948023000, "total_debt": 338484000, "total_equity": 440091000, "net_working_capital": 117312000, "book_value_per_share": 12.2095, "retained_earnings": -286203000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -146235000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 94, "rank_pb": 35, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 27, "rank_ev_ebitda": 45, "rank_ev_ebit": 80, "rank_earnings_yield": 94, "rank_fcf_yield": 34, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 69, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 60, "rank_fcf_margin": 63, "rank_piotroski": 81, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 78 }, "composites": { "value_composite": 71, "quality_composite": 84, "momentum_composite": 87, "growth_composite": 25, "yield_composite": 70, "svqf_composite": 97, "vc1_composite": 29, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.2154, "os_score": 0.06, "value_percentile": 0.29, "quality_percentile": 0.16, "momentum_percentile": 0.13, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4683, "ticker_id": 3015, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:05.835209+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.15, "market_cap": 618171750, "market_cap_usd": 618171750, "enterprise_value": 946609750, "shares_outstanding": 36045000, "fx_rate_to_usd": null, "pe_ratio": 106.10569001, "pb_ratio": 1.40464529, "ptbv_ratio": null, "ps_ratio": 0.75274621, "pcf_ratio": 6.84310345, "pfcf_ratio": 5.66272844, "ev_ebitda": 11.06369507, "ev_ebit": 26.80854574, "ev_sales": 1.15268435, "ev_fcf": 8.67136674, "earnings_yield": 0.00942457, "fcf_yield": 0.11532207, "dividend_yield": 0.00226474, "buyback_yield": 0, "shareholder_yield": 0.00226474, "debt_paydown_yield": null, "total_yield": 0.00226474, "gross_margin": 0.37436771, "operating_margin": 0.0429969, "net_margin": 0.00709431, "ebitda_margin": 0.1041862, "fcf_margin": 0.13292995, "roe": 0.01323817, "roa": 0.00614542, "roic": 0.0154529, "roc_greenblatt": null, "asset_turnover": 0.86624692, "cash_conversion": 18.73755578, "accruals_ratio": -0.08914235, "sbc_to_revenue": 0.04635287, "debt_to_equity": 1.15415221, "net_debt_to_ebitda": 3.8386863, "debt_to_assets": 0.35704197, "interest_coverage": 1.76832933, "current_ratio": 1.8417254, "quick_ratio": 1.81998793, "net_debt": 328438000, "revenue_growth_1y": 0.14232498, "revenue_growth_3y_cagr": 0.15117905, "revenue_growth_5y_cagr": 0.20401752, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.57142035, "book_value_growth_1y": -0.04826804, "piotroski_f_score": 4, "altman_z_score": 1.42205782, "earnings_stability_5y": 1.895096, "revenue_stability_5y": 0.378987, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05995056, "price_return_3m": -0.36481481, "price_return_6m": -0.34790875, "price_return_9m": -0.43604078, "price_return_12m": -0.19897244, "price_return_12m_ex1m": -0.24427837, "distance_from_52w_high": -0.44784288, "distance_from_52w_low": 0.12018289, "relative_strength": -0.29893602, "local_beta": 0.0022, "volatility_252d": 0.671541, "volatility_60d": 1.471332, "max_drawdown_12m": -0.50708307, "revenue_ttm": 821222000, "gross_profit_ttm": 307439000, "ebit_ttm": 35310000, "ebitda_ttm": 85560000, "net_income_ttm": 5826000, "eps_diluted_ttm": 0.16163129, "operating_cash_flow_ttm": 90335000, "capital_expenditure_ttm": 18830000, "fcf_ttm": 109165000, "dividends_paid_ttm": 1400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19968000, "cash_and_equivalents": 10046000, "total_current_assets": 216644000, "total_current_liabilities": 117631000, "net_ppe": null, "total_assets": 948023000, "total_debt": 338484000, "total_equity": 440091000, "net_working_capital": 117312000, "book_value_per_share": 12.20948814, "retained_earnings": -286203000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -146235000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 94, "rank_pb": 35, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 27, "rank_ev_ebitda": 45, "rank_ev_ebit": 80, "rank_earnings_yield": 94, "rank_fcf_yield": 34, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 69, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 60, "rank_fcf_margin": 63, "rank_piotroski": 81, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 78, "value_composite": 71, "quality_composite": 84, "momentum_composite": 87, "growth_composite": 25, "yield_composite": 70, "svqf_composite": 97, "vc1_composite": 29, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 17.15, "os": 0.06, "value": 0.29, "quality": 0.16, "momentum": 0.13, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 106.1057, "earnings_yield": 0.0094, "shareholder_yield": 0.0023, "roe": 0.0132, "momentum_12_1": -0.2443, "complete_fields": { "id": 4683, "ticker_id": 3015, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:05.835209+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.15, "market_cap": 618171750, "market_cap_usd": 618171750, "enterprise_value": 946609750, "shares_outstanding": 36045000, "fx_rate_to_usd": null, "pe_ratio": 106.10569001, "pb_ratio": 1.40464529, "ptbv_ratio": null, "ps_ratio": 0.75274621, "pcf_ratio": 6.84310345, "pfcf_ratio": 5.66272844, "ev_ebitda": 11.06369507, "ev_ebit": 26.80854574, "ev_sales": 1.15268435, "ev_fcf": 8.67136674, "earnings_yield": 0.00942457, "fcf_yield": 0.11532207, "dividend_yield": 0.00226474, "buyback_yield": 0, "shareholder_yield": 0.00226474, "debt_paydown_yield": null, "total_yield": 0.00226474, "gross_margin": 0.37436771, "operating_margin": 0.0429969, "net_margin": 0.00709431, "ebitda_margin": 0.1041862, "fcf_margin": 0.13292995, "roe": 0.01323817, "roa": 0.00614542, "roic": 0.0154529, "roc_greenblatt": null, "asset_turnover": 0.86624692, "cash_conversion": 18.73755578, "accruals_ratio": -0.08914235, "sbc_to_revenue": 0.04635287, "debt_to_equity": 1.15415221, "net_debt_to_ebitda": 3.8386863, "debt_to_assets": 0.35704197, "interest_coverage": 1.76832933, "current_ratio": 1.8417254, "quick_ratio": 1.81998793, "net_debt": 328438000, "revenue_growth_1y": 0.14232498, "revenue_growth_3y_cagr": 0.15117905, "revenue_growth_5y_cagr": 0.20401752, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.57142035, "book_value_growth_1y": -0.04826804, "piotroski_f_score": 4, "altman_z_score": 1.42205782, "earnings_stability_5y": 1.895096, "revenue_stability_5y": 0.378987, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05995056, "price_return_3m": -0.36481481, "price_return_6m": -0.34790875, "price_return_9m": -0.43604078, "price_return_12m": -0.19897244, "price_return_12m_ex1m": -0.24427837, "distance_from_52w_high": -0.44784288, "distance_from_52w_low": 0.12018289, "relative_strength": -0.29893602, "local_beta": 0.0022, "volatility_252d": 0.671541, "volatility_60d": 1.471332, "max_drawdown_12m": -0.50708307, "revenue_ttm": 821222000, "gross_profit_ttm": 307439000, "ebit_ttm": 35310000, "ebitda_ttm": 85560000, "net_income_ttm": 5826000, "eps_diluted_ttm": 0.16163129, "operating_cash_flow_ttm": 90335000, "capital_expenditure_ttm": 18830000, "fcf_ttm": 109165000, "dividends_paid_ttm": 1400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19968000, "cash_and_equivalents": 10046000, "total_current_assets": 216644000, "total_current_liabilities": 117631000, "net_ppe": null, "total_assets": 948023000, "total_debt": 338484000, "total_equity": 440091000, "net_working_capital": 117312000, "book_value_per_share": 12.20948814, "retained_earnings": -286203000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -146235000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 94, "rank_pb": 35, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 27, "rank_ev_ebitda": 45, "rank_ev_ebit": 80, "rank_earnings_yield": 94, "rank_fcf_yield": 34, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 69, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 60, "rank_fcf_margin": 63, "rank_piotroski": 81, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 78, "value_composite": 71, "quality_composite": 84, "momentum_composite": 87, "growth_composite": 25, "yield_composite": 70, "svqf_composite": 97, "vc1_composite": 29, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 830538000, "cost_of_revenue": 547107000, "gross_profit": 283431000, "ebit": 30788000, "ebitda": 81703000, "pretax_income": 11221000, "tax_provision": 12064000, "net_income": -843000, "net_income_to_common": -843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 305632000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 107476000, "capital_expenditure": 16317000, "free_cash_flow": 123793000, "dividends_paid": 4150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309949, "ticker_id": 3015, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30788000", "ebitda": "81703000", "netIncome": "-843000", "grossProfit": "283431000", "depreciation": "None", "totalRevenue": "830538000", "costOfRevenue": "547107000", "interestIncome": "None", "incomeBeforeTax": "11221000", "interestExpense": "19567000", "operatingIncome": "12625000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12064000", "reportedCurrency": "USD", "netInterestIncome": "-19567000", "nonInterestIncome": "None", "operatingExpenses": "270806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "547107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50915000", "sellingGeneralAndAdministrative": "270806000", "netIncomeFromContinuingOperations": "-843000" }, "balance": { "goodwill": "466786000", "inventory": "2625000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "981296000", "longTermDebt": "277065000", "shortTermDebt": "28567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "126383000", "reportedCurrency": "USD", "retainedEarnings": "-273513000", "totalLiabilities": "530121000", "otherCurrentAssets": "12334000", "totalCurrentAssets": "240393000", "currentLongTermDebt": "11230000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "740903000", "currentAccountsPayable": "34806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359027000", "totalShareholderEquity": "451175000", "capitalLeaseObligations": "70732000", "otherCurrentLiabilities": "89632000", "totalCurrentLiabilities": "168001000", "otherNonCurrentLiabilities": "9843000", "totalNonCurrentLiabilities": "362120000", "cashAndShortTermInvestments": "11223000", "commonStockSharesOutstanding": "35120000", "intangibleAssetsExcludingGoodwill": "126383000", "cashAndCashEquivalentsAtCarryingValue": "11223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-843000", "profitLoss": "None", "dividendPayout": "4150000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107476000", "capitalExpenditures": "16317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93122000", "cashflowFromInvestment": "-15842000", "stockBasedCompensation": "42716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 830538000, "cost_of_revenue": 547107000, "gross_profit": 283431000, "research_and_development": null, "selling_general_admin": 270806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30788000, "depreciation_amortisation": 50915000, "ebitda": 81703000, "interest_expense": 19567000, "interest_income": null, "other_non_operating": null, "pretax_income": 11221000, "tax_provision": 12064000, "effective_tax_rate": null, "net_income": -843000, "net_income_continuing_ops": -843000, "net_income_to_common": -843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11223000, "short_term_investments": null, "net_receivables": 214211000, "inventory": 2625000, "other_current_assets": null, "total_current_assets": 240393000, "net_ppe": null, "goodwill": 466786000, "intangible_assets": 126383000, "goodwill_and_intangibles": 593169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 740903000, "total_assets": 981296000, "short_term_debt": 28567000, "accounts_payable": 34806000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168001000, "long_term_debt": 277065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 362120000, "total_liabilities": 530121000, "total_debt": 305632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273513000, "total_equity": 451175000, "shares_outstanding": 35120000, "operating_cash_flow": 107476000, "stock_based_compensation": 42716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16317000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15842000, "dividends_paid": 4150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93122000, "free_cash_flow": 123793000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30788000", "ebitda": "81703000", "netIncome": "-843000", "grossProfit": "283431000", "depreciation": "None", "totalRevenue": "830538000", "costOfRevenue": "547107000", "interestIncome": "None", "incomeBeforeTax": "11221000", "interestExpense": "19567000", "operatingIncome": "12625000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12064000", "reportedCurrency": "USD", "netInterestIncome": "-19567000", "nonInterestIncome": "None", "operatingExpenses": "270806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "547107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50915000", "sellingGeneralAndAdministrative": "270806000", "netIncomeFromContinuingOperations": "-843000" }, "balance": { "goodwill": "466786000", "inventory": "2625000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "981296000", "longTermDebt": "277065000", "shortTermDebt": "28567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "126383000", "reportedCurrency": "USD", "retainedEarnings": "-273513000", "totalLiabilities": "530121000", "otherCurrentAssets": "12334000", "totalCurrentAssets": "240393000", "currentLongTermDebt": "11230000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "740903000", "currentAccountsPayable": "34806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359027000", "totalShareholderEquity": "451175000", "capitalLeaseObligations": "70732000", "otherCurrentLiabilities": "89632000", "totalCurrentLiabilities": "168001000", "otherNonCurrentLiabilities": "9843000", "totalNonCurrentLiabilities": "362120000", "cashAndShortTermInvestments": "11223000", "commonStockSharesOutstanding": "35120000", "intangibleAssetsExcludingGoodwill": "126383000", "cashAndCashEquivalentsAtCarryingValue": "11223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-843000", "profitLoss": "None", "dividendPayout": "4150000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107476000", "capitalExpenditures": "16317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93122000", "cashflowFromInvestment": "-15842000", "stockBasedCompensation": "42716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 696395000, "cost_of_revenue": 418193000, "gross_profit": 278202000, "ebit": -38456000, "ebitda": 25878000, "pretax_income": -54318000, "tax_provision": 7996000, "net_income": -62314000, "net_income_to_common": -62314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12935000, "total_current_assets": 237999000, "total_assets": 990353000, "short_term_debt": 33838000, "long_term_debt": 204818000, "total_debt": 238656000, "total_liabilities": 544089000, "total_equity": 446264000, "shares_outstanding": 33061000, "goodwill_and_intangibles": 620545000 }, "cash_flow": { "operating_cash_flow": 22235000, "capital_expenditure": 21333000, "free_cash_flow": 43568000, "dividends_paid": 11064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309954, "ticker_id": 3015, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38456000", "ebitda": "25878000", "netIncome": "-62314000", "grossProfit": "278202000", "depreciation": "None", "totalRevenue": "696395000", "costOfRevenue": "418193000", "interestIncome": "None", "incomeBeforeTax": "-54318000", "interestExpense": "15862000", "operatingIncome": "-36721000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7996000", "reportedCurrency": "USD", "netInterestIncome": "-15862000", "nonInterestIncome": "None", "operatingExpenses": "314923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64334000", "sellingGeneralAndAdministrative": "261627000", "netIncomeFromContinuingOperations": "-62314000" }, "balance": { "goodwill": "467789000", "inventory": "2794000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "990353000", "longTermDebt": "204818000", "shortTermDebt": "33838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "152756000", "reportedCurrency": "USD", "retainedEarnings": "-272670000", "totalLiabilities": "544089000", "otherCurrentAssets": "11296000", "totalCurrentAssets": "237999000", "currentLongTermDebt": "17866000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "210974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752354000", "currentAccountsPayable": "33424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "280996000", "totalShareholderEquity": "446264000", "capitalLeaseObligations": "58312000", "otherCurrentLiabilities": "82103000", "totalCurrentLiabilities": "158662000", "otherNonCurrentLiabilities": "11805000", "totalNonCurrentLiabilities": "385427000", "cashAndShortTermInvestments": "12935000", "commonStockSharesOutstanding": "33061000", "intangibleAssetsExcludingGoodwill": "152756000", "cashAndCashEquivalentsAtCarryingValue": "12935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62314000", "profitLoss": "None", "dividendPayout": "11064000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22235000", "capitalExpenditures": "21333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "106002000", "cashflowFromInvestment": "-138045000", "stockBasedCompensation": "64665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11064000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 696395000, "cost_of_revenue": 418193000, "gross_profit": 278202000, "research_and_development": null, "selling_general_admin": 261627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38456000, "depreciation_amortisation": 64334000, "ebitda": 25878000, "interest_expense": 15862000, "interest_income": null, "other_non_operating": null, "pretax_income": -54318000, "tax_provision": 7996000, "effective_tax_rate": null, "net_income": -62314000, "net_income_continuing_ops": -62314000, "net_income_to_common": -62314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12935000, "short_term_investments": null, "net_receivables": 210974000, "inventory": 2794000, "other_current_assets": null, "total_current_assets": 237999000, "net_ppe": null, "goodwill": 467789000, "intangible_assets": 152756000, "goodwill_and_intangibles": 620545000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 752354000, "total_assets": 990353000, "short_term_debt": 33838000, "accounts_payable": 33424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158662000, "long_term_debt": 204818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 385427000, "total_liabilities": 544089000, "total_debt": 238656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -272670000, "total_equity": 446264000, "shares_outstanding": 33061000, "operating_cash_flow": 22235000, "stock_based_compensation": 64665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138045000, "dividends_paid": 11064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 106002000, "free_cash_flow": 43568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38456000", "ebitda": "25878000", "netIncome": "-62314000", "grossProfit": "278202000", "depreciation": "None", "totalRevenue": "696395000", "costOfRevenue": "418193000", "interestIncome": "None", "incomeBeforeTax": "-54318000", "interestExpense": "15862000", "operatingIncome": "-36721000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7996000", "reportedCurrency": "USD", "netInterestIncome": "-15862000", "nonInterestIncome": "None", "operatingExpenses": "314923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64334000", "sellingGeneralAndAdministrative": "261627000", "netIncomeFromContinuingOperations": "-62314000" }, "balance": { "goodwill": "467789000", "inventory": "2794000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "990353000", "longTermDebt": "204818000", "shortTermDebt": "33838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "152756000", "reportedCurrency": "USD", "retainedEarnings": "-272670000", "totalLiabilities": "544089000", "otherCurrentAssets": "11296000", "totalCurrentAssets": "237999000", "currentLongTermDebt": "17866000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "210974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752354000", "currentAccountsPayable": "33424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "280996000", "totalShareholderEquity": "446264000", "capitalLeaseObligations": "58312000", "otherCurrentLiabilities": "82103000", "totalCurrentLiabilities": "158662000", "otherNonCurrentLiabilities": "11805000", "totalNonCurrentLiabilities": "385427000", "cashAndShortTermInvestments": "12935000", "commonStockSharesOutstanding": "33061000", "intangibleAssetsExcludingGoodwill": "152756000", "cashAndCashEquivalentsAtCarryingValue": "12935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62314000", "profitLoss": "None", "dividendPayout": "11064000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22235000", "capitalExpenditures": "21333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "106002000", "cashflowFromInvestment": "-138045000", "stockBasedCompensation": "64665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11064000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 624208000, "cost_of_revenue": 383903000, "gross_profit": 240305000, "ebit": -24046000, "ebitda": 31928000, "pretax_income": -31839000, "tax_provision": -980000, "net_income": -30859000, "net_income_to_common": -30859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23240000, "total_current_assets": 200924000, "total_assets": 816786000, "short_term_debt": 28115000, "long_term_debt": 148988000, "total_debt": 177103000, "total_liabilities": 495534000, "total_equity": 321252000, "shares_outstanding": 30058000, "goodwill_and_intangibles": 505263000 }, "cash_flow": { "operating_cash_flow": 56022000, "capital_expenditure": 32930000, "free_cash_flow": 88952000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309959, "ticker_id": 3015, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24046000", "ebitda": "31928000", "netIncome": "-30859000", "grossProfit": "240305000", "depreciation": "None", "totalRevenue": "624208000", "costOfRevenue": "383903000", "interestIncome": "None", "incomeBeforeTax": "-31839000", "interestExpense": "7793000", "operatingIncome": "-28420000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-980000", "reportedCurrency": "USD", "netInterestIncome": "-7793000", "nonInterestIncome": "None", "operatingExpenses": "268725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55974000", "sellingGeneralAndAdministrative": "222861000", "netIncomeFromContinuingOperations": "-30859000" }, "balance": { "goodwill": "364449000", "inventory": "3819000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "816786000", "longTermDebt": "148988000", "shortTermDebt": "28115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "140814000", "reportedCurrency": "USD", "retainedEarnings": "-210356000", "totalLiabilities": "495534000", "otherCurrentAssets": "9849000", "totalCurrentAssets": "200924000", "currentLongTermDebt": "14196000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615863000", "currentAccountsPayable": "31053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210336000", "totalShareholderEquity": "321252000", "capitalLeaseObligations": "47152000", "otherCurrentLiabilities": "58987000", "totalCurrentLiabilities": "126287000", "otherNonCurrentLiabilities": "9017000", "totalNonCurrentLiabilities": "369247000", "cashAndShortTermInvestments": "23240000", "commonStockSharesOutstanding": "30058000", "intangibleAssetsExcludingGoodwill": "140814000", "cashAndCashEquivalentsAtCarryingValue": "23240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30859000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56022000", "capitalExpenditures": "32930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20110000", "cashflowFromInvestment": "-101624000", "stockBasedCompensation": "47267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 624208000, "cost_of_revenue": 383903000, "gross_profit": 240305000, "research_and_development": null, "selling_general_admin": 222861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24046000, "depreciation_amortisation": 55974000, "ebitda": 31928000, "interest_expense": 7793000, "interest_income": null, "other_non_operating": null, "pretax_income": -31839000, "tax_provision": -980000, "effective_tax_rate": null, "net_income": -30859000, "net_income_continuing_ops": -30859000, "net_income_to_common": -30859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23240000, "short_term_investments": null, "net_receivables": 164016000, "inventory": 3819000, "other_current_assets": null, "total_current_assets": 200924000, "net_ppe": null, "goodwill": 364449000, "intangible_assets": 140814000, "goodwill_and_intangibles": 505263000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 615863000, "total_assets": 816786000, "short_term_debt": 28115000, "accounts_payable": 31053000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126287000, "long_term_debt": 148988000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369247000, "total_liabilities": 495534000, "total_debt": 177103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -210356000, "total_equity": 321252000, "shares_outstanding": 30058000, "operating_cash_flow": 56022000, "stock_based_compensation": 47267000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101624000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20110000, "free_cash_flow": 88952000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24046000", "ebitda": "31928000", "netIncome": "-30859000", "grossProfit": "240305000", "depreciation": "None", "totalRevenue": "624208000", "costOfRevenue": "383903000", "interestIncome": "None", "incomeBeforeTax": "-31839000", "interestExpense": "7793000", "operatingIncome": "-28420000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-980000", "reportedCurrency": "USD", "netInterestIncome": "-7793000", "nonInterestIncome": "None", "operatingExpenses": "268725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55974000", "sellingGeneralAndAdministrative": "222861000", "netIncomeFromContinuingOperations": "-30859000" }, "balance": { "goodwill": "364449000", "inventory": "3819000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "816786000", "longTermDebt": "148988000", "shortTermDebt": "28115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "140814000", "reportedCurrency": "USD", "retainedEarnings": "-210356000", "totalLiabilities": "495534000", "otherCurrentAssets": "9849000", "totalCurrentAssets": "200924000", "currentLongTermDebt": "14196000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615863000", "currentAccountsPayable": "31053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210336000", "totalShareholderEquity": "321252000", "capitalLeaseObligations": "47152000", "otherCurrentLiabilities": "58987000", "totalCurrentLiabilities": "126287000", "otherNonCurrentLiabilities": "9017000", "totalNonCurrentLiabilities": "369247000", "cashAndShortTermInvestments": "23240000", "commonStockSharesOutstanding": "30058000", "intangibleAssetsExcludingGoodwill": "140814000", "cashAndCashEquivalentsAtCarryingValue": "23240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30859000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56022000", "capitalExpenditures": "32930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20110000", "cashflowFromInvestment": "-101624000", "stockBasedCompensation": "47267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 544416000, "cost_of_revenue": 351882000, "gross_profit": 192534000, "ebit": -24330000, "ebitda": 32438000, "pretax_income": -29569000, "tax_provision": 2250000, "net_income": -31819000, "net_income_to_common": -31819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89828000, "total_current_assets": 247928000, "total_assets": 791914000, "short_term_debt": 23701000, "long_term_debt": 152494000, "total_debt": 176195000, "total_liabilities": 478727000, "total_equity": 313187000, "shares_outstanding": 29688000, "goodwill_and_intangibles": 465975000 }, "cash_flow": { "operating_cash_flow": 20649000, "capital_expenditure": 10002000, "free_cash_flow": 30651000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309964, "ticker_id": 3015, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24330000", "ebitda": "32438000", "netIncome": "-31819000", "grossProfit": "192534000", "depreciation": "None", "totalRevenue": "544416000", "costOfRevenue": "351882000", "interestIncome": "None", "incomeBeforeTax": "-29569000", "interestExpense": "5239000", "operatingIncome": "-28013000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2250000", "reportedCurrency": "USD", "netInterestIncome": "-5239000", "nonInterestIncome": "None", "operatingExpenses": "220547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56768000", "sellingGeneralAndAdministrative": "176295000", "netIncomeFromContinuingOperations": "-31819000" }, "balance": { "goodwill": "323868000", "inventory": "3632000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "791914000", "longTermDebt": "152494000", "shortTermDebt": "23701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "142107000", "reportedCurrency": "USD", "retainedEarnings": "-179497000", "totalLiabilities": "478727000", "otherCurrentAssets": "6660000", "totalCurrentAssets": "247928000", "currentLongTermDebt": "12031000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543986000", "currentAccountsPayable": "25353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202118000", "totalShareholderEquity": "313187000", "capitalLeaseObligations": "37593000", "otherCurrentLiabilities": "43839000", "totalCurrentLiabilities": "111442000", "otherNonCurrentLiabilities": "4467000", "totalNonCurrentLiabilities": "367285000", "cashAndShortTermInvestments": "89828000", "commonStockSharesOutstanding": "29688000", "intangibleAssetsExcludingGoodwill": "142107000", "cashAndCashEquivalentsAtCarryingValue": "89828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31819000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20649000", "capitalExpenditures": "10002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38764000", "cashflowFromInvestment": "-38687000", "stockBasedCompensation": "43290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 544416000, "cost_of_revenue": 351882000, "gross_profit": 192534000, "research_and_development": null, "selling_general_admin": 176295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24330000, "depreciation_amortisation": 56768000, "ebitda": 32438000, "interest_expense": 5239000, "interest_income": null, "other_non_operating": null, "pretax_income": -29569000, "tax_provision": 2250000, "effective_tax_rate": null, "net_income": -31819000, "net_income_continuing_ops": -31819000, "net_income_to_common": -31819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89828000, "short_term_investments": null, "net_receivables": 147808000, "inventory": 3632000, "other_current_assets": null, "total_current_assets": 247928000, "net_ppe": null, "goodwill": 323868000, "intangible_assets": 142107000, "goodwill_and_intangibles": 465975000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 543986000, "total_assets": 791914000, "short_term_debt": 23701000, "accounts_payable": 25353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111442000, "long_term_debt": 152494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 367285000, "total_liabilities": 478727000, "total_debt": 176195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -179497000, "total_equity": 313187000, "shares_outstanding": 29688000, "operating_cash_flow": 20649000, "stock_based_compensation": 43290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38687000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38764000, "free_cash_flow": 30651000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24330000", "ebitda": "32438000", "netIncome": "-31819000", "grossProfit": "192534000", "depreciation": "None", "totalRevenue": "544416000", "costOfRevenue": "351882000", "interestIncome": "None", "incomeBeforeTax": "-29569000", "interestExpense": "5239000", "operatingIncome": "-28013000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2250000", "reportedCurrency": "USD", "netInterestIncome": "-5239000", "nonInterestIncome": "None", "operatingExpenses": "220547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56768000", "sellingGeneralAndAdministrative": "176295000", "netIncomeFromContinuingOperations": "-31819000" }, "balance": { "goodwill": "323868000", "inventory": "3632000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "791914000", "longTermDebt": "152494000", "shortTermDebt": "23701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "142107000", "reportedCurrency": "USD", "retainedEarnings": "-179497000", "totalLiabilities": "478727000", "otherCurrentAssets": "6660000", "totalCurrentAssets": "247928000", "currentLongTermDebt": "12031000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543986000", "currentAccountsPayable": "25353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202118000", "totalShareholderEquity": "313187000", "capitalLeaseObligations": "37593000", "otherCurrentLiabilities": "43839000", "totalCurrentLiabilities": "111442000", "otherNonCurrentLiabilities": "4467000", "totalNonCurrentLiabilities": "367285000", "cashAndShortTermInvestments": "89828000", "commonStockSharesOutstanding": "29688000", "intangibleAssetsExcludingGoodwill": "142107000", "cashAndCashEquivalentsAtCarryingValue": "89828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31819000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20649000", "capitalExpenditures": "10002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38764000", "cashflowFromInvestment": "-38687000", "stockBasedCompensation": "43290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 546413000, "cost_of_revenue": 369028000, "gross_profit": 177385000, "ebit": -12001000, "ebitda": 40960000, "pretax_income": -23616000, "tax_provision": 1709000, "net_income": -25325000, "net_income_to_common": -25325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146741000, "total_current_assets": 293858000, "total_assets": 833094000, "short_term_debt": 21338000, "long_term_debt": null, "total_debt": 21338000, "total_liabilities": 516593000, "total_equity": 316501000, "shares_outstanding": 26724000, "goodwill_and_intangibles": 472941000 }, "cash_flow": { "operating_cash_flow": 37581000, "capital_expenditure": 7584000, "free_cash_flow": 45165000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309969, "ticker_id": 3015, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12001000", "ebitda": "40960000", "netIncome": "-25325000", "grossProfit": "177385000", "depreciation": "None", "totalRevenue": "546413000", "costOfRevenue": "369028000", "interestIncome": "None", "incomeBeforeTax": "-23616000", "interestExpense": "11615000", "operatingIncome": "-9455000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1709000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "186840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52961000", "sellingGeneralAndAdministrative": "117658000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "311944000", "inventory": "2439000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "833094000", "longTermDebt": "None", "shortTermDebt": "21338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "160997000", "reportedCurrency": "None", "retainedEarnings": "-147678000", "totalLiabilities": "516593000", "otherCurrentAssets": "5518000", "totalCurrentAssets": "293858000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "539236000", "currentAccountsPayable": "24167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205771000", "totalShareholderEquity": "316501000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74283000", "totalCurrentLiabilities": "147695000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "368898000", "cashAndShortTermInvestments": "146741000", "commonStockSharesOutstanding": "26724000", "intangibleAssetsExcludingGoodwill": "160997000", "cashAndCashEquivalentsAtCarryingValue": "146741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25325000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "37581000", "capitalExpenditures": "7584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146103000", "cashflowFromInvestment": "-71641000", "stockBasedCompensation": "10321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546413000, "cost_of_revenue": 369028000, "gross_profit": 177385000, "research_and_development": null, "selling_general_admin": 117658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12001000, "depreciation_amortisation": 52961000, "ebitda": 40960000, "interest_expense": 11615000, "interest_income": null, "other_non_operating": null, "pretax_income": -23616000, "tax_provision": 1709000, "effective_tax_rate": null, "net_income": -25325000, "net_income_continuing_ops": null, "net_income_to_common": -25325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146741000, "short_term_investments": null, "net_receivables": 139160000, "inventory": 2439000, "other_current_assets": null, "total_current_assets": 293858000, "net_ppe": null, "goodwill": 311944000, "intangible_assets": 160997000, "goodwill_and_intangibles": 472941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 539236000, "total_assets": 833094000, "short_term_debt": 21338000, "accounts_payable": 24167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147695000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368898000, "total_liabilities": 516593000, "total_debt": 21338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147678000, "total_equity": 316501000, "shares_outstanding": 26724000, "operating_cash_flow": 37581000, "stock_based_compensation": 10321000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71641000, "dividends_paid": 16400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146103000, "free_cash_flow": 45165000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12001000", "ebitda": "40960000", "netIncome": "-25325000", "grossProfit": "177385000", "depreciation": "None", "totalRevenue": "546413000", "costOfRevenue": "369028000", "interestIncome": "None", "incomeBeforeTax": "-23616000", "interestExpense": "11615000", "operatingIncome": "-9455000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1709000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "186840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52961000", "sellingGeneralAndAdministrative": "117658000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "311944000", "inventory": "2439000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "833094000", "longTermDebt": "None", "shortTermDebt": "21338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "160997000", "reportedCurrency": "None", "retainedEarnings": "-147678000", "totalLiabilities": "516593000", "otherCurrentAssets": "5518000", "totalCurrentAssets": "293858000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "539236000", "currentAccountsPayable": "24167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205771000", "totalShareholderEquity": "316501000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74283000", "totalCurrentLiabilities": "147695000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "368898000", "cashAndShortTermInvestments": "146741000", "commonStockSharesOutstanding": "26724000", "intangibleAssetsExcludingGoodwill": "160997000", "cashAndCashEquivalentsAtCarryingValue": "146741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25325000", "profitLoss": "None", "dividendPayout": "16400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "37581000", "capitalExpenditures": "7584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146103000", "cashflowFromInvestment": "-71641000", "stockBasedCompensation": "10321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 328243000, "cost_of_revenue": 215492000, "gross_profit": 112751000, "ebit": -43279000, "ebitda": -6005000, "pretax_income": -57098000, "tax_provision": 851000, "net_income": -57949000, "net_income_to_common": -57949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34386000, "total_current_assets": 134268000, "total_assets": 602726000, "short_term_debt": 5583000, "long_term_debt": null, "total_debt": 5583000, "total_liabilities": 465581000, "total_equity": 137145000, "shares_outstanding": 16479000, "goodwill_and_intangibles": 429521000 }, "cash_flow": { "operating_cash_flow": 1850000, "capital_expenditure": 7776000, "free_cash_flow": 9626000, "dividends_paid": 6970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309974, "ticker_id": 3015, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43279000", "ebitda": "-6005000", "netIncome": "-57949000", "grossProfit": "112751000", "depreciation": "None", "totalRevenue": "328243000", "costOfRevenue": "215492000", "interestIncome": "None", "incomeBeforeTax": "-57098000", "interestExpense": "13819000", "operatingIncome": "-23011000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "851000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "135762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37274000", "sellingGeneralAndAdministrative": "85546000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "274667000", "inventory": "2491000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "602726000", "longTermDebt": "None", "shortTermDebt": "5583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "154854000", "reportedCurrency": "None", "retainedEarnings": "-122353000", "totalLiabilities": "465581000", "otherCurrentAssets": "4713000", "totalCurrentAssets": "134268000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "468458000", "currentAccountsPayable": "15481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175904000", "totalShareholderEquity": "137145000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84109000", "totalCurrentLiabilities": "111543000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "354038000", "cashAndShortTermInvestments": "34386000", "commonStockSharesOutstanding": "16479000", "intangibleAssetsExcludingGoodwill": "154854000", "cashAndCashEquivalentsAtCarryingValue": "34386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57949000", "profitLoss": "None", "dividendPayout": "6970000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "19202000", "operatingCashflow": "1850000", "capitalExpenditures": "7776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205902000", "cashflowFromInvestment": "-179740000", "stockBasedCompensation": "4849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 328243000, "cost_of_revenue": 215492000, "gross_profit": 112751000, "research_and_development": null, "selling_general_admin": 85546000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43279000, "depreciation_amortisation": 37274000, "ebitda": -6005000, "interest_expense": 13819000, "interest_income": null, "other_non_operating": null, "pretax_income": -57098000, "tax_provision": 851000, "effective_tax_rate": null, "net_income": -57949000, "net_income_continuing_ops": null, "net_income_to_common": -57949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34386000, "short_term_investments": null, "net_receivables": 92678000, "inventory": 2491000, "other_current_assets": null, "total_current_assets": 134268000, "net_ppe": null, "goodwill": 274667000, "intangible_assets": 154854000, "goodwill_and_intangibles": 429521000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 468458000, "total_assets": 602726000, "short_term_debt": 5583000, "accounts_payable": 15481000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111543000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 354038000, "total_liabilities": 465581000, "total_debt": 5583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122353000, "total_equity": 137145000, "shares_outstanding": 16479000, "operating_cash_flow": 1850000, "stock_based_compensation": 4849000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179740000, "dividends_paid": 6970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 205902000, "free_cash_flow": 9626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43279000", "ebitda": "-6005000", "netIncome": "-57949000", "grossProfit": "112751000", "depreciation": "None", "totalRevenue": "328243000", "costOfRevenue": "215492000", "interestIncome": "None", "incomeBeforeTax": "-57098000", "interestExpense": "13819000", "operatingIncome": "-23011000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "851000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "135762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37274000", "sellingGeneralAndAdministrative": "85546000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "274667000", "inventory": "2491000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "602726000", "longTermDebt": "None", "shortTermDebt": "5583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "154854000", "reportedCurrency": "None", "retainedEarnings": "-122353000", "totalLiabilities": "465581000", "otherCurrentAssets": "4713000", "totalCurrentAssets": "134268000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "468458000", "currentAccountsPayable": "15481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175904000", "totalShareholderEquity": "137145000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84109000", "totalCurrentLiabilities": "111543000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "354038000", "cashAndShortTermInvestments": "34386000", "commonStockSharesOutstanding": "16479000", "intangibleAssetsExcludingGoodwill": "154854000", "cashAndCashEquivalentsAtCarryingValue": "34386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57949000", "profitLoss": "None", "dividendPayout": "6970000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "19202000", "operatingCashflow": "1850000", "capitalExpenditures": "7776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205902000", "cashflowFromInvestment": "-179740000", "stockBasedCompensation": "4849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 233854000, "cost_of_revenue": 163983000, "gross_profit": 69871000, "ebit": -19923000, "ebitda": 7782000, "pretax_income": -26678000, "tax_provision": -3121000, "net_income": -23557000, "net_income_to_common": -23557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6411000, "total_current_assets": 73239000, "total_assets": 331838000, "short_term_debt": 7143000, "long_term_debt": null, "total_debt": 7143000, "total_liabilities": 235742000, "total_equity": 102531000, "shares_outstanding": 24955430, "goodwill_and_intangibles": 229607000 }, "cash_flow": { "operating_cash_flow": 17042000, "capital_expenditure": 4713000, "free_cash_flow": 21755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309979, "ticker_id": 3015, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19923000", "ebitda": "7782000", "netIncome": "-23557000", "grossProfit": "69871000", "depreciation": "None", "totalRevenue": "233854000", "costOfRevenue": "163983000", "interestIncome": "None", "incomeBeforeTax": "-26678000", "interestExpense": "6755000", "operatingIncome": "-19923000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3121000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "78816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27705000", "sellingGeneralAndAdministrative": "50663000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "127058000", "inventory": "2368000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "331838000", "longTermDebt": "None", "shortTermDebt": "7143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "102549000", "reportedCurrency": "None", "retainedEarnings": "-64404000", "totalLiabilities": "235742000", "otherCurrentAssets": "3723000", "totalCurrentAssets": "73239000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258599000", "currentAccountsPayable": "15034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152189000", "totalShareholderEquity": "102531000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47761000", "totalCurrentLiabilities": "73252000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "162490000", "cashAndShortTermInvestments": "6411000", "commonStockSharesOutstanding": "24955430", "intangibleAssetsExcludingGoodwill": "102549000", "cashAndCashEquivalentsAtCarryingValue": "6411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23557000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "17042000", "capitalExpenditures": "4713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74452000", "cashflowFromInvestment": "-86983000", "stockBasedCompensation": "4345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233854000, "cost_of_revenue": 163983000, "gross_profit": 69871000, "research_and_development": null, "selling_general_admin": 50663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19923000, "depreciation_amortisation": 27705000, "ebitda": 7782000, "interest_expense": 6755000, "interest_income": null, "other_non_operating": null, "pretax_income": -26678000, "tax_provision": -3121000, "effective_tax_rate": null, "net_income": -23557000, "net_income_continuing_ops": null, "net_income_to_common": -23557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6411000, "short_term_investments": null, "net_receivables": 60737000, "inventory": 2368000, "other_current_assets": null, "total_current_assets": 73239000, "net_ppe": null, "goodwill": 127058000, "intangible_assets": 102549000, "goodwill_and_intangibles": 229607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 258599000, "total_assets": 331838000, "short_term_debt": 7143000, "accounts_payable": 15034000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73252000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162490000, "total_liabilities": 235742000, "total_debt": 7143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64404000, "total_equity": 102531000, "shares_outstanding": 24955430, "operating_cash_flow": 17042000, "stock_based_compensation": 4345000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4713000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86983000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74452000, "free_cash_flow": 21755000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19923000", "ebitda": "7782000", "netIncome": "-23557000", "grossProfit": "69871000", "depreciation": "None", "totalRevenue": "233854000", "costOfRevenue": "163983000", "interestIncome": "None", "incomeBeforeTax": "-26678000", "interestExpense": "6755000", "operatingIncome": "-19923000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3121000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "78816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27705000", "sellingGeneralAndAdministrative": "50663000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "127058000", "inventory": "2368000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "331838000", "longTermDebt": "None", "shortTermDebt": "7143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "102549000", "reportedCurrency": "None", "retainedEarnings": "-64404000", "totalLiabilities": "235742000", "otherCurrentAssets": "3723000", "totalCurrentAssets": "73239000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258599000", "currentAccountsPayable": "15034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152189000", "totalShareholderEquity": "102531000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47761000", "totalCurrentLiabilities": "73252000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "162490000", "cashAndShortTermInvestments": "6411000", "commonStockSharesOutstanding": "24955430", "intangibleAssetsExcludingGoodwill": "102549000", "cashAndCashEquivalentsAtCarryingValue": "6411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23557000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "17042000", "capitalExpenditures": "4713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74452000", "cashflowFromInvestment": "-86983000", "stockBasedCompensation": "4345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27705000", "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": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 188805000, "cost_of_revenue": 134734000, "gross_profit": 54071000, "ebit": -10374000, "ebitda": 13541000, "pretax_income": -21459000, "tax_provision": -4968000, "net_income": -16491000, "net_income_to_common": -16491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2489000, "total_current_assets": 53999000, "total_assets": 234371000, "short_term_debt": 2262000, "long_term_debt": null, "total_debt": 2262000, "total_liabilities": 118265000, "total_equity": 116228000, "shares_outstanding": 20912422, "goodwill_and_intangibles": 159061000 }, "cash_flow": { "operating_cash_flow": -2845000, "capital_expenditure": 4109000, "free_cash_flow": 1264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309983, "ticker_id": 3015, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10374000", "ebitda": "13541000", "netIncome": "-16491000", "grossProfit": "54071000", "depreciation": "None", "totalRevenue": "188805000", "costOfRevenue": "134734000", "interestIncome": "None", "incomeBeforeTax": "-21459000", "interestExpense": "11085000", "operatingIncome": "-10639000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4968000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "64868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23915000", "sellingGeneralAndAdministrative": "40953000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "90498000", "inventory": "745000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "234371000", "longTermDebt": "None", "shortTermDebt": "2262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "68563000", "reportedCurrency": "None", "retainedEarnings": "-40847000", "totalLiabilities": "118265000", "otherCurrentAssets": "1853000", "totalCurrentAssets": "53999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180372000", "currentAccountsPayable": "8679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73227000", "totalShareholderEquity": "116228000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31424000", "totalCurrentLiabilities": "42365000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "75900000", "cashAndShortTermInvestments": "2489000", "commonStockSharesOutstanding": "20912422", "intangibleAssetsExcludingGoodwill": "68563000", "cashAndCashEquivalentsAtCarryingValue": "2489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16491000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-11286000", "operatingCashflow": "-2845000", "capitalExpenditures": "4109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50850000", "cashflowFromInvestment": "-50283000", "stockBasedCompensation": "5794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188805000, "cost_of_revenue": 134734000, "gross_profit": 54071000, "research_and_development": null, "selling_general_admin": 40953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10374000, "depreciation_amortisation": 23915000, "ebitda": 13541000, "interest_expense": 11085000, "interest_income": null, "other_non_operating": null, "pretax_income": -21459000, "tax_provision": -4968000, "effective_tax_rate": null, "net_income": -16491000, "net_income_continuing_ops": null, "net_income_to_common": -16491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2489000, "short_term_investments": null, "net_receivables": 48912000, "inventory": 745000, "other_current_assets": null, "total_current_assets": 53999000, "net_ppe": null, "goodwill": 90498000, "intangible_assets": 68563000, "goodwill_and_intangibles": 159061000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 180372000, "total_assets": 234371000, "short_term_debt": 2262000, "accounts_payable": 8679000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42365000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75900000, "total_liabilities": 118265000, "total_debt": 2262000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40847000, "total_equity": 116228000, "shares_outstanding": 20912422, "operating_cash_flow": -2845000, "stock_based_compensation": 5794000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4109000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50850000, "free_cash_flow": 1264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10374000", "ebitda": "13541000", "netIncome": "-16491000", "grossProfit": "54071000", "depreciation": "None", "totalRevenue": "188805000", "costOfRevenue": "134734000", "interestIncome": "None", "incomeBeforeTax": "-21459000", "interestExpense": "11085000", "operatingIncome": "-10639000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4968000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "64868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23915000", "sellingGeneralAndAdministrative": "40953000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "90498000", "inventory": "745000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "234371000", "longTermDebt": "None", "shortTermDebt": "2262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "68563000", "reportedCurrency": "None", "retainedEarnings": "-40847000", "totalLiabilities": "118265000", "otherCurrentAssets": "1853000", "totalCurrentAssets": "53999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180372000", "currentAccountsPayable": "8679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73227000", "totalShareholderEquity": "116228000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31424000", "totalCurrentLiabilities": "42365000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "75900000", "cashAndShortTermInvestments": "2489000", "commonStockSharesOutstanding": "20912422", "intangibleAssetsExcludingGoodwill": "68563000", "cashAndCashEquivalentsAtCarryingValue": "2489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16491000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-11286000", "operatingCashflow": "-2845000", "capitalExpenditures": "4109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50850000", "cashflowFromInvestment": "-50283000", "stockBasedCompensation": "5794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 168518000, "cost_of_revenue": 114097000, "gross_profit": 54421000, "ebit": -6901000, "ebitda": 5728000, "pretax_income": -10387000, "tax_provision": 2303000, "net_income": -12690000, "net_income_to_common": -12690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10046000, "total_current_assets": 216644000, "total_assets": 948023000, "short_term_debt": 28345000, "long_term_debt": 310139000, "total_debt": 338484000, "total_liabilities": 507932000, "total_equity": 440091000, "shares_outstanding": 36045000, "goodwill_and_intangibles": 586326000 }, "cash_flow": { "operating_cash_flow": -11637000, "capital_expenditure": 5667000, "free_cash_flow": -5970000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309947, "ticker_id": 3015, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6901000", "ebitda": "5728000", "netIncome": "-12690000", "grossProfit": "54421000", "depreciation": "None", "totalRevenue": "168518000", "costOfRevenue": "114097000", "interestIncome": "None", "incomeBeforeTax": "-10387000", "interestExpense": "5466000", "operatingIncome": "-6901000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2303000", "reportedCurrency": "USD", "netInterestIncome": "-5466000", "nonInterestIncome": "None", "operatingExpenses": "61322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12629000", "sellingGeneralAndAdministrative": "61322000", "netIncomeFromContinuingOperations": "-12690000" }, "balance": { "goodwill": "466563000", "inventory": "2557000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "948023000", "longTermDebt": "310139000", "shortTermDebt": "28345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "119763000", "reportedCurrency": "USD", "retainedEarnings": "-286203000", "totalLiabilities": "507932000", "otherCurrentAssets": "20629000", "totalCurrentAssets": "216644000", "currentLongTermDebt": "11251000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "731379000", "currentAccountsPayable": "56595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388503000", "totalShareholderEquity": "440091000", "capitalLeaseObligations": "67113000", "otherCurrentLiabilities": "32691000", "totalCurrentLiabilities": "117631000", "otherNonCurrentLiabilities": "8282000", "totalNonCurrentLiabilities": "390301000", "cashAndShortTermInvestments": "10046000", "commonStockSharesOutstanding": "36045000", "intangibleAssetsExcludingGoodwill": "119763000", "cashAndCashEquivalentsAtCarryingValue": "10046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12690000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11637000", "capitalExpenditures": "5667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15942000", "cashflowFromInvestment": "-5525000", "stockBasedCompensation": "9073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168518000, "cost_of_revenue": 114097000, "gross_profit": 54421000, "research_and_development": null, "selling_general_admin": 61322000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6901000, "depreciation_amortisation": 12629000, "ebitda": 5728000, "interest_expense": 5466000, "interest_income": null, "other_non_operating": null, "pretax_income": -10387000, "tax_provision": 2303000, "effective_tax_rate": null, "net_income": -12690000, "net_income_continuing_ops": -12690000, "net_income_to_common": -12690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10046000, "short_term_investments": null, "net_receivables": 183412000, "inventory": 2557000, "other_current_assets": null, "total_current_assets": 216644000, "net_ppe": null, "goodwill": 466563000, "intangible_assets": 119763000, "goodwill_and_intangibles": 586326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 731379000, "total_assets": 948023000, "short_term_debt": 28345000, "accounts_payable": 56595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117631000, "long_term_debt": 310139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 390301000, "total_liabilities": 507932000, "total_debt": 338484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -286203000, "total_equity": 440091000, "shares_outstanding": 36045000, "operating_cash_flow": -11637000, "stock_based_compensation": 9073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5525000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15942000, "free_cash_flow": -5970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6901000", "ebitda": "5728000", "netIncome": "-12690000", "grossProfit": "54421000", "depreciation": "None", "totalRevenue": "168518000", "costOfRevenue": "114097000", "interestIncome": "None", "incomeBeforeTax": "-10387000", "interestExpense": "5466000", "operatingIncome": "-6901000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2303000", "reportedCurrency": "USD", "netInterestIncome": "-5466000", "nonInterestIncome": "None", "operatingExpenses": "61322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12629000", "sellingGeneralAndAdministrative": "61322000", "netIncomeFromContinuingOperations": "-12690000" }, "balance": { "goodwill": "466563000", "inventory": "2557000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "948023000", "longTermDebt": "310139000", "shortTermDebt": "28345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "119763000", "reportedCurrency": "USD", "retainedEarnings": "-286203000", "totalLiabilities": "507932000", "otherCurrentAssets": "20629000", "totalCurrentAssets": "216644000", "currentLongTermDebt": "11251000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "731379000", "currentAccountsPayable": "56595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388503000", "totalShareholderEquity": "440091000", "capitalLeaseObligations": "67113000", "otherCurrentLiabilities": "32691000", "totalCurrentLiabilities": "117631000", "otherNonCurrentLiabilities": "8282000", "totalNonCurrentLiabilities": "390301000", "cashAndShortTermInvestments": "10046000", "commonStockSharesOutstanding": "36045000", "intangibleAssetsExcludingGoodwill": "119763000", "cashAndCashEquivalentsAtCarryingValue": "10046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12690000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11637000", "capitalExpenditures": "5667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15942000", "cashflowFromInvestment": "-5525000", "stockBasedCompensation": "9073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 193273000, "cost_of_revenue": 130600000, "gross_profit": 62673000, "ebit": -2799000, "ebitda": 9101000, "pretax_income": -7294000, "tax_provision": 924000, "net_income": -8218000, "net_income_to_common": -8218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11223000, "total_current_assets": 240393000, "total_assets": 981296000, "short_term_debt": 28567000, "long_term_debt": 277065000, "total_debt": 305632000, "total_liabilities": 530121000, "total_equity": 451175000, "shares_outstanding": 35120000, "goodwill_and_intangibles": 593169000 }, "cash_flow": { "operating_cash_flow": 51928000, "capital_expenditure": 5383000, "free_cash_flow": 57311000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309948, "ticker_id": 3015, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2799000", "ebitda": "9101000", "netIncome": "-8218000", "grossProfit": "62673000", "depreciation": "None", "totalRevenue": "193273000", "costOfRevenue": "130600000", "interestIncome": "None", "incomeBeforeTax": "-7294000", "interestExpense": "4495000", "operatingIncome": "-2522000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "924000", "reportedCurrency": "USD", "netInterestIncome": "-4695000", "nonInterestIncome": "None", "operatingExpenses": "65194999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11900000", "sellingGeneralAndAdministrative": "65195000", "netIncomeFromContinuingOperations": "-8218000" }, "balance": { "goodwill": "466786000", "inventory": "2625000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "981296000", "longTermDebt": "277065000", "shortTermDebt": "28567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "126383000", "reportedCurrency": "USD", "retainedEarnings": "-273513000", "totalLiabilities": "530121000", "otherCurrentAssets": "12334000", "totalCurrentAssets": "240393000", "currentLongTermDebt": "11230000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "740903000", "currentAccountsPayable": "34806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359027000", "totalShareholderEquity": "451175000", "capitalLeaseObligations": "70732000", "otherCurrentLiabilities": "89632000", "totalCurrentLiabilities": "168001000", "otherNonCurrentLiabilities": "9843000", "totalNonCurrentLiabilities": "362120000", "cashAndShortTermInvestments": "11223000", "commonStockSharesOutstanding": "35120000", "intangibleAssetsExcludingGoodwill": "126383000", "cashAndCashEquivalentsAtCarryingValue": "11223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8218000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51928000", "capitalExpenditures": "5383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43880000", "cashflowFromInvestment": "-3238000", "stockBasedCompensation": "8939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193273000, "cost_of_revenue": 130600000, "gross_profit": 62673000, "research_and_development": null, "selling_general_admin": 65195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2799000, "depreciation_amortisation": 11900000, "ebitda": 9101000, "interest_expense": 4495000, "interest_income": null, "other_non_operating": null, "pretax_income": -7294000, "tax_provision": 924000, "effective_tax_rate": null, "net_income": -8218000, "net_income_continuing_ops": -8218000, "net_income_to_common": -8218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11223000, "short_term_investments": null, "net_receivables": 214211000, "inventory": 2625000, "other_current_assets": null, "total_current_assets": 240393000, "net_ppe": null, "goodwill": 466786000, "intangible_assets": 126383000, "goodwill_and_intangibles": 593169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 740903000, "total_assets": 981296000, "short_term_debt": 28567000, "accounts_payable": 34806000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168001000, "long_term_debt": 277065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 362120000, "total_liabilities": 530121000, "total_debt": 305632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273513000, "total_equity": 451175000, "shares_outstanding": 35120000, "operating_cash_flow": 51928000, "stock_based_compensation": 8939000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5383000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3238000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43880000, "free_cash_flow": 57311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2799000", "ebitda": "9101000", "netIncome": "-8218000", "grossProfit": "62673000", "depreciation": "None", "totalRevenue": "193273000", "costOfRevenue": "130600000", "interestIncome": "None", "incomeBeforeTax": "-7294000", "interestExpense": "4495000", "operatingIncome": "-2522000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "924000", "reportedCurrency": "USD", "netInterestIncome": "-4695000", "nonInterestIncome": "None", "operatingExpenses": "65194999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11900000", "sellingGeneralAndAdministrative": "65195000", "netIncomeFromContinuingOperations": "-8218000" }, "balance": { "goodwill": "466786000", "inventory": "2625000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "981296000", "longTermDebt": "277065000", "shortTermDebt": "28567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "126383000", "reportedCurrency": "USD", "retainedEarnings": "-273513000", "totalLiabilities": "530121000", "otherCurrentAssets": "12334000", "totalCurrentAssets": "240393000", "currentLongTermDebt": "11230000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "740903000", "currentAccountsPayable": "34806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359027000", "totalShareholderEquity": "451175000", "capitalLeaseObligations": "70732000", "otherCurrentLiabilities": "89632000", "totalCurrentLiabilities": "168001000", "otherNonCurrentLiabilities": "9843000", "totalNonCurrentLiabilities": "362120000", "cashAndShortTermInvestments": "11223000", "commonStockSharesOutstanding": "35120000", "intangibleAssetsExcludingGoodwill": "126383000", "cashAndCashEquivalentsAtCarryingValue": "11223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8218000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51928000", "capitalExpenditures": "5383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43880000", "cashflowFromInvestment": "-3238000", "stockBasedCompensation": "8939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 224888000, "cost_of_revenue": 136284000, "gross_profit": 88604000, "ebit": 20898000, "ebitda": 33856000, "pretax_income": 15659000, "tax_provision": 7281000, "net_income": 8378000, "net_income_to_common": 8378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6736000, "total_current_assets": 255978000, "total_assets": 985682000, "short_term_debt": 27932000, "long_term_debt": 302415000, "total_debt": 330347000, "total_liabilities": 526963000, "total_equity": 458719000, "shares_outstanding": 39935000, "goodwill_and_intangibles": 601873999 }, "cash_flow": { "operating_cash_flow": 28150000, "capital_expenditure": 5817000, "free_cash_flow": 33967000, "dividends_paid": 1400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309950, "ticker_id": 3015, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20898000", "ebitda": "33856000", "netIncome": "8378000", "grossProfit": "88604000", "depreciation": "None", "totalRevenue": "224888000", "costOfRevenue": "136284000", "interestIncome": "None", "incomeBeforeTax": "15659000", "interestExpense": "5239000", "operatingIncome": "9937000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7281000", "reportedCurrency": "USD", "netInterestIncome": "-5039000", "nonInterestIncome": "None", "operatingExpenses": "78667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12958000", "sellingGeneralAndAdministrative": "65696000", "netIncomeFromContinuingOperations": "8378000" }, "balance": { "goodwill": "469025000", "inventory": "3465000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "985682000", "longTermDebt": "302415000", "shortTermDebt": "27932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "132848999", "reportedCurrency": "USD", "retainedEarnings": "-265295000", "totalLiabilities": "526963000", "otherCurrentAssets": "10619000", "totalCurrentAssets": "255978000", "currentLongTermDebt": "11209000", "longTermInvestments": "None", "shortTermInvestments": "1101000", "currentNetReceivables": "234057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "729704000", "currentAccountsPayable": "28528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "369625999", "totalShareholderEquity": "458719000", "capitalLeaseObligations": "55716000", "otherCurrentLiabilities": "84067000", "totalCurrentLiabilities": "154354000", "otherNonCurrentLiabilities": "14828000", "totalNonCurrentLiabilities": "372608999", "cashAndShortTermInvestments": "6736000", "commonStockSharesOutstanding": "39935000", "intangibleAssetsExcludingGoodwill": "132848999", "cashAndCashEquivalentsAtCarryingValue": "6736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8378000", "profitLoss": "None", "dividendPayout": "1400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28150000", "capitalExpenditures": "5817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27981000", "cashflowFromInvestment": "-4672000", "stockBasedCompensation": "9220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224888000, "cost_of_revenue": 136284000, "gross_profit": 88604000, "research_and_development": null, "selling_general_admin": 65696000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20898000, "depreciation_amortisation": 12958000, "ebitda": 33856000, "interest_expense": 5239000, "interest_income": null, "other_non_operating": null, "pretax_income": 15659000, "tax_provision": 7281000, "effective_tax_rate": null, "net_income": 8378000, "net_income_continuing_ops": 8378000, "net_income_to_common": 8378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6736000, "short_term_investments": 1101000, "net_receivables": 234057000, "inventory": 3465000, "other_current_assets": null, "total_current_assets": 255978000, "net_ppe": null, "goodwill": 469025000, "intangible_assets": 132848999, "goodwill_and_intangibles": 601873999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 729704000, "total_assets": 985682000, "short_term_debt": 27932000, "accounts_payable": 28528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154354000, "long_term_debt": 302415000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 372608999, "total_liabilities": 526963000, "total_debt": 330347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265295000, "total_equity": 458719000, "shares_outstanding": 39935000, "operating_cash_flow": 28150000, "stock_based_compensation": 9220000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4672000, "dividends_paid": 1400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27981000, "free_cash_flow": 33967000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20898000", "ebitda": "33856000", "netIncome": "8378000", "grossProfit": "88604000", "depreciation": "None", "totalRevenue": "224888000", "costOfRevenue": "136284000", "interestIncome": "None", "incomeBeforeTax": "15659000", "interestExpense": "5239000", "operatingIncome": "9937000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7281000", "reportedCurrency": "USD", "netInterestIncome": "-5039000", "nonInterestIncome": "None", "operatingExpenses": "78667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12958000", "sellingGeneralAndAdministrative": "65696000", "netIncomeFromContinuingOperations": "8378000" }, "balance": { "goodwill": "469025000", "inventory": "3465000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "985682000", "longTermDebt": "302415000", "shortTermDebt": "27932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "132848999", "reportedCurrency": "USD", "retainedEarnings": "-265295000", "totalLiabilities": "526963000", "otherCurrentAssets": "10619000", "totalCurrentAssets": "255978000", "currentLongTermDebt": "11209000", "longTermInvestments": "None", "shortTermInvestments": "1101000", "currentNetReceivables": "234057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "729704000", "currentAccountsPayable": "28528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "369625999", "totalShareholderEquity": "458719000", "capitalLeaseObligations": "55716000", "otherCurrentLiabilities": "84067000", "totalCurrentLiabilities": "154354000", "otherNonCurrentLiabilities": "14828000", "totalNonCurrentLiabilities": "372608999", "cashAndShortTermInvestments": "6736000", "commonStockSharesOutstanding": "39935000", "intangibleAssetsExcludingGoodwill": "132848999", "cashAndCashEquivalentsAtCarryingValue": "6736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8378000", "profitLoss": "None", "dividendPayout": "1400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28150000", "capitalExpenditures": "5817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27981000", "cashflowFromInvestment": "-4672000", "stockBasedCompensation": "9220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 234543000, "cost_of_revenue": 132802000, "gross_profit": 101741000, "ebit": 24112000, "ebitda": 36875000, "pretax_income": 19344000, "tax_provision": 988000, "net_income": 18356000, "net_income_to_common": 18356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10484000, "total_current_assets": 260918000, "total_assets": 998084000, "short_term_debt": 25526000, "long_term_debt": 264555000, "total_debt": 290081000, "total_liabilities": 494024000, "total_equity": 504060000, "shares_outstanding": 43455000, "goodwill_and_intangibles": 608825000 }, "cash_flow": { "operating_cash_flow": 21894000, "capital_expenditure": 1963000, "free_cash_flow": 23857000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309951, "ticker_id": 3015, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24112000", "ebitda": "36875000", "netIncome": "18356000", "grossProfit": "101741000", "depreciation": "None", "totalRevenue": "234543000", "costOfRevenue": "132802000", "interestIncome": "None", "incomeBeforeTax": "19344000", "interestExpense": "4768000", "operatingIncome": "14941000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "988000", "reportedCurrency": "USD", "netInterestIncome": "-4768000", "nonInterestIncome": "None", "operatingExpenses": "86800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12763000", "sellingGeneralAndAdministrative": "73683000", "netIncomeFromContinuingOperations": "18356000" }, "balance": { "goodwill": "468981000", "inventory": "3153000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "998084000", "longTermDebt": "264555000", "shortTermDebt": "25526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "139844000", "reportedCurrency": "USD", "retainedEarnings": "-273673000", "totalLiabilities": "494024000", "otherCurrentAssets": "11964000", "totalCurrentAssets": "260918000", "currentLongTermDebt": "8688000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "737166000", "currentAccountsPayable": "35638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "331424000", "totalShareholderEquity": "504060000", "capitalLeaseObligations": "58181000", "otherCurrentLiabilities": "73087000", "totalCurrentLiabilities": "146762000", "otherNonCurrentLiabilities": "14398000", "totalNonCurrentLiabilities": "347262000", "cashAndShortTermInvestments": "10484000", "commonStockSharesOutstanding": "43455000", "intangibleAssetsExcludingGoodwill": "139844000", "cashAndCashEquivalentsAtCarryingValue": "10484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18356000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21894000", "capitalExpenditures": "1963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37223000", "cashflowFromInvestment": "-4227000", "stockBasedCompensation": "10834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 234543000, "cost_of_revenue": 132802000, "gross_profit": 101741000, "research_and_development": null, "selling_general_admin": 73683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24112000, "depreciation_amortisation": 12763000, "ebitda": 36875000, "interest_expense": 4768000, "interest_income": null, "other_non_operating": null, "pretax_income": 19344000, "tax_provision": 988000, "effective_tax_rate": null, "net_income": 18356000, "net_income_continuing_ops": 18356000, "net_income_to_common": 18356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10484000, "short_term_investments": null, "net_receivables": 235317000, "inventory": 3153000, "other_current_assets": null, "total_current_assets": 260918000, "net_ppe": null, "goodwill": 468981000, "intangible_assets": 139844000, "goodwill_and_intangibles": 608825000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 737166000, "total_assets": 998084000, "short_term_debt": 25526000, "accounts_payable": 35638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146762000, "long_term_debt": 264555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 347262000, "total_liabilities": 494024000, "total_debt": 290081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273673000, "total_equity": 504060000, "shares_outstanding": 43455000, "operating_cash_flow": 21894000, "stock_based_compensation": 10834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1963000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4227000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37223000, "free_cash_flow": 23857000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24112000", "ebitda": "36875000", "netIncome": "18356000", "grossProfit": "101741000", "depreciation": "None", "totalRevenue": "234543000", "costOfRevenue": "132802000", "interestIncome": "None", "incomeBeforeTax": "19344000", "interestExpense": "4768000", "operatingIncome": "14941000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "988000", "reportedCurrency": "USD", "netInterestIncome": "-4768000", "nonInterestIncome": "None", "operatingExpenses": "86800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12763000", "sellingGeneralAndAdministrative": "73683000", "netIncomeFromContinuingOperations": "18356000" }, "balance": { "goodwill": "468981000", "inventory": "3153000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "998084000", "longTermDebt": "264555000", "shortTermDebt": "25526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "139844000", "reportedCurrency": "USD", "retainedEarnings": "-273673000", "totalLiabilities": "494024000", "otherCurrentAssets": "11964000", "totalCurrentAssets": "260918000", "currentLongTermDebt": "8688000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "737166000", "currentAccountsPayable": "35638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "331424000", "totalShareholderEquity": "504060000", "capitalLeaseObligations": "58181000", "otherCurrentLiabilities": "73087000", "totalCurrentLiabilities": "146762000", "otherNonCurrentLiabilities": "14398000", "totalNonCurrentLiabilities": "347262000", "cashAndShortTermInvestments": "10484000", "commonStockSharesOutstanding": "43455000", "intangibleAssetsExcludingGoodwill": "139844000", "cashAndCashEquivalentsAtCarryingValue": "10484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18356000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21894000", "capitalExpenditures": "1963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37223000", "cashflowFromInvestment": "-4227000", "stockBasedCompensation": "10834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 177834000, "cost_of_revenue": 108406000, "gross_profit": 69428000, "ebit": -11423000, "ebitda": 1871000, "pretax_income": -16488000, "tax_provision": 2871000, "net_income": -19359000, "net_income_to_common": -19359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30276000, "total_current_assets": 249394000, "total_assets": 992161000, "short_term_debt": 22802000, "long_term_debt": 235617000, "total_debt": 258419000, "total_liabilities": 455089000, "total_equity": 537072000, "shares_outstanding": 34502000, "goodwill_and_intangibles": 615249000 }, "cash_flow": { "operating_cash_flow": 5504000, "capital_expenditure": 3154000, "free_cash_flow": 8658000, "dividends_paid": 2750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309952, "ticker_id": 3015, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11423000", "ebitda": "1871000", "netIncome": "-19359000", "grossProfit": "69428000", "depreciation": "None", "totalRevenue": "177834000", "costOfRevenue": "108406000", "interestIncome": "None", "incomeBeforeTax": "-16488000", "interestExpense": "5065000", "operatingIncome": "-10575000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2871000", "reportedCurrency": "USD", "netInterestIncome": "-5065000", "nonInterestIncome": "None", "operatingExpenses": "80003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13294000", "sellingGeneralAndAdministrative": "66232000", "netIncomeFromContinuingOperations": "-19359000" }, "balance": { "goodwill": "468351000", "inventory": "3598000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "992161000", "longTermDebt": "235617000", "shortTermDebt": "22802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "146898000", "reportedCurrency": "USD", "retainedEarnings": "-292029000", "totalLiabilities": "455089000", "otherCurrentAssets": "15092000", "totalCurrentAssets": "249394000", "currentLongTermDebt": "6168000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742767000", "currentAccountsPayable": "28869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "300644000", "totalShareholderEquity": "537072000", "capitalLeaseObligations": "58859000", "otherCurrentLiabilities": "61451000", "totalCurrentLiabilities": "121778000", "otherNonCurrentLiabilities": "18532000", "totalNonCurrentLiabilities": "333311000", "cashAndShortTermInvestments": "30276000", "commonStockSharesOutstanding": "34502000", "intangibleAssetsExcludingGoodwill": "146898000", "cashAndCashEquivalentsAtCarryingValue": "30276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19359000", "profitLoss": "None", "dividendPayout": "2750000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5504000", "capitalExpenditures": "3154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15962000", "cashflowFromInvestment": "-3705000", "stockBasedCompensation": "13723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177834000, "cost_of_revenue": 108406000, "gross_profit": 69428000, "research_and_development": null, "selling_general_admin": 66232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11423000, "depreciation_amortisation": 13294000, "ebitda": 1871000, "interest_expense": 5065000, "interest_income": null, "other_non_operating": null, "pretax_income": -16488000, "tax_provision": 2871000, "effective_tax_rate": null, "net_income": -19359000, "net_income_continuing_ops": -19359000, "net_income_to_common": -19359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30276000, "short_term_investments": null, "net_receivables": 200428000, "inventory": 3598000, "other_current_assets": null, "total_current_assets": 249394000, "net_ppe": null, "goodwill": 468351000, "intangible_assets": 146898000, "goodwill_and_intangibles": 615249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 742767000, "total_assets": 992161000, "short_term_debt": 22802000, "accounts_payable": 28869000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121778000, "long_term_debt": 235617000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 333311000, "total_liabilities": 455089000, "total_debt": 258419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -292029000, "total_equity": 537072000, "shares_outstanding": 34502000, "operating_cash_flow": 5504000, "stock_based_compensation": 13723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3705000, "dividends_paid": 2750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15962000, "free_cash_flow": 8658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11423000", "ebitda": "1871000", "netIncome": "-19359000", "grossProfit": "69428000", "depreciation": "None", "totalRevenue": "177834000", "costOfRevenue": "108406000", "interestIncome": "None", "incomeBeforeTax": "-16488000", "interestExpense": "5065000", "operatingIncome": "-10575000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2871000", "reportedCurrency": "USD", "netInterestIncome": "-5065000", "nonInterestIncome": "None", "operatingExpenses": "80003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13294000", "sellingGeneralAndAdministrative": "66232000", "netIncomeFromContinuingOperations": "-19359000" }, "balance": { "goodwill": "468351000", "inventory": "3598000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "992161000", "longTermDebt": "235617000", "shortTermDebt": "22802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "146898000", "reportedCurrency": "USD", "retainedEarnings": "-292029000", "totalLiabilities": "455089000", "otherCurrentAssets": "15092000", "totalCurrentAssets": "249394000", "currentLongTermDebt": "6168000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742767000", "currentAccountsPayable": "28869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "300644000", "totalShareholderEquity": "537072000", "capitalLeaseObligations": "58859000", "otherCurrentLiabilities": "61451000", "totalCurrentLiabilities": "121778000", "otherNonCurrentLiabilities": "18532000", "totalNonCurrentLiabilities": "333311000", "cashAndShortTermInvestments": "30276000", "commonStockSharesOutstanding": "34502000", "intangibleAssetsExcludingGoodwill": "146898000", "cashAndCashEquivalentsAtCarryingValue": "30276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19359000", "profitLoss": "None", "dividendPayout": "2750000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5504000", "capitalExpenditures": "3154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15962000", "cashflowFromInvestment": "-3705000", "stockBasedCompensation": "13723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 189058000, "cost_of_revenue": 111954000, "gross_profit": 77104000, "ebit": -20265000, "ebitda": -1762000, "pretax_income": -24707000, "tax_provision": 3516000, "net_income": -28223000, "net_income_to_common": -28223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12935000, "total_current_assets": 237999000, "total_assets": 990353000, "short_term_debt": 33838000, "long_term_debt": 204818000, "total_debt": 238656000, "total_liabilities": 544089000, "total_equity": 446264000, "shares_outstanding": 34302000, "goodwill_and_intangibles": 620545000 }, "cash_flow": { "operating_cash_flow": 31956000, "capital_expenditure": 2696000, "free_cash_flow": 34652000, "dividends_paid": 2750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309953, "ticker_id": 3015, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20265000", "ebitda": "-1762000", "netIncome": "-28223000", "grossProfit": "77104000", "depreciation": "None", "totalRevenue": "189058000", "costOfRevenue": "111954000", "interestIncome": "None", "incomeBeforeTax": "-24707000", "interestExpense": "4442000", "operatingIncome": "-22844000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3516000", "reportedCurrency": "USD", "netInterestIncome": "-4442000", "nonInterestIncome": "None", "operatingExpenses": "99948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18503000", "sellingGeneralAndAdministrative": "84445000", "netIncomeFromContinuingOperations": "-28223000" }, "balance": { "goodwill": "467789000", "inventory": "2794000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "990353000", "longTermDebt": "204818000", "shortTermDebt": "33838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "152756000", "reportedCurrency": "USD", "retainedEarnings": "-272670000", "totalLiabilities": "544089000", "otherCurrentAssets": "11296000", "totalCurrentAssets": "237999000", "currentLongTermDebt": "17866000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "210974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752354000", "currentAccountsPayable": "33424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "280996000", "totalShareholderEquity": "446264000", "capitalLeaseObligations": "58312000", "otherCurrentLiabilities": "82103000", "totalCurrentLiabilities": "158662000", "otherNonCurrentLiabilities": "11805000", "totalNonCurrentLiabilities": "385427000", "cashAndShortTermInvestments": "12935000", "commonStockSharesOutstanding": "34302000", "intangibleAssetsExcludingGoodwill": "152756000", "cashAndCashEquivalentsAtCarryingValue": "12935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28223000", "profitLoss": "None", "dividendPayout": "2750000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31956000", "capitalExpenditures": "2696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30581000", "cashflowFromInvestment": "-855000", "stockBasedCompensation": "29799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189058000, "cost_of_revenue": 111954000, "gross_profit": 77104000, "research_and_development": null, "selling_general_admin": 84445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20265000, "depreciation_amortisation": 18503000, "ebitda": -1762000, "interest_expense": 4442000, "interest_income": null, "other_non_operating": null, "pretax_income": -24707000, "tax_provision": 3516000, "effective_tax_rate": null, "net_income": -28223000, "net_income_continuing_ops": -28223000, "net_income_to_common": -28223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12935000, "short_term_investments": null, "net_receivables": 210974000, "inventory": 2794000, "other_current_assets": null, "total_current_assets": 237999000, "net_ppe": null, "goodwill": 467789000, "intangible_assets": 152756000, "goodwill_and_intangibles": 620545000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 752354000, "total_assets": 990353000, "short_term_debt": 33838000, "accounts_payable": 33424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158662000, "long_term_debt": 204818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 385427000, "total_liabilities": 544089000, "total_debt": 238656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -272670000, "total_equity": 446264000, "shares_outstanding": 34302000, "operating_cash_flow": 31956000, "stock_based_compensation": 29799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -855000, "dividends_paid": 2750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30581000, "free_cash_flow": 34652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20265000", "ebitda": "-1762000", "netIncome": "-28223000", "grossProfit": "77104000", "depreciation": "None", "totalRevenue": "189058000", "costOfRevenue": "111954000", "interestIncome": "None", "incomeBeforeTax": "-24707000", "interestExpense": "4442000", "operatingIncome": "-22844000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3516000", "reportedCurrency": "USD", "netInterestIncome": "-4442000", "nonInterestIncome": "None", "operatingExpenses": "99948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18503000", "sellingGeneralAndAdministrative": "84445000", "netIncomeFromContinuingOperations": "-28223000" }, "balance": { "goodwill": "467789000", "inventory": "2794000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "990353000", "longTermDebt": "204818000", "shortTermDebt": "33838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "152756000", "reportedCurrency": "USD", "retainedEarnings": "-272670000", "totalLiabilities": "544089000", "otherCurrentAssets": "11296000", "totalCurrentAssets": "237999000", "currentLongTermDebt": "17866000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "210974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752354000", "currentAccountsPayable": "33424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "280996000", "totalShareholderEquity": "446264000", "capitalLeaseObligations": "58312000", "otherCurrentLiabilities": "82103000", "totalCurrentLiabilities": "158662000", "otherNonCurrentLiabilities": "11805000", "totalNonCurrentLiabilities": "385427000", "cashAndShortTermInvestments": "12935000", "commonStockSharesOutstanding": "34302000", "intangibleAssetsExcludingGoodwill": "152756000", "cashAndCashEquivalentsAtCarryingValue": "12935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28223000", "profitLoss": "None", "dividendPayout": "2750000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31956000", "capitalExpenditures": "2696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30581000", "cashflowFromInvestment": "-855000", "stockBasedCompensation": "29799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 178687000, "cost_of_revenue": 105596000, "gross_profit": 73091000, "ebit": -5059000, "ebitda": 16604000, "pretax_income": -9196000, "tax_provision": 1368000, "net_income": -10564000, "net_income_to_common": -10564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13045000, "total_current_assets": 246936000, "total_assets": 1006893000, "short_term_debt": 32681000, "long_term_debt": null, "total_debt": 32681000, "total_liabilities": 464774000, "total_equity": 542119000, "shares_outstanding": 34242000, "goodwill_and_intangibles": 627259000 }, "cash_flow": { "operating_cash_flow": 11406000, "capital_expenditure": 1474000, "free_cash_flow": 12880000, "dividends_paid": 2750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309955, "ticker_id": 3015, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5059000", "ebitda": "16604000", "netIncome": "-10564000", "grossProfit": "73091000", "depreciation": "None", "totalRevenue": "178687000", "costOfRevenue": "105596000", "interestIncome": "None", "incomeBeforeTax": "-9196000", "interestExpense": "4137000", "operatingIncome": "-1161000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1368000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "74252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21663000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "482607000", "inventory": "3163000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1006893000", "longTermDebt": "None", "shortTermDebt": "32681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "144652000", "reportedCurrency": "None", "retainedEarnings": "-244447000", "totalLiabilities": "464774000", "otherCurrentAssets": "12326000", "totalCurrentAssets": "246936000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "759957000", "currentAccountsPayable": "26727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "306609000", "totalShareholderEquity": "542119000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56843000", "totalCurrentLiabilities": "128239000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336534999", "cashAndShortTermInvestments": "13045000", "commonStockSharesOutstanding": "34242000", "intangibleAssetsExcludingGoodwill": "144652000", "cashAndCashEquivalentsAtCarryingValue": "13045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10564000", "profitLoss": "None", "dividendPayout": "2750000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "11406000", "capitalExpenditures": "1474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33754000", "cashflowFromInvestment": "-49253000", "stockBasedCompensation": "11763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178687000, "cost_of_revenue": 105596000, "gross_profit": 73091000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5059000, "depreciation_amortisation": 21663000, "ebitda": 16604000, "interest_expense": 4137000, "interest_income": null, "other_non_operating": null, "pretax_income": -9196000, "tax_provision": 1368000, "effective_tax_rate": null, "net_income": -10564000, "net_income_continuing_ops": null, "net_income_to_common": -10564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13045000, "short_term_investments": null, "net_receivables": 218402000, "inventory": 3163000, "other_current_assets": null, "total_current_assets": 246936000, "net_ppe": null, "goodwill": 482607000, "intangible_assets": 144652000, "goodwill_and_intangibles": 627259000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 759957000, "total_assets": 1006893000, "short_term_debt": 32681000, "accounts_payable": 26727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128239000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336534999, "total_liabilities": 464774000, "total_debt": 32681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -244447000, "total_equity": 542119000, "shares_outstanding": 34242000, "operating_cash_flow": 11406000, "stock_based_compensation": 11763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1474000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49253000, "dividends_paid": 2750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33754000, "free_cash_flow": 12880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5059000", "ebitda": "16604000", "netIncome": "-10564000", "grossProfit": "73091000", "depreciation": "None", "totalRevenue": "178687000", "costOfRevenue": "105596000", "interestIncome": "None", "incomeBeforeTax": "-9196000", "interestExpense": "4137000", "operatingIncome": "-1161000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1368000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "74252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21663000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "482607000", "inventory": "3163000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1006893000", "longTermDebt": "None", "shortTermDebt": "32681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "144652000", "reportedCurrency": "None", "retainedEarnings": "-244447000", "totalLiabilities": "464774000", "otherCurrentAssets": "12326000", "totalCurrentAssets": "246936000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "759957000", "currentAccountsPayable": "26727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "306609000", "totalShareholderEquity": "542119000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56843000", "totalCurrentLiabilities": "128239000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336534999", "cashAndShortTermInvestments": "13045000", "commonStockSharesOutstanding": "34242000", "intangibleAssetsExcludingGoodwill": "144652000", "cashAndCashEquivalentsAtCarryingValue": "13045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10564000", "profitLoss": "None", "dividendPayout": "2750000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "11406000", "capitalExpenditures": "1474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33754000", "cashflowFromInvestment": "-49253000", "stockBasedCompensation": "11763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 173325000, "cost_of_revenue": 104086000, "gross_profit": 69239000, "ebit": -3575000, "ebitda": 8940000, "pretax_income": -7551000, "tax_provision": 2619000, "net_income": -10170000, "net_income_to_common": -10170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16905000, "total_current_assets": 240020000, "total_assets": 943916000, "short_term_debt": 38806000, "long_term_debt": null, "total_debt": 38806000, "total_liabilities": 402215000, "total_equity": 541701000, "shares_outstanding": 33318000, "goodwill_and_intangibles": 578353000 }, "cash_flow": { "operating_cash_flow": 894000, "capital_expenditure": 12385000, "free_cash_flow": 13279000, "dividends_paid": 5564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309956, "ticker_id": 3015, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3575000", "ebitda": "8940000", "netIncome": "-10170000", "grossProfit": "69239000", "depreciation": "None", "totalRevenue": "173325000", "costOfRevenue": "104086000", "interestIncome": "None", "incomeBeforeTax": "-7551000", "interestExpense": "3976000", "operatingIncome": "-2651000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2619000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "71890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12515000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "435483000", "inventory": "2979000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "943916000", "longTermDebt": "None", "shortTermDebt": "38806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "142870000", "reportedCurrency": "None", "retainedEarnings": "-233883000", "totalLiabilities": "402215000", "otherCurrentAssets": "11243000", "totalCurrentAssets": "240020000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "703896000", "currentAccountsPayable": "24294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "265781000", "totalShareholderEquity": "541701000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55335000", "totalCurrentLiabilities": "131719000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "270496000", "cashAndShortTermInvestments": "16905000", "commonStockSharesOutstanding": "33318000", "intangibleAssetsExcludingGoodwill": "142870000", "cashAndCashEquivalentsAtCarryingValue": "16905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10170000", "profitLoss": "None", "dividendPayout": "5564000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "894000", "capitalExpenditures": "12385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29482000", "cashflowFromInvestment": "-22899000", "stockBasedCompensation": "11831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "181776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 173325000, "cost_of_revenue": 104086000, "gross_profit": 69239000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3575000, "depreciation_amortisation": 12515000, "ebitda": 8940000, "interest_expense": 3976000, "interest_income": null, "other_non_operating": null, "pretax_income": -7551000, "tax_provision": 2619000, "effective_tax_rate": null, "net_income": -10170000, "net_income_continuing_ops": null, "net_income_to_common": -10170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16905000, "short_term_investments": null, "net_receivables": 208893000, "inventory": 2979000, "other_current_assets": null, "total_current_assets": 240020000, "net_ppe": null, "goodwill": 435483000, "intangible_assets": 142870000, "goodwill_and_intangibles": 578353000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 703896000, "total_assets": 943916000, "short_term_debt": 38806000, "accounts_payable": 24294000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131719000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 270496000, "total_liabilities": 402215000, "total_debt": 38806000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -233883000, "total_equity": 541701000, "shares_outstanding": 33318000, "operating_cash_flow": 894000, "stock_based_compensation": 11831000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22899000, "dividends_paid": 5564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29482000, "free_cash_flow": 13279000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3575000", "ebitda": "8940000", "netIncome": "-10170000", "grossProfit": "69239000", "depreciation": "None", "totalRevenue": "173325000", "costOfRevenue": "104086000", "interestIncome": "None", "incomeBeforeTax": "-7551000", "interestExpense": "3976000", "operatingIncome": "-2651000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2619000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "71890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12515000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "435483000", "inventory": "2979000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "943916000", "longTermDebt": "None", "shortTermDebt": "38806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "142870000", "reportedCurrency": "None", "retainedEarnings": "-233883000", "totalLiabilities": "402215000", "otherCurrentAssets": "11243000", "totalCurrentAssets": "240020000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "703896000", "currentAccountsPayable": "24294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "265781000", "totalShareholderEquity": "541701000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55335000", "totalCurrentLiabilities": "131719000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "270496000", "cashAndShortTermInvestments": "16905000", "commonStockSharesOutstanding": "33318000", "intangibleAssetsExcludingGoodwill": "142870000", "cashAndCashEquivalentsAtCarryingValue": "16905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10170000", "profitLoss": "None", "dividendPayout": "5564000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "894000", "capitalExpenditures": "12385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29482000", "cashflowFromInvestment": "-22899000", "stockBasedCompensation": "11831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "181776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 155325000, "cost_of_revenue": 96557000, "gross_profit": 58768000, "ebit": -9558000, "ebitda": 2095000, "pretax_income": -12864000, "tax_provision": 493000, "net_income": -13357000, "net_income_to_common": -13357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9486000, "total_current_assets": 204438000, "total_assets": 918098000, "short_term_debt": 30944000, "long_term_debt": null, "total_debt": 30944000, "total_liabilities": 500698000, "total_equity": 417400000, "shares_outstanding": 30381000, "goodwill_and_intangibles": 597874000 }, "cash_flow": { "operating_cash_flow": -22021000, "capital_expenditure": 7279000, "free_cash_flow": -14742000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309957, "ticker_id": 3015, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9558000", "ebitda": "2095000", "netIncome": "-13357000", "grossProfit": "58768000", "depreciation": "None", "totalRevenue": "155325000", "costOfRevenue": "96557000", "interestIncome": "None", "incomeBeforeTax": "-12864000", "interestExpense": "3306000", "operatingIncome": "-10065000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "493000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "68833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11653000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "463450000", "inventory": "3004000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "918098000", "longTermDebt": "None", "shortTermDebt": "30944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "134424000", "reportedCurrency": "None", "retainedEarnings": "-223713000", "totalLiabilities": "500698000", "otherCurrentAssets": "13748000", "totalCurrentAssets": "204438000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "178200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "713660000", "currentAccountsPayable": "25027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "346272000", "totalShareholderEquity": "417400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59509000", "totalCurrentLiabilities": "125496000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "375202000", "cashAndShortTermInvestments": "9486000", "commonStockSharesOutstanding": "30381000", "intangibleAssetsExcludingGoodwill": "134424000", "cashAndCashEquivalentsAtCarryingValue": "9486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-22021000", "capitalExpenditures": "7279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73347000", "cashflowFromInvestment": "-65038000", "stockBasedCompensation": "11272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11653000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155325000, "cost_of_revenue": 96557000, "gross_profit": 58768000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9558000, "depreciation_amortisation": 11653000, "ebitda": 2095000, "interest_expense": 3306000, "interest_income": null, "other_non_operating": null, "pretax_income": -12864000, "tax_provision": 493000, "effective_tax_rate": null, "net_income": -13357000, "net_income_continuing_ops": null, "net_income_to_common": -13357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9486000, "short_term_investments": null, "net_receivables": 178200000, "inventory": 3004000, "other_current_assets": null, "total_current_assets": 204438000, "net_ppe": null, "goodwill": 463450000, "intangible_assets": 134424000, "goodwill_and_intangibles": 597874000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 713660000, "total_assets": 918098000, "short_term_debt": 30944000, "accounts_payable": 25027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125496000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 375202000, "total_liabilities": 500698000, "total_debt": 30944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -223713000, "total_equity": 417400000, "shares_outstanding": 30381000, "operating_cash_flow": -22021000, "stock_based_compensation": 11272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65038000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73347000, "free_cash_flow": -14742000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9558000", "ebitda": "2095000", "netIncome": "-13357000", "grossProfit": "58768000", "depreciation": "None", "totalRevenue": "155325000", "costOfRevenue": "96557000", "interestIncome": "None", "incomeBeforeTax": "-12864000", "interestExpense": "3306000", "operatingIncome": "-10065000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "493000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "68833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11653000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "463450000", "inventory": "3004000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "918098000", "longTermDebt": "None", "shortTermDebt": "30944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "134424000", "reportedCurrency": "None", "retainedEarnings": "-223713000", "totalLiabilities": "500698000", "otherCurrentAssets": "13748000", "totalCurrentAssets": "204438000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "178200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "713660000", "currentAccountsPayable": "25027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "346272000", "totalShareholderEquity": "417400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59509000", "totalCurrentLiabilities": "125496000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "375202000", "cashAndShortTermInvestments": "9486000", "commonStockSharesOutstanding": "30381000", "intangibleAssetsExcludingGoodwill": "134424000", "cashAndCashEquivalentsAtCarryingValue": "9486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-22021000", "capitalExpenditures": "7279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73347000", "cashflowFromInvestment": "-65038000", "stockBasedCompensation": "11272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11653000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 165742000, "cost_of_revenue": 101919000, "gross_profit": 63823000, "ebit": -2977000, "ebitda": 11514000, "pretax_income": -5263000, "tax_provision": -3822000, "net_income": -1441000, "net_income_to_common": -1441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23240000, "total_current_assets": 200924000, "total_assets": 816786000, "short_term_debt": 28115000, "long_term_debt": null, "total_debt": 28115000, "total_liabilities": 495534000, "total_equity": 321252000, "shares_outstanding": 30219500, "goodwill_and_intangibles": 505263000 }, "cash_flow": { "operating_cash_flow": 14550000, "capital_expenditure": 5198000, "free_cash_flow": 19748000, "dividends_paid": 4100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309958, "ticker_id": 3015, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2977000", "ebitda": "11514000", "netIncome": "-1441000", "grossProfit": "63823000", "depreciation": "None", "totalRevenue": "165742000", "costOfRevenue": "101919000", "interestIncome": "None", "incomeBeforeTax": "-5263000", "interestExpense": "2286000", "operatingIncome": "-8911000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3822000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "72734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14491000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "364449000", "inventory": "3819000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "816786000", "longTermDebt": "None", "shortTermDebt": "28115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "140814000", "reportedCurrency": "None", "retainedEarnings": "-210356000", "totalLiabilities": "495534000", "otherCurrentAssets": "9849000", "totalCurrentAssets": "200924000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615863000", "currentAccountsPayable": "31053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210336000", "totalShareholderEquity": "321252000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58987000", "totalCurrentLiabilities": "126287000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "369247000", "cashAndShortTermInvestments": "23240000", "commonStockSharesOutstanding": "30219500", "intangibleAssetsExcludingGoodwill": "140814000", "cashAndCashEquivalentsAtCarryingValue": "23240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1441000", "profitLoss": "None", "dividendPayout": "4100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "14550000", "capitalExpenditures": "5198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9241000", "cashflowFromInvestment": "-4642000", "stockBasedCompensation": "11658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14491000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165742000, "cost_of_revenue": 101919000, "gross_profit": 63823000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2977000, "depreciation_amortisation": 14491000, "ebitda": 11514000, "interest_expense": 2286000, "interest_income": null, "other_non_operating": null, "pretax_income": -5263000, "tax_provision": -3822000, "effective_tax_rate": null, "net_income": -1441000, "net_income_continuing_ops": null, "net_income_to_common": -1441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23240000, "short_term_investments": null, "net_receivables": 164016000, "inventory": 3819000, "other_current_assets": null, "total_current_assets": 200924000, "net_ppe": null, "goodwill": 364449000, "intangible_assets": 140814000, "goodwill_and_intangibles": 505263000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 615863000, "total_assets": 816786000, "short_term_debt": 28115000, "accounts_payable": 31053000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126287000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369247000, "total_liabilities": 495534000, "total_debt": 28115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -210356000, "total_equity": 321252000, "shares_outstanding": 30219500, "operating_cash_flow": 14550000, "stock_based_compensation": 11658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5198000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4642000, "dividends_paid": 4100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9241000, "free_cash_flow": 19748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2977000", "ebitda": "11514000", "netIncome": "-1441000", "grossProfit": "63823000", "depreciation": "None", "totalRevenue": "165742000", "costOfRevenue": "101919000", "interestIncome": "None", "incomeBeforeTax": "-5263000", "interestExpense": "2286000", "operatingIncome": "-8911000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3822000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "72734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14491000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "364449000", "inventory": "3819000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "816786000", "longTermDebt": "None", "shortTermDebt": "28115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "140814000", "reportedCurrency": "None", "retainedEarnings": "-210356000", "totalLiabilities": "495534000", "otherCurrentAssets": "9849000", "totalCurrentAssets": "200924000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615863000", "currentAccountsPayable": "31053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210336000", "totalShareholderEquity": "321252000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "58987000", "totalCurrentLiabilities": "126287000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "369247000", "cashAndShortTermInvestments": "23240000", "commonStockSharesOutstanding": "30219500", "intangibleAssetsExcludingGoodwill": "140814000", "cashAndCashEquivalentsAtCarryingValue": "23240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1441000", "profitLoss": "None", "dividendPayout": "4100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "14550000", "capitalExpenditures": "5198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9241000", "cashflowFromInvestment": "-4642000", "stockBasedCompensation": "11658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14491000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 167937000, "cost_of_revenue": 102155000, "gross_profit": 65782000, "ebit": -4112000, "ebitda": 10377000, "pretax_income": -6201000, "tax_provision": 1324000, "net_income": -7525000, "net_income_to_common": -7525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23184000, "total_current_assets": 213059000, "total_assets": 836108000, "short_term_debt": 29494000, "long_term_debt": null, "total_debt": 29494000, "total_liabilities": 521207000, "total_equity": 314901000, "shares_outstanding": 30143000, "goodwill_and_intangibles": 507976000 }, "cash_flow": { "operating_cash_flow": 16960000, "capital_expenditure": 4740000, "free_cash_flow": 21700000, "dividends_paid": 4100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309960, "ticker_id": 3015, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4112000", "ebitda": "10377000", "netIncome": "-7525000", "grossProfit": "65782000", "depreciation": "None", "totalRevenue": "167937000", "costOfRevenue": "102155000", "interestIncome": "None", "incomeBeforeTax": "-6201000", "interestExpense": "2089000", "operatingIncome": "-3441000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1324000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "69223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14489000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "356399000", "inventory": "5035000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "836108000", "longTermDebt": "None", "shortTermDebt": "29494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "151577000", "reportedCurrency": "None", "retainedEarnings": "-208915000", "totalLiabilities": "521207000", "otherCurrentAssets": "8802000", "totalCurrentAssets": "213059000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "623049000", "currentAccountsPayable": "35984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221861000", "totalShareholderEquity": "314901000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56953000", "totalCurrentLiabilities": "134829000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "386378000", "cashAndShortTermInvestments": "23184000", "commonStockSharesOutstanding": "30143000", "intangibleAssetsExcludingGoodwill": "151577000", "cashAndCashEquivalentsAtCarryingValue": "23184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7525000", "profitLoss": "None", "dividendPayout": "4100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "16960000", "capitalExpenditures": "4740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6910000", "cashflowFromInvestment": "-9999000", "stockBasedCompensation": "11484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167937000, "cost_of_revenue": 102155000, "gross_profit": 65782000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4112000, "depreciation_amortisation": 14489000, "ebitda": 10377000, "interest_expense": 2089000, "interest_income": null, "other_non_operating": null, "pretax_income": -6201000, "tax_provision": 1324000, "effective_tax_rate": null, "net_income": -7525000, "net_income_continuing_ops": null, "net_income_to_common": -7525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23184000, "short_term_investments": null, "net_receivables": 176038000, "inventory": 5035000, "other_current_assets": null, "total_current_assets": 213059000, "net_ppe": null, "goodwill": 356399000, "intangible_assets": 151577000, "goodwill_and_intangibles": 507976000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 623049000, "total_assets": 836108000, "short_term_debt": 29494000, "accounts_payable": 35984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134829000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 386378000, "total_liabilities": 521207000, "total_debt": 29494000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -208915000, "total_equity": 314901000, "shares_outstanding": 30143000, "operating_cash_flow": 16960000, "stock_based_compensation": 11484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9999000, "dividends_paid": 4100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6910000, "free_cash_flow": 21700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4112000", "ebitda": "10377000", "netIncome": "-7525000", "grossProfit": "65782000", "depreciation": "None", "totalRevenue": "167937000", "costOfRevenue": "102155000", "interestIncome": "None", "incomeBeforeTax": "-6201000", "interestExpense": "2089000", "operatingIncome": "-3441000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1324000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "69223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14489000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "356399000", "inventory": "5035000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "836108000", "longTermDebt": "None", "shortTermDebt": "29494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "151577000", "reportedCurrency": "None", "retainedEarnings": "-208915000", "totalLiabilities": "521207000", "otherCurrentAssets": "8802000", "totalCurrentAssets": "213059000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "623049000", "currentAccountsPayable": "35984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221861000", "totalShareholderEquity": "314901000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56953000", "totalCurrentLiabilities": "134829000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "386378000", "cashAndShortTermInvestments": "23184000", "commonStockSharesOutstanding": "30143000", "intangibleAssetsExcludingGoodwill": "151577000", "cashAndCashEquivalentsAtCarryingValue": "23184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7525000", "profitLoss": "None", "dividendPayout": "4100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "16960000", "capitalExpenditures": "4740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6910000", "cashflowFromInvestment": "-9999000", "stockBasedCompensation": "11484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "income_statement": { "revenue": 159101000, "cost_of_revenue": 98196000, "gross_profit": 60905000, "ebit": -5146000, "ebitda": 8802000, "pretax_income": -7023000, "tax_provision": 151000, "net_income": -7174000, "net_income_to_common": -7174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23307000, "total_current_assets": 200610000, "total_assets": 825665000, "short_term_debt": 28434000, "long_term_debt": null, "total_debt": 28434000, "total_liabilities": 512659000, "total_equity": 313006000, "shares_outstanding": 30047000, "goodwill_and_intangibles": 505932000 }, "cash_flow": { "operating_cash_flow": 21483000, "capital_expenditure": 18220000, "free_cash_flow": 39703000, "dividends_paid": 4100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309961, "ticker_id": 3015, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:41.574845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5146000", "ebitda": "8802000", "netIncome": "-7174000", "grossProfit": "60905000", "depreciation": "None", "totalRevenue": "159101000", "costOfRevenue": "98196000", "interestIncome": "None", "incomeBeforeTax": "-7023000", "interestExpense": "1877000", "operatingIncome": "-6093000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "151000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "66998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13948000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "368563000", "inventory": "4889000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "825665000", "longTermDebt": "None", "shortTermDebt": "28434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "137369000", "reportedCurrency": "None", "retainedEarnings": "-201390000", "totalLiabilities": "512659000", "otherCurrentAssets": "9912000", "totalCurrentAssets": "200610000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625055000", "currentAccountsPayable": "27813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "226543000", "totalShareholderEquity": "313006000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57010000", "totalCurrentLiabilities": "124590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "388069000", "cashAndShortTermInvestments": "23307000", "commonStockSharesOutstanding": "30047000", "intangibleAssetsExcludingGoodwill": "137369000", "cashAndCashEquivalentsAtCarryingValue": "23307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7174000", "profitLoss": "None", "dividendPayout": "4100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "7537000", "operatingCashflow": "21483000", "capitalExpenditures": "18220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "695000", "cashflowFromInvestment": "-75256000", "stockBasedCompensation": "11090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-605000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159101000, "cost_of_revenue": 98196000, "gross_profit": 60905000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5146000, "depreciation_amortisation": 13948000, "ebitda": 8802000, "interest_expense": 1877000, "interest_income": null, "other_non_operating": null, "pretax_income": -7023000, "tax_provision": 151000, "effective_tax_rate": null, "net_income": -7174000, "net_income_continuing_ops": null, "net_income_to_common": -7174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23307000, "short_term_investments": null, "net_receivables": 162502000, "inventory": 4889000, "other_current_assets": null, "total_current_assets": 200610000, "net_ppe": null, "goodwill": 368563000, "intangible_assets": 137369000, "goodwill_and_intangibles": 505932000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 625055000, "total_assets": 825665000, "short_term_debt": 28434000, "accounts_payable": 27813000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124590000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 388069000, "total_liabilities": 512659000, "total_debt": 28434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -201390000, "total_equity": 313006000, "shares_outstanding": 30047000, "operating_cash_flow": 21483000, "stock_based_compensation": 11090000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75256000, "dividends_paid": 4100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 695000, "free_cash_flow": 39703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5146000", "ebitda": "8802000", "netIncome": "-7174000", "grossProfit": "60905000", "depreciation": "None", "totalRevenue": "159101000", "costOfRevenue": "98196000", "interestIncome": "None", "incomeBeforeTax": "-7023000", "interestExpense": "1877000", "operatingIncome": "-6093000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "151000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "66998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13948000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "368563000", "inventory": "4889000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "825665000", "longTermDebt": "None", "shortTermDebt": "28434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "137369000", "reportedCurrency": "None", "retainedEarnings": "-201390000", "totalLiabilities": "512659000", "otherCurrentAssets": "9912000", "totalCurrentAssets": "200610000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625055000", "currentAccountsPayable": "27813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "226543000", "totalShareholderEquity": "313006000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57010000", "totalCurrentLiabilities": "124590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "388069000", "cashAndShortTermInvestments": "23307000", "commonStockSharesOutstanding": "30047000", "intangibleAssetsExcludingGoodwill": "137369000", "cashAndCashEquivalentsAtCarryingValue": "23307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7174000", "profitLoss": "None", "dividendPayout": "4100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "7537000", "operatingCashflow": "21483000", "capitalExpenditures": "18220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "695000", "cashflowFromInvestment": "-75256000", "stockBasedCompensation": "11090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-605000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13948000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }