{ "ticker": { "uuid": "a2a3b1b8-db1c-4fce-8ccc-0e9b5323d53b", "symbol": "MLCI", "name": "Mount Logan Capital Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/a2a3b1b8-db1c-4fce-8ccc-0e9b5323d53b/", "api_url": "https://sharemaestro.com/factors/api/tickers/a2a3b1b8-db1c-4fce-8ccc-0e9b5323d53b/" }, "ticker_metadata": { "id": 7152, "uuid": "a2a3b1b8-db1c-4fce-8ccc-0e9b5323d53b", "symbol": "MLCI", "name": "Mount Logan Capital Inc. Common Stock", "asset_type": "equity", "market_cap": 35804100, "stock_exchange_id": 2, "industry": "Asset Management", "sector": "Financial Services", "description": "Mount Logan Capital Inc.is an investment firm primarily focused on investing in public and private debt securities. The company is headquartered in New York, United States with an additional office in Toronto, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a2a3b1b8-db1c-4fce-8ccc-0e9b5323d53b", "symbol": "MLCI", "name": "Mount Logan Capital Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/a2a3b1b8-db1c-4fce-8ccc-0e9b5323d53b/", "api_url": "https://sharemaestro.com/factors/api/tickers/a2a3b1b8-db1c-4fce-8ccc-0e9b5323d53b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.43, "value": 0.46, "quality": 0.45, "momentum": 0.45, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 2.88, "market_cap": 24760667.52, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0493, "roe": -0.7933, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 0.5904 }, "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": false, "completeness_score": 0.5714, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:16.075615+00:00", "batch_id": "" }, "size": { "price_close": 2.88, "market_cap": 24760667.52, "market_cap_usd": 24760667.52, "enterprise_value": 124856667.52, "shares_outstanding": 8597454, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3672, "ptbv_ratio": 0.9265, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.4816, "ev_ebitda": null, "ev_ebit": -2.1286, "ev_sales": null, "ev_fcf": -2.4284, "earnings_yield": null, "fcf_yield": -0.4118, "price_to_sales": null, "price_to_book": 0.3672, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0.0493, "buyback_yield": 0, "shareholder_yield": 0.0493, "debt_paydown_yield": null, "total_yield": 0.0493 }, "quality": { "gross_margin": 1.3564, "operating_margin": 0.9451, "net_margin": 0.8619, "ebitda_margin": 0.9498, "fcf_margin": 0.8284, "roe": -0.7933, "roa": -0.0343, "roic": -0.2626, "roc_greenblatt": null, "asset_turnover": -0.0398, "cash_conversion": 0.9612, "accruals_ratio": -0.0013, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": -1.1456, "earnings_stability_5y": 1.5963, "revenue_stability_5y": 1.1059, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.054, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 22.1168, "net_debt_to_ebitda": -1.698, "debt_to_assets": 0.0702, "interest_coverage": -6.5268, "current_ratio": 0.0081, "quick_ratio": 0.0081, "net_debt": 100096000, "local_beta": 0.0038, "volatility_252d": 0.5904, "volatility_60d": 1.2998, "max_drawdown_12m": -0.6532, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -4.0521, "book_value_growth_1y": 4.2099, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2683, "price_return_3m": -0.4139, "price_return_6m": -0.5941, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.5941, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.6532, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": -62066000, "gross_profit_ttm": -84188000, "ebit_ttm": -58656000, "ebitda_ttm": -58949000, "net_income_ttm": -53494000, "eps_diluted_ttm": -6.2221, "operating_cash_flow_ttm": -51416000, "capital_expenditure_ttm": 5.23, "fcf_ttm": -51415994.77, "dividends_paid_ttm": 1221000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8987000, "cash_and_equivalents": 9348000, "total_current_assets": 9348000, "total_current_liabilities": 1149246000, "net_ppe": null, "total_assets": 1558905000, "total_debt": 109444000, "total_equity": 67436000, "net_working_capital": -1148838000, "book_value_per_share": 7.8437, "retained_earnings": -127052000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 26726000, "tangible_book_per_share": 3.1086 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 54, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.455, "os_score": 0.43, "value_percentile": 0.46, "quality_percentile": 0.45, "momentum_percentile": 0.45, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2007, "ticker_id": 7152, "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": false, "completeness_score": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:16.075615+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.88, "market_cap": 24760667.52, "market_cap_usd": 24760667.52, "enterprise_value": 124856667.52, "shares_outstanding": 8597454, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.36717284, "ptbv_ratio": 0.92646365, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.48157519, "ev_ebitda": null, "ev_ebit": -2.12862567, "ev_sales": null, "ev_fcf": -2.42836238, "earnings_yield": null, "fcf_yield": -0.41180015, "dividend_yield": 0.04931208, "buyback_yield": 0, "shareholder_yield": 0.04931208, "debt_paydown_yield": null, "total_yield": 0.04931208, "gross_margin": 1.35642703, "operating_margin": 0.94505849, "net_margin": 0.86188896, "ebitda_margin": 0.94977927, "fcf_margin": 0.82840838, "roe": -0.79325583, "roa": -0.03431511, "roic": -0.26258864, "roc_greenblatt": null, "asset_turnover": -0.03981384, "cash_conversion": 0.96115442, "accruals_ratio": -0.00133299, "sbc_to_revenue": null, "debt_to_equity": 22.11680705, "net_debt_to_ebitda": -1.69801014, "debt_to_assets": 0.07020569, "interest_coverage": -6.52676088, "current_ratio": 0.00813403, "quick_ratio": 0.00813403, "net_debt": 100096000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -4.05211889, "book_value_growth_1y": 4.20991522, "piotroski_f_score": 3, "altman_z_score": -1.14558172, "earnings_stability_5y": 1.596282, "revenue_stability_5y": 1.105912, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.26827409, "price_return_3m": -0.41391941, "price_return_6m": -0.59413182, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.65320842, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.0038, "volatility_252d": 0.590429, "volatility_60d": 1.299769, "max_drawdown_12m": -0.65320842, "revenue_ttm": -62066000, "gross_profit_ttm": -84188000, "ebit_ttm": -58656000, "ebitda_ttm": -58949000, "net_income_ttm": -53494000, "eps_diluted_ttm": -6.22207458, "operating_cash_flow_ttm": -51416000, "capital_expenditure_ttm": 5.23, "fcf_ttm": -51415994.77, "dividends_paid_ttm": 1221000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8987000, "cash_and_equivalents": 9348000, "total_current_assets": 9348000, "total_current_liabilities": 1149246000, "net_ppe": null, "total_assets": 1558905000, "total_debt": 109444000, "total_equity": 67436000, "net_working_capital": -1148838000, "book_value_per_share": 7.84371745, "retained_earnings": -127052000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 26726000, "tangible_book_per_share": 3.10859471, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.88, "os": 0.43, "value": 0.46, "quality": 0.45, "momentum": 0.45, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0493, "roe": -0.7933, "momentum_12_1": null, "complete_fields": { "id": 2007, "ticker_id": 7152, "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": false, "completeness_score": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:16.075615+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.88, "market_cap": 24760667.52, "market_cap_usd": 24760667.52, "enterprise_value": 124856667.52, "shares_outstanding": 8597454, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.36717284, "ptbv_ratio": 0.92646365, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.48157519, "ev_ebitda": null, "ev_ebit": -2.12862567, "ev_sales": null, "ev_fcf": -2.42836238, "earnings_yield": null, "fcf_yield": -0.41180015, "dividend_yield": 0.04931208, "buyback_yield": 0, "shareholder_yield": 0.04931208, "debt_paydown_yield": null, "total_yield": 0.04931208, "gross_margin": 1.35642703, "operating_margin": 0.94505849, "net_margin": 0.86188896, "ebitda_margin": 0.94977927, "fcf_margin": 0.82840838, "roe": -0.79325583, "roa": -0.03431511, "roic": -0.26258864, "roc_greenblatt": null, "asset_turnover": -0.03981384, "cash_conversion": 0.96115442, "accruals_ratio": -0.00133299, "sbc_to_revenue": null, "debt_to_equity": 22.11680705, "net_debt_to_ebitda": -1.69801014, "debt_to_assets": 0.07020569, "interest_coverage": -6.52676088, "current_ratio": 0.00813403, "quick_ratio": 0.00813403, "net_debt": 100096000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -4.05211889, "book_value_growth_1y": 4.20991522, "piotroski_f_score": 3, "altman_z_score": -1.14558172, "earnings_stability_5y": 1.596282, "revenue_stability_5y": 1.105912, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.26827409, "price_return_3m": -0.41391941, "price_return_6m": -0.59413182, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.65320842, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.0038, "volatility_252d": 0.590429, "volatility_60d": 1.299769, "max_drawdown_12m": -0.65320842, "revenue_ttm": -62066000, "gross_profit_ttm": -84188000, "ebit_ttm": -58656000, "ebitda_ttm": -58949000, "net_income_ttm": -53494000, "eps_diluted_ttm": -6.22207458, "operating_cash_flow_ttm": -51416000, "capital_expenditure_ttm": 5.23, "fcf_ttm": -51415994.77, "dividends_paid_ttm": 1221000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8987000, "cash_and_equivalents": 9348000, "total_current_assets": 9348000, "total_current_liabilities": 1149246000, "net_ppe": null, "total_assets": 1558905000, "total_debt": 109444000, "total_equity": 67436000, "net_working_capital": -1148838000, "book_value_per_share": 7.84371745, "retained_earnings": -127052000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 26726000, "tangible_book_per_share": 3.10859471, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 55, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": -12421000, "cost_of_revenue": 47259000, "gross_profit": -59680000, "ebit": -49110000, "ebitda": -34132000, "pretax_income": -58461000, "tax_provision": 2386000, "net_income": -60847000, "net_income_to_common": -60847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14999000, "total_current_assets": 14999000, "total_assets": 1600718000, "short_term_debt": 408000, "long_term_debt": 93500000, "total_debt": 93908000, "total_liabilities": 1509762000, "total_equity": 90956000, "shares_outstanding": 8597454, "goodwill_and_intangibles": 41154000 }, "cash_flow": { "operating_cash_flow": -22179000, "capital_expenditure": 0, "free_cash_flow": -22179000, "dividends_paid": 1620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121423, "ticker_id": 7152, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49110000", "ebitda": "-34132000", "netIncome": "-60847000", "grossProfit": "-59680000", "depreciation": "None", "totalRevenue": "-12421000", "costOfRevenue": "47259000", "interestIncome": "None", "incomeBeforeTax": "-58461000", "interestExpense": "9351000", "operatingIncome": "-89063000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2386000", "reportedCurrency": "USD", "netInterestIncome": "-7810000", "nonInterestIncome": "None", "operatingExpenses": "29383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14978000", "sellingGeneralAndAdministrative": "20940000", "netIncomeFromContinuingOperations": "-60847000" }, "balance": { "goodwill": "30193000", "inventory": "None", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1600718000", "longTermDebt": "93500000", "shortTermDebt": "408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10961000", "reportedCurrency": "USD", "retainedEarnings": "-120746000", "totalLiabilities": "1509762000", "otherCurrentAssets": "-19785000", "totalCurrentAssets": "14999000", "currentLongTermDebt": "None", "longTermInvestments": "687122000", "shortTermInvestments": "None", "currentNetReceivables": "19785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41154000", "currentAccountsPayable": "15607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93500000", "totalShareholderEquity": "90956000", "capitalLeaseObligations": "408000", "otherCurrentLiabilities": "781881000", "totalCurrentLiabilities": "408000", "otherNonCurrentLiabilities": "237143000", "totalNonCurrentLiabilities": "1509762000", "cashAndShortTermInvestments": "14999000", "commonStockSharesOutstanding": "8597454", "intangibleAssetsExcludingGoodwill": "10961000", "cashAndCashEquivalentsAtCarryingValue": "14999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60847000", "profitLoss": "None", "dividendPayout": "1620000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22179000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13344000", "cashflowFromInvestment": "50856000", "stockBasedCompensation": "1969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -12421000, "cost_of_revenue": 47259000, "gross_profit": -59680000, "research_and_development": null, "selling_general_admin": 20940000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49110000, "depreciation_amortisation": 14978000, "ebitda": -34132000, "interest_expense": 9351000, "interest_income": null, "other_non_operating": null, "pretax_income": -58461000, "tax_provision": 2386000, "effective_tax_rate": null, "net_income": -60847000, "net_income_continuing_ops": -60847000, "net_income_to_common": -60847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14999000, "short_term_investments": null, "net_receivables": 19785000, "inventory": null, "other_current_assets": null, "total_current_assets": 14999000, "net_ppe": null, "goodwill": 30193000, "intangible_assets": 10961000, "goodwill_and_intangibles": 41154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41154000, "total_assets": 1600718000, "short_term_debt": 408000, "accounts_payable": 15607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408000, "long_term_debt": 93500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1509762000, "total_liabilities": 1509762000, "total_debt": 93908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120746000, "total_equity": 90956000, "shares_outstanding": 8597454, "operating_cash_flow": -22179000, "stock_based_compensation": 1969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 50856000, "dividends_paid": 1620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13344000, "free_cash_flow": -22179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49110000", "ebitda": "-34132000", "netIncome": "-60847000", "grossProfit": "-59680000", "depreciation": "None", "totalRevenue": "-12421000", "costOfRevenue": "47259000", "interestIncome": "None", "incomeBeforeTax": "-58461000", "interestExpense": "9351000", "operatingIncome": "-89063000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2386000", "reportedCurrency": "USD", "netInterestIncome": "-7810000", "nonInterestIncome": "None", "operatingExpenses": "29383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14978000", "sellingGeneralAndAdministrative": "20940000", "netIncomeFromContinuingOperations": "-60847000" }, "balance": { "goodwill": "30193000", "inventory": "None", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1600718000", "longTermDebt": "93500000", "shortTermDebt": "408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10961000", "reportedCurrency": "USD", "retainedEarnings": "-120746000", "totalLiabilities": "1509762000", "otherCurrentAssets": "-19785000", "totalCurrentAssets": "14999000", "currentLongTermDebt": "None", "longTermInvestments": "687122000", "shortTermInvestments": "None", "currentNetReceivables": "19785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41154000", "currentAccountsPayable": "15607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93500000", "totalShareholderEquity": "90956000", "capitalLeaseObligations": "408000", "otherCurrentLiabilities": "781881000", "totalCurrentLiabilities": "408000", "otherNonCurrentLiabilities": "237143000", "totalNonCurrentLiabilities": "1509762000", "cashAndShortTermInvestments": "14999000", "commonStockSharesOutstanding": "8597454", "intangibleAssetsExcludingGoodwill": "10961000", "cashAndCashEquivalentsAtCarryingValue": "14999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60847000", "profitLoss": "None", "dividendPayout": "1620000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22179000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13344000", "cashflowFromInvestment": "50856000", "stockBasedCompensation": "1969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": 195665000, "cost_of_revenue": 134640000, "gross_profit": 61025000, "ebit": 14074000, "ebitda": 18052000, "pretax_income": 6139000, "tax_provision": 550000, "net_income": 5589000, "net_income_to_common": 5589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85988000, "total_current_assets": 652955000, "total_assets": 1689530000, "short_term_debt": 4000000, "long_term_debt": 88677000, "total_debt": 92677000, "total_liabilities": 1632307000, "total_equity": 57223000, "shares_outstanding": 28179922, "goodwill_and_intangibles": 82260000 }, "cash_flow": { "operating_cash_flow": 27800000, "capital_expenditure": 0, "free_cash_flow": 27800000, "dividends_paid": 1506000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121428, "ticker_id": 7152, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14074000", "ebitda": "18052000", "netIncome": "5589000", "grossProfit": "61025000", "depreciation": "None", "totalRevenue": "195665000", "costOfRevenue": "134640000", "interestIncome": "None", "incomeBeforeTax": "6139000", "interestExpense": "7935000", "operatingIncome": "29911000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "550000", "reportedCurrency": "USD", "netInterestIncome": "-7935000", "nonInterestIncome": "None", "operatingExpenses": "31114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3978000", "sellingGeneralAndAdministrative": "24962000", "netIncomeFromContinuingOperations": "5589000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "116118000", "currentDebt": "None", "investments": "None", "totalAssets": "1689530000", "longTermDebt": "88677000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27245000", "reportedCurrency": "USD", "retainedEarnings": "-46083000", "totalLiabilities": "1632307000", "otherCurrentAssets": "19268000", "totalCurrentAssets": "652955000", "currentLongTermDebt": "4000000", "longTermInvestments": "949350000", "shortTermInvestments": "117754000", "currentNetReceivables": "429945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1036575000", "currentAccountsPayable": "5097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92677000", "totalShareholderEquity": "57223000", "capitalLeaseObligations": "572000", "otherCurrentLiabilities": "13465000", "totalCurrentLiabilities": "1298016000", "otherNonCurrentLiabilities": "239918000", "totalNonCurrentLiabilities": "334291000", "cashAndShortTermInvestments": "85988000", "commonStockSharesOutstanding": "28179922", "intangibleAssetsExcludingGoodwill": "27245000", "cashAndCashEquivalentsAtCarryingValue": "85988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5589000", "profitLoss": "None", "dividendPayout": "1506000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27800000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12414000", "cashflowFromInvestment": "-28730000", "stockBasedCompensation": "1189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1506000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195665000, "cost_of_revenue": 134640000, "gross_profit": 61025000, "research_and_development": null, "selling_general_admin": 24962000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14074000, "depreciation_amortisation": 3978000, "ebitda": 18052000, "interest_expense": 7935000, "interest_income": null, "other_non_operating": null, "pretax_income": 6139000, "tax_provision": 550000, "effective_tax_rate": null, "net_income": 5589000, "net_income_continuing_ops": 5589000, "net_income_to_common": 5589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85988000, "short_term_investments": 117754000, "net_receivables": 429945000, "inventory": null, "other_current_assets": null, "total_current_assets": 652955000, "net_ppe": null, "goodwill": 55015000, "intangible_assets": 27245000, "goodwill_and_intangibles": 82260000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1036575000, "total_assets": 1689530000, "short_term_debt": 4000000, "accounts_payable": 5097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1298016000, "long_term_debt": 88677000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 334291000, "total_liabilities": 1632307000, "total_debt": 92677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46083000, "total_equity": 57223000, "shares_outstanding": 28179922, "operating_cash_flow": 27800000, "stock_based_compensation": 1189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28730000, "dividends_paid": 1506000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12414000, "free_cash_flow": 27800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14074000", "ebitda": "18052000", "netIncome": "5589000", "grossProfit": "61025000", "depreciation": "None", "totalRevenue": "195665000", "costOfRevenue": "134640000", "interestIncome": "None", "incomeBeforeTax": "6139000", "interestExpense": "7935000", "operatingIncome": "29911000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "550000", "reportedCurrency": "USD", "netInterestIncome": "-7935000", "nonInterestIncome": "None", "operatingExpenses": "31114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3978000", "sellingGeneralAndAdministrative": "24962000", "netIncomeFromContinuingOperations": "5589000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "116118000", "currentDebt": "None", "investments": "None", "totalAssets": "1689530000", "longTermDebt": "88677000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27245000", "reportedCurrency": "USD", "retainedEarnings": "-46083000", "totalLiabilities": "1632307000", "otherCurrentAssets": "19268000", "totalCurrentAssets": "652955000", "currentLongTermDebt": "4000000", "longTermInvestments": "949350000", "shortTermInvestments": "117754000", "currentNetReceivables": "429945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1036575000", "currentAccountsPayable": "5097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92677000", "totalShareholderEquity": "57223000", "capitalLeaseObligations": "572000", "otherCurrentLiabilities": "13465000", "totalCurrentLiabilities": "1298016000", "otherNonCurrentLiabilities": "239918000", "totalNonCurrentLiabilities": "334291000", "cashAndShortTermInvestments": "85988000", "commonStockSharesOutstanding": "28179922", "intangibleAssetsExcludingGoodwill": "27245000", "cashAndCashEquivalentsAtCarryingValue": "85988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5589000", "profitLoss": "None", "dividendPayout": "1506000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27800000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12414000", "cashflowFromInvestment": "-28730000", "stockBasedCompensation": "1189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1506000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": 214723000, "cost_of_revenue": 169548000, "gross_profit": 45175000, "ebit": -9816000, "ebitda": -8844000, "pretax_income": -15793000, "tax_provision": 663000, "net_income": -16456000, "net_income_to_common": -16456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90220000, "total_current_assets": 674408000, "total_assets": 1688578000, "short_term_debt": 1346000, "long_term_debt": 74934000, "total_debt": 76280000, "total_liabilities": 1636626000, "total_equity": 51952000, "shares_outstanding": 23942587, "goodwill_and_intangibles": 86238000 }, "cash_flow": { "operating_cash_flow": 101289000, "capital_expenditure": 0, "free_cash_flow": 101289000, "dividends_paid": 1414000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121432, "ticker_id": 7152, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9816000", "ebitda": "-8844000", "netIncome": "-16456000", "grossProfit": "45175000", "depreciation": "None", "totalRevenue": "214723000", "costOfRevenue": "169548000", "interestIncome": "None", "incomeBeforeTax": "-15793000", "interestExpense": "5977000", "operatingIncome": "12753000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "663000", "reportedCurrency": "USD", "netInterestIncome": "-5977000", "nonInterestIncome": "None", "operatingExpenses": "32422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "972000", "sellingGeneralAndAdministrative": "27729000", "netIncomeFromContinuingOperations": "-16456000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "115607000", "currentDebt": "None", "investments": "None", "totalAssets": "1688578000", "longTermDebt": "74934000", "shortTermDebt": "1346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31223000", "reportedCurrency": "USD", "retainedEarnings": "-50166000", "totalLiabilities": "1636626000", "otherCurrentAssets": "5049000", "totalCurrentAssets": "674408000", "currentLongTermDebt": "1346000", "longTermInvestments": "925999000", "shortTermInvestments": "109347000", "currentNetReceivables": "469792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1014170000", "currentAccountsPayable": "13086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76280000", "totalShareholderEquity": "51952000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32637000", "totalCurrentLiabilities": "1323439000", "otherNonCurrentLiabilities": "238253000", "totalNonCurrentLiabilities": "313187000", "cashAndShortTermInvestments": "90220000", "commonStockSharesOutstanding": "23942587", "intangibleAssetsExcludingGoodwill": "31223000", "cashAndCashEquivalentsAtCarryingValue": "90220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16456000", "profitLoss": "None", "dividendPayout": "1414000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101289000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16337000", "cashflowFromInvestment": "-93333000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1414000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214723000, "cost_of_revenue": 169548000, "gross_profit": 45175000, "research_and_development": null, "selling_general_admin": 27729000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9816000, "depreciation_amortisation": 972000, "ebitda": -8844000, "interest_expense": 5977000, "interest_income": null, "other_non_operating": null, "pretax_income": -15793000, "tax_provision": 663000, "effective_tax_rate": null, "net_income": -16456000, "net_income_continuing_ops": -16456000, "net_income_to_common": -16456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90220000, "short_term_investments": 109347000, "net_receivables": 469792000, "inventory": null, "other_current_assets": null, "total_current_assets": 674408000, "net_ppe": null, "goodwill": 55015000, "intangible_assets": 31223000, "goodwill_and_intangibles": 86238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1014170000, "total_assets": 1688578000, "short_term_debt": 1346000, "accounts_payable": 13086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1323439000, "long_term_debt": 74934000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 313187000, "total_liabilities": 1636626000, "total_debt": 76280000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50166000, "total_equity": 51952000, "shares_outstanding": 23942587, "operating_cash_flow": 101289000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93333000, "dividends_paid": 1414000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16337000, "free_cash_flow": 101289000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9816000", "ebitda": "-8844000", "netIncome": "-16456000", "grossProfit": "45175000", "depreciation": "None", "totalRevenue": "214723000", "costOfRevenue": "169548000", "interestIncome": "None", "incomeBeforeTax": "-15793000", "interestExpense": "5977000", "operatingIncome": "12753000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "663000", "reportedCurrency": "USD", "netInterestIncome": "-5977000", "nonInterestIncome": "None", "operatingExpenses": "32422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "972000", "sellingGeneralAndAdministrative": "27729000", "netIncomeFromContinuingOperations": "-16456000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "115607000", "currentDebt": "None", "investments": "None", "totalAssets": "1688578000", "longTermDebt": "74934000", "shortTermDebt": "1346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31223000", "reportedCurrency": "USD", "retainedEarnings": "-50166000", "totalLiabilities": "1636626000", "otherCurrentAssets": "5049000", "totalCurrentAssets": "674408000", "currentLongTermDebt": "1346000", "longTermInvestments": "925999000", "shortTermInvestments": "109347000", "currentNetReceivables": "469792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1014170000", "currentAccountsPayable": "13086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76280000", "totalShareholderEquity": "51952000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32637000", "totalCurrentLiabilities": "1323439000", "otherNonCurrentLiabilities": "238253000", "totalNonCurrentLiabilities": "313187000", "cashAndShortTermInvestments": "90220000", "commonStockSharesOutstanding": "23942587", "intangibleAssetsExcludingGoodwill": "31223000", "cashAndCashEquivalentsAtCarryingValue": "90220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16456000", "profitLoss": "None", "dividendPayout": "1414000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101289000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16337000", "cashflowFromInvestment": "-93333000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1414000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": 50414000, "cost_of_revenue": 21421000, "gross_profit": 28993000, "ebit": 52315000, "ebitda": 52874000, "pretax_income": 48751000, "tax_provision": 430000, "net_income": 48321000, "net_income_to_common": 48321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65898000, "total_current_assets": 626572000, "total_assets": 1544240000, "short_term_debt": 53172000, "long_term_debt": 55422000, "total_debt": 108594000, "total_liabilities": 1481970000, "total_equity": 62270000, "shares_outstanding": 22488885, "goodwill_and_intangibles": 78960000 }, "cash_flow": { "operating_cash_flow": 118796000, "capital_expenditure": 0, "free_cash_flow": 118796000, "dividends_paid": 1368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121433, "ticker_id": 7152, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52315000", "ebitda": "52874000", "netIncome": "48321000", "grossProfit": "28993000", "depreciation": "None", "totalRevenue": "50414000", "costOfRevenue": "21421000", "interestIncome": "None", "incomeBeforeTax": "48751000", "interestExpense": "3564000", "operatingIncome": "7944000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "430000", "reportedCurrency": "USD", "netInterestIncome": "-3564000", "nonInterestIncome": "None", "operatingExpenses": "21049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "559000", "sellingGeneralAndAdministrative": "20305000", "netIncomeFromContinuingOperations": "48321000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "108055000", "currentDebt": "None", "investments": "None", "totalAssets": "1544240000", "longTermDebt": "55422000", "shortTermDebt": "53172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23945000", "reportedCurrency": "USD", "retainedEarnings": "-32296000", "totalLiabilities": "1481970000", "otherCurrentAssets": "53000", "totalCurrentAssets": "626572000", "currentLongTermDebt": "53172000", "longTermInvestments": "809738000", "shortTermInvestments": "105494000", "currentNetReceivables": "455127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917668000", "currentAccountsPayable": "24596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "108594000", "totalShareholderEquity": "62270000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-48671000", "totalCurrentLiabilities": "1191706000", "otherNonCurrentLiabilities": "234842000", "totalNonCurrentLiabilities": "290264000", "cashAndShortTermInvestments": "65898000", "commonStockSharesOutstanding": "22488885", "intangibleAssetsExcludingGoodwill": "23945000", "cashAndCashEquivalentsAtCarryingValue": "65898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48321000", "profitLoss": "None", "dividendPayout": "1368000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118796000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8741000", "cashflowFromInvestment": "-106098000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50414000, "cost_of_revenue": 21421000, "gross_profit": 28993000, "research_and_development": null, "selling_general_admin": 20305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52315000, "depreciation_amortisation": 559000, "ebitda": 52874000, "interest_expense": 3564000, "interest_income": null, "other_non_operating": null, "pretax_income": 48751000, "tax_provision": 430000, "effective_tax_rate": null, "net_income": 48321000, "net_income_continuing_ops": 48321000, "net_income_to_common": 48321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65898000, "short_term_investments": 105494000, "net_receivables": 455127000, "inventory": null, "other_current_assets": null, "total_current_assets": 626572000, "net_ppe": null, "goodwill": 55015000, "intangible_assets": 23945000, "goodwill_and_intangibles": 78960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 917668000, "total_assets": 1544240000, "short_term_debt": 53172000, "accounts_payable": 24596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1191706000, "long_term_debt": 55422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 290264000, "total_liabilities": 1481970000, "total_debt": 108594000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32296000, "total_equity": 62270000, "shares_outstanding": 22488885, "operating_cash_flow": 118796000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106098000, "dividends_paid": 1368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8741000, "free_cash_flow": 118796000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52315000", "ebitda": "52874000", "netIncome": "48321000", "grossProfit": "28993000", "depreciation": "None", "totalRevenue": "50414000", "costOfRevenue": "21421000", "interestIncome": "None", "incomeBeforeTax": "48751000", "interestExpense": "3564000", "operatingIncome": "7944000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "430000", "reportedCurrency": "USD", "netInterestIncome": "-3564000", "nonInterestIncome": "None", "operatingExpenses": "21049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "559000", "sellingGeneralAndAdministrative": "20305000", "netIncomeFromContinuingOperations": "48321000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "108055000", "currentDebt": "None", "investments": "None", "totalAssets": "1544240000", "longTermDebt": "55422000", "shortTermDebt": "53172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23945000", "reportedCurrency": "USD", "retainedEarnings": "-32296000", "totalLiabilities": "1481970000", "otherCurrentAssets": "53000", "totalCurrentAssets": "626572000", "currentLongTermDebt": "53172000", "longTermInvestments": "809738000", "shortTermInvestments": "105494000", "currentNetReceivables": "455127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917668000", "currentAccountsPayable": "24596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "108594000", "totalShareholderEquity": "62270000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-48671000", "totalCurrentLiabilities": "1191706000", "otherNonCurrentLiabilities": "234842000", "totalNonCurrentLiabilities": "290264000", "cashAndShortTermInvestments": "65898000", "commonStockSharesOutstanding": "22488885", "intangibleAssetsExcludingGoodwill": "23945000", "cashAndCashEquivalentsAtCarryingValue": "65898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48321000", "profitLoss": "None", "dividendPayout": "1368000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118796000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8741000", "cashflowFromInvestment": "-106098000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": 22066000, "cost_of_revenue": -3987000, "gross_profit": 26053000, "ebit": 33737000, "ebitda": 34529000, "pretax_income": 30874000, "tax_provision": 2144000, "net_income": 28730000, "net_income_to_common": 28730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44166000, "total_current_assets": 661919000, "total_assets": 1680248000, "short_term_debt": 42708000, "long_term_debt": 44958000, "total_debt": 87666000, "total_liabilities": 1664931000, "total_equity": 15317000, "shares_outstanding": 18658454, "goodwill_and_intangibles": 79519000 }, "cash_flow": { "operating_cash_flow": -56467000, "capital_expenditure": 10600000, "free_cash_flow": -45867000, "dividends_paid": 1220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121434, "ticker_id": 7152, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33737000", "ebitda": "34529000", "netIncome": "28730000", "grossProfit": "26053000", "depreciation": "None", "totalRevenue": "22066000", "costOfRevenue": "-3987000", "interestIncome": "None", "incomeBeforeTax": "30874000", "interestExpense": "2863000", "operatingIncome": "33261000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2144000", "reportedCurrency": "USD", "netInterestIncome": "-2863000", "nonInterestIncome": "None", "operatingExpenses": "-7208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-3987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "792000", "sellingGeneralAndAdministrative": "6158000", "netIncomeFromContinuingOperations": "28730000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "108055000", "currentDebt": "None", "investments": "None", "totalAssets": "1680248000", "longTermDebt": "44958000", "shortTermDebt": "42708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "24504000", "reportedCurrency": "USD", "retainedEarnings": "-79249000", "totalLiabilities": "1664931000", "otherCurrentAssets": "135000", "totalCurrentAssets": "661919000", "currentLongTermDebt": "42708000", "longTermInvestments": "916379000", "shortTermInvestments": "69793000", "currentNetReceivables": "617618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1018329000", "currentAccountsPayable": "8030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "87666000", "totalShareholderEquity": "15317000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-38085000", "totalCurrentLiabilities": "1324508000", "otherNonCurrentLiabilities": "295465000", "totalNonCurrentLiabilities": "340423000", "cashAndShortTermInvestments": "44166000", "commonStockSharesOutstanding": "18658454", "intangibleAssetsExcludingGoodwill": "24504000", "cashAndCashEquivalentsAtCarryingValue": "44166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28730000", "profitLoss": "None", "dividendPayout": "1220000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-56467000", "capitalExpenditures": "10600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11949000", "cashflowFromInvestment": "88659000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22066000, "cost_of_revenue": -3987000, "gross_profit": 26053000, "research_and_development": null, "selling_general_admin": 6158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33737000, "depreciation_amortisation": 792000, "ebitda": 34529000, "interest_expense": 2863000, "interest_income": null, "other_non_operating": null, "pretax_income": 30874000, "tax_provision": 2144000, "effective_tax_rate": null, "net_income": 28730000, "net_income_continuing_ops": 28730000, "net_income_to_common": 28730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44166000, "short_term_investments": 69793000, "net_receivables": 617618000, "inventory": null, "other_current_assets": null, "total_current_assets": 661919000, "net_ppe": null, "goodwill": 55015000, "intangible_assets": 24504000, "goodwill_and_intangibles": 79519000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1018329000, "total_assets": 1680248000, "short_term_debt": 42708000, "accounts_payable": 8030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1324508000, "long_term_debt": 44958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 340423000, "total_liabilities": 1664931000, "total_debt": 87666000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79249000, "total_equity": 15317000, "shares_outstanding": 18658454, "operating_cash_flow": -56467000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 88659000, "dividends_paid": 1220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11949000, "free_cash_flow": -45867000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33737000", "ebitda": "34529000", "netIncome": "28730000", "grossProfit": "26053000", "depreciation": "None", "totalRevenue": "22066000", "costOfRevenue": "-3987000", "interestIncome": "None", "incomeBeforeTax": "30874000", "interestExpense": "2863000", "operatingIncome": "33261000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2144000", "reportedCurrency": "USD", "netInterestIncome": "-2863000", "nonInterestIncome": "None", "operatingExpenses": "-7208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-3987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "792000", "sellingGeneralAndAdministrative": "6158000", "netIncomeFromContinuingOperations": "28730000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "108055000", "currentDebt": "None", "investments": "None", "totalAssets": "1680248000", "longTermDebt": "44958000", "shortTermDebt": "42708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "24504000", "reportedCurrency": "USD", "retainedEarnings": "-79249000", "totalLiabilities": "1664931000", "otherCurrentAssets": "135000", "totalCurrentAssets": "661919000", "currentLongTermDebt": "42708000", "longTermInvestments": "916379000", "shortTermInvestments": "69793000", "currentNetReceivables": "617618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1018329000", "currentAccountsPayable": "8030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "87666000", "totalShareholderEquity": "15317000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-38085000", "totalCurrentLiabilities": "1324508000", "otherNonCurrentLiabilities": "295465000", "totalNonCurrentLiabilities": "340423000", "cashAndShortTermInvestments": "44166000", "commonStockSharesOutstanding": "18658454", "intangibleAssetsExcludingGoodwill": "24504000", "cashAndCashEquivalentsAtCarryingValue": "44166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28730000", "profitLoss": "None", "dividendPayout": "1220000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-56467000", "capitalExpenditures": "10600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11949000", "cashflowFromInvestment": "88659000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": 2317000, "cost_of_revenue": 4609000, "gross_profit": -2292000, "ebit": -3565000, "ebitda": -3121000, "pretax_income": -5970000, "tax_provision": null, "net_income": -5970000, "net_income_to_common": -5970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9348000, "total_current_assets": 9348000, "total_assets": 1558905000, "short_term_debt": null, "long_term_debt": 109444000, "total_debt": 109444000, "total_liabilities": 1491469000, "total_equity": 67436000, "shares_outstanding": 8597454, "goodwill_and_intangibles": 40710000 }, "cash_flow": { "operating_cash_flow": -24402000, "capital_expenditure": 0, "free_cash_flow": -24402000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121421, "ticker_id": 7152, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3565000", "ebitda": "-3121000", "netIncome": "-5970000", "grossProfit": "-2292000", "depreciation": "None", "totalRevenue": "2317000", "costOfRevenue": "4609000", "interestIncome": "None", "incomeBeforeTax": "-5970000", "interestExpense": "2405000", "operatingIncome": "-20474000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2005000", "nonInterestIncome": "None", "operatingExpenses": "18182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "444000", "sellingGeneralAndAdministrative": "6647000", "netIncomeFromContinuingOperations": "-5970000" }, "balance": { "goodwill": "30193000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1558905000", "longTermDebt": "109444000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10517000", "reportedCurrency": "USD", "retainedEarnings": "-127052000", "totalLiabilities": "1491469000", "otherCurrentAssets": "None", "totalCurrentAssets": "9348000", "currentLongTermDebt": "None", "longTermInvestments": "669162000", "shortTermInvestments": "None", "currentNetReceivables": "15298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40710000", "currentAccountsPayable": "7011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109444000", "totalShareholderEquity": "67436000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "762910000", "totalCurrentLiabilities": "1149246000", "otherNonCurrentLiabilities": "230987000", "totalNonCurrentLiabilities": "1491469000", "cashAndShortTermInvestments": "9348000", "commonStockSharesOutstanding": "8597454", "intangibleAssetsExcludingGoodwill": "10517000", "cashAndCashEquivalentsAtCarryingValue": "9348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5970000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24402000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9030000", "cashflowFromInvestment": "-37414000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15438000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "516000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2317000, "cost_of_revenue": 4609000, "gross_profit": -2292000, "research_and_development": null, "selling_general_admin": 6647000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3565000, "depreciation_amortisation": 444000, "ebitda": -3121000, "interest_expense": 2405000, "interest_income": null, "other_non_operating": null, "pretax_income": -5970000, "tax_provision": null, "effective_tax_rate": null, "net_income": -5970000, "net_income_continuing_ops": -5970000, "net_income_to_common": -5970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9348000, "short_term_investments": null, "net_receivables": 15298000, "inventory": null, "other_current_assets": null, "total_current_assets": 9348000, "net_ppe": null, "goodwill": 30193000, "intangible_assets": 10517000, "goodwill_and_intangibles": 40710000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40710000, "total_assets": 1558905000, "short_term_debt": null, "accounts_payable": 7011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1149246000, "long_term_debt": 109444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1491469000, "total_liabilities": 1491469000, "total_debt": 109444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -127052000, "total_equity": 67436000, "shares_outstanding": 8597454, "operating_cash_flow": -24402000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37414000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9030000, "free_cash_flow": -24402000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3565000", "ebitda": "-3121000", "netIncome": "-5970000", "grossProfit": "-2292000", "depreciation": "None", "totalRevenue": "2317000", "costOfRevenue": "4609000", "interestIncome": "None", "incomeBeforeTax": "-5970000", "interestExpense": "2405000", "operatingIncome": "-20474000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2005000", "nonInterestIncome": "None", "operatingExpenses": "18182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "444000", "sellingGeneralAndAdministrative": "6647000", "netIncomeFromContinuingOperations": "-5970000" }, "balance": { "goodwill": "30193000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1558905000", "longTermDebt": "109444000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10517000", "reportedCurrency": "USD", "retainedEarnings": "-127052000", "totalLiabilities": "1491469000", "otherCurrentAssets": "None", "totalCurrentAssets": "9348000", "currentLongTermDebt": "None", "longTermInvestments": "669162000", "shortTermInvestments": "None", "currentNetReceivables": "15298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40710000", "currentAccountsPayable": "7011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109444000", "totalShareholderEquity": "67436000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "762910000", "totalCurrentLiabilities": "1149246000", "otherNonCurrentLiabilities": "230987000", "totalNonCurrentLiabilities": "1491469000", "cashAndShortTermInvestments": "9348000", "commonStockSharesOutstanding": "8597454", "intangibleAssetsExcludingGoodwill": "10517000", "cashAndCashEquivalentsAtCarryingValue": "9348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5970000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24402000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9030000", "cashflowFromInvestment": "-37414000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15438000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "516000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": -145354000, "cost_of_revenue": -42044000, "gross_profit": -103310000, "ebit": -44875000, "ebitda": -55580000, "pretax_income": -30311000, "tax_provision": 407000, "net_income": -30718000, "net_income_to_common": -30718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14999000, "total_current_assets": 14999000, "total_assets": 1600718000, "short_term_debt": 408000, "long_term_debt": 93500000, "total_debt": 93908000, "total_liabilities": 1509762000, "total_equity": 90956000, "shares_outstanding": 8597454, "goodwill_and_intangibles": 41154000 }, "cash_flow": { "operating_cash_flow": 3461000, "capital_expenditure": 4, "free_cash_flow": 3461004, "dividends_paid": 384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121422, "ticker_id": 7152, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44875000", "ebitda": "-55580000", "netIncome": "-30718000", "grossProfit": "-103310000", "depreciation": "None", "totalRevenue": "-145354000", "costOfRevenue": "-42044000", "interestIncome": "None", "incomeBeforeTax": "-30311000", "interestExpense": "2332000", "operatingIncome": "-92283000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "407000", "reportedCurrency": "USD", "netInterestIncome": "784000", "nonInterestIncome": "None", "operatingExpenses": "-11027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-42044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-10705000", "sellingGeneralAndAdministrative": "1510000", "netIncomeFromContinuingOperations": "-39772000" }, "balance": { "goodwill": "30193000", "inventory": "None", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1600718000", "longTermDebt": "93500000", "shortTermDebt": "408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10961000", "reportedCurrency": "USD", "retainedEarnings": "-120746000", "totalLiabilities": "1509762000", "otherCurrentAssets": "None", "totalCurrentAssets": "14999000", "currentLongTermDebt": "None", "longTermInvestments": "687122000", "shortTermInvestments": "None", "currentNetReceivables": "4193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41154000", "currentAccountsPayable": "15607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93500000", "totalShareholderEquity": "90956000", "capitalLeaseObligations": "408000", "otherCurrentLiabilities": "781881000", "totalCurrentLiabilities": "408000", "otherNonCurrentLiabilities": "237143000", "totalNonCurrentLiabilities": "1509762000", "cashAndShortTermInvestments": "14999000", "commonStockSharesOutstanding": "8597454", "intangibleAssetsExcludingGoodwill": "10961000", "cashAndCashEquivalentsAtCarryingValue": "14999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39772000", "profitLoss": "None", "dividendPayout": "384000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3461000", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1390000", "cashflowFromInvestment": "-20162000", "stockBasedCompensation": "884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18806", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -145354000, "cost_of_revenue": -42044000, "gross_profit": -103310000, "research_and_development": null, "selling_general_admin": 1510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44875000, "depreciation_amortisation": -10705000, "ebitda": -55580000, "interest_expense": 2332000, "interest_income": null, "other_non_operating": null, "pretax_income": -30311000, "tax_provision": 407000, "effective_tax_rate": null, "net_income": -30718000, "net_income_continuing_ops": -39772000, "net_income_to_common": -30718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14999000, "short_term_investments": null, "net_receivables": 4193000, "inventory": null, "other_current_assets": null, "total_current_assets": 14999000, "net_ppe": null, "goodwill": 30193000, "intangible_assets": 10961000, "goodwill_and_intangibles": 41154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41154000, "total_assets": 1600718000, "short_term_debt": 408000, "accounts_payable": 15607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408000, "long_term_debt": 93500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1509762000, "total_liabilities": 1509762000, "total_debt": 93908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120746000, "total_equity": 90956000, "shares_outstanding": 8597454, "operating_cash_flow": 3461000, "stock_based_compensation": 884000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20162000, "dividends_paid": 384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1390000, "free_cash_flow": 3461004, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44875000", "ebitda": "-55580000", "netIncome": "-30718000", "grossProfit": "-103310000", "depreciation": "None", "totalRevenue": "-145354000", "costOfRevenue": "-42044000", "interestIncome": "None", "incomeBeforeTax": "-30311000", "interestExpense": "2332000", "operatingIncome": "-92283000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "407000", "reportedCurrency": "USD", "netInterestIncome": "784000", "nonInterestIncome": "None", "operatingExpenses": "-11027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-42044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-10705000", "sellingGeneralAndAdministrative": "1510000", "netIncomeFromContinuingOperations": "-39772000" }, "balance": { "goodwill": "30193000", "inventory": "None", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1600718000", "longTermDebt": "93500000", "shortTermDebt": "408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10961000", "reportedCurrency": "USD", "retainedEarnings": "-120746000", "totalLiabilities": "1509762000", "otherCurrentAssets": "None", "totalCurrentAssets": "14999000", "currentLongTermDebt": "None", "longTermInvestments": "687122000", "shortTermInvestments": "None", "currentNetReceivables": "4193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41154000", "currentAccountsPayable": "15607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93500000", "totalShareholderEquity": "90956000", "capitalLeaseObligations": "408000", "otherCurrentLiabilities": "781881000", "totalCurrentLiabilities": "408000", "otherNonCurrentLiabilities": "237143000", "totalNonCurrentLiabilities": "1509762000", "cashAndShortTermInvestments": "14999000", "commonStockSharesOutstanding": "8597454", "intangibleAssetsExcludingGoodwill": "10961000", "cashAndCashEquivalentsAtCarryingValue": "14999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39772000", "profitLoss": "None", "dividendPayout": "384000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3461000", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1390000", "cashflowFromInvestment": "-20162000", "stockBasedCompensation": "884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18806", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": 27372000, "cost_of_revenue": 22982000, "gross_profit": 4390000, "ebit": -8752000, "ebitda": -480000, "pretax_income": -11130000, "tax_provision": 2306000, "net_income": -13436000, "net_income_to_common": -13436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151848000, "total_current_assets": 889892000, "total_assets": 1641186000, "short_term_debt": null, "long_term_debt": 90604000, "total_debt": 90604000, "total_liabilities": 1509943000, "total_equity": 131243000, "shares_outstanding": 8174426, "goodwill_and_intangibles": 74010000 }, "cash_flow": { "operating_cash_flow": -62043000, "capital_expenditure": 1.23, "free_cash_flow": -62042998.77, "dividends_paid": 427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121424, "ticker_id": 7152, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8752000", "ebitda": "-480000", "netIncome": "-13436000", "grossProfit": "4390000", "depreciation": "None", "totalRevenue": "27372000", "costOfRevenue": "22982000", "interestIncome": "275000", "incomeBeforeTax": "-11130000", "interestExpense": "2378000", "operatingIncome": "-13385000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2306000", "reportedCurrency": "USD", "netInterestIncome": "-3032000", "nonInterestIncome": "None", "operatingExpenses": "17775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8272000", "sellingGeneralAndAdministrative": "6318000", "netIncomeFromContinuingOperations": "-13436000" }, "balance": { "goodwill": "56697000", "inventory": "None", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1641186000", "longTermDebt": "90604000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "17313000", "reportedCurrency": "USD", "retainedEarnings": "-80590000", "totalLiabilities": "1509943000", "otherCurrentAssets": "11451000", "totalCurrentAssets": "889892000", "currentLongTermDebt": "None", "longTermInvestments": "666149000", "shortTermInvestments": "None", "currentNetReceivables": "726593000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "751294000", "currentAccountsPayable": "14152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "91055000", "totalShareholderEquity": "131243000", "capitalLeaseObligations": "451000", "otherCurrentLiabilities": "797870000", "totalCurrentLiabilities": "1175272000", "otherNonCurrentLiabilities": "243616000", "totalNonCurrentLiabilities": "334671000", "cashAndShortTermInvestments": "151848000", "commonStockSharesOutstanding": "8174426", "intangibleAssetsExcludingGoodwill": "17313000", "cashAndCashEquivalentsAtCarryingValue": "151848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4382000", "profitLoss": "None", "dividendPayout": "427000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-62043000", "capitalExpenditures": "1.23", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13311000", "cashflowFromInvestment": "76776000", "stockBasedCompensation": "884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1455820", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27372000, "cost_of_revenue": 22982000, "gross_profit": 4390000, "research_and_development": null, "selling_general_admin": 6318000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8752000, "depreciation_amortisation": 8272000, "ebitda": -480000, "interest_expense": 2378000, "interest_income": null, "other_non_operating": null, "pretax_income": -11130000, "tax_provision": 2306000, "effective_tax_rate": null, "net_income": -13436000, "net_income_continuing_ops": -13436000, "net_income_to_common": -13436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151848000, "short_term_investments": null, "net_receivables": 726593000, "inventory": null, "other_current_assets": null, "total_current_assets": 889892000, "net_ppe": null, "goodwill": 56697000, "intangible_assets": 17313000, "goodwill_and_intangibles": 74010000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 751294000, "total_assets": 1641186000, "short_term_debt": null, "accounts_payable": 14152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1175272000, "long_term_debt": 90604000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 334671000, "total_liabilities": 1509943000, "total_debt": 90604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80590000, "total_equity": 131243000, "shares_outstanding": 8174426, "operating_cash_flow": -62043000, "stock_based_compensation": 884000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1.23, "acquisitions": null, "other_investing": null, "investing_cash_flow": 76776000, "dividends_paid": 427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13311000, "free_cash_flow": -62042998.77, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8752000", "ebitda": "-480000", "netIncome": "-13436000", "grossProfit": "4390000", "depreciation": "None", "totalRevenue": "27372000", "costOfRevenue": "22982000", "interestIncome": "275000", "incomeBeforeTax": "-11130000", "interestExpense": "2378000", "operatingIncome": "-13385000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2306000", "reportedCurrency": "USD", "netInterestIncome": "-3032000", "nonInterestIncome": "None", "operatingExpenses": "17775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8272000", "sellingGeneralAndAdministrative": "6318000", "netIncomeFromContinuingOperations": "-13436000" }, "balance": { "goodwill": "56697000", "inventory": "None", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1641186000", "longTermDebt": "90604000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "17313000", "reportedCurrency": "USD", "retainedEarnings": "-80590000", "totalLiabilities": "1509943000", "otherCurrentAssets": "11451000", "totalCurrentAssets": "889892000", "currentLongTermDebt": "None", "longTermInvestments": "666149000", "shortTermInvestments": "None", "currentNetReceivables": "726593000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "751294000", "currentAccountsPayable": "14152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "91055000", "totalShareholderEquity": "131243000", "capitalLeaseObligations": "451000", "otherCurrentLiabilities": "797870000", "totalCurrentLiabilities": "1175272000", "otherNonCurrentLiabilities": "243616000", "totalNonCurrentLiabilities": "334671000", "cashAndShortTermInvestments": "151848000", "commonStockSharesOutstanding": "8174426", "intangibleAssetsExcludingGoodwill": "17313000", "cashAndCashEquivalentsAtCarryingValue": "151848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4382000", "profitLoss": "None", "dividendPayout": "427000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-62043000", "capitalExpenditures": "1.23", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13311000", "cashflowFromInvestment": "76776000", "stockBasedCompensation": "884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1455820", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": 53599000, "cost_of_revenue": 36575000, "gross_profit": 17024000, "ebit": -1464000, "ebitda": 232000, "pretax_income": -3336000, "tax_provision": 34000, "net_income": -3370000, "net_income_to_common": -3370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122514000, "total_current_assets": 669790000, "total_assets": 1728936000, "short_term_debt": 5157000, "long_term_debt": 90713000, "total_debt": 95870000, "total_liabilities": 1683130000, "total_equity": 45806000, "shares_outstanding": 28666080, "goodwill_and_intangibles": 79827000 }, "cash_flow": { "operating_cash_flow": 31568000, "capital_expenditure": 0, "free_cash_flow": 31568000, "dividends_paid": 410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121425, "ticker_id": 7152, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1464000", "ebitda": "232000", "netIncome": "-3370000", "grossProfit": "17024000", "depreciation": "None", "totalRevenue": "53599000", "costOfRevenue": "36575000", "interestIncome": "None", "incomeBeforeTax": "-3336000", "interestExpense": "1872000", "operatingIncome": "6422000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "34000", "reportedCurrency": "USD", "netInterestIncome": "-6537000", "nonInterestIncome": "None", "operatingExpenses": "10602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1696000", "sellingGeneralAndAdministrative": "6361000", "netIncomeFromContinuingOperations": "-3370000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "121372000", "currentDebt": "None", "investments": "None", "totalAssets": "1728936000", "longTermDebt": "90713000", "shortTermDebt": "5157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24812000", "reportedCurrency": "USD", "retainedEarnings": "-63585000", "totalLiabilities": "1683130000", "otherCurrentAssets": "33806000", "totalCurrentAssets": "669790000", "currentLongTermDebt": "5157000", "longTermInvestments": "971155000", "shortTermInvestments": "113331000", "currentNetReceivables": "400139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1059146000", "currentAccountsPayable": "9867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95870000", "totalShareholderEquity": "45806000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20768000", "totalCurrentLiabilities": "1354091000", "otherNonCurrentLiabilities": "237281000", "totalNonCurrentLiabilities": "329039000", "cashAndShortTermInvestments": "122514000", "commonStockSharesOutstanding": "28666080", "intangibleAssetsExcludingGoodwill": "24812000", "cashAndCashEquivalentsAtCarryingValue": "122514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3370000", "profitLoss": "None", "dividendPayout": "410000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31568000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-678000", "cashflowFromInvestment": "-35452000", "stockBasedCompensation": "685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1696000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53599000, "cost_of_revenue": 36575000, "gross_profit": 17024000, "research_and_development": null, "selling_general_admin": 6361000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1464000, "depreciation_amortisation": 1696000, "ebitda": 232000, "interest_expense": 1872000, "interest_income": null, "other_non_operating": null, "pretax_income": -3336000, "tax_provision": 34000, "effective_tax_rate": null, "net_income": -3370000, "net_income_continuing_ops": -3370000, "net_income_to_common": -3370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122514000, "short_term_investments": 113331000, "net_receivables": 400139000, "inventory": null, "other_current_assets": null, "total_current_assets": 669790000, "net_ppe": null, "goodwill": 55015000, "intangible_assets": 24812000, "goodwill_and_intangibles": 79827000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1059146000, "total_assets": 1728936000, "short_term_debt": 5157000, "accounts_payable": 9867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1354091000, "long_term_debt": 90713000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 329039000, "total_liabilities": 1683130000, "total_debt": 95870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63585000, "total_equity": 45806000, "shares_outstanding": 28666080, "operating_cash_flow": 31568000, "stock_based_compensation": 685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35452000, "dividends_paid": 410000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -678000, "free_cash_flow": 31568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1464000", "ebitda": "232000", "netIncome": "-3370000", "grossProfit": "17024000", "depreciation": "None", "totalRevenue": "53599000", "costOfRevenue": "36575000", "interestIncome": "None", "incomeBeforeTax": "-3336000", "interestExpense": "1872000", "operatingIncome": "6422000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "34000", "reportedCurrency": "USD", "netInterestIncome": "-6537000", "nonInterestIncome": "None", "operatingExpenses": "10602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1696000", "sellingGeneralAndAdministrative": "6361000", "netIncomeFromContinuingOperations": "-3370000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "121372000", "currentDebt": "None", "investments": "None", "totalAssets": "1728936000", "longTermDebt": "90713000", "shortTermDebt": "5157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24812000", "reportedCurrency": "USD", "retainedEarnings": "-63585000", "totalLiabilities": "1683130000", "otherCurrentAssets": "33806000", "totalCurrentAssets": "669790000", "currentLongTermDebt": "5157000", "longTermInvestments": "971155000", "shortTermInvestments": "113331000", "currentNetReceivables": "400139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1059146000", "currentAccountsPayable": "9867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95870000", "totalShareholderEquity": "45806000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20768000", "totalCurrentLiabilities": "1354091000", "otherNonCurrentLiabilities": "237281000", "totalNonCurrentLiabilities": "329039000", "cashAndShortTermInvestments": "122514000", "commonStockSharesOutstanding": "28666080", "intangibleAssetsExcludingGoodwill": "24812000", "cashAndCashEquivalentsAtCarryingValue": "122514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3370000", "profitLoss": "None", "dividendPayout": "410000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31568000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-678000", "cashflowFromInvestment": "-35452000", "stockBasedCompensation": "685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "410000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1696000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": 51962000, "cost_of_revenue": 29746000, "gross_profit": 22216000, "ebit": 5981000, "ebitda": 6718000, "pretax_income": -13684000, "tax_provision": -361000, "net_income": -13323000, "net_income_to_common": -13323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125808000, "total_current_assets": 641551000, "total_assets": 1703843000, "short_term_debt": 4000000, "long_term_debt": 91651000, "total_debt": 95651000, "total_liabilities": 1654942000, "total_equity": 48901000, "shares_outstanding": 27759728, "goodwill_and_intangibles": 81523000 }, "cash_flow": { "operating_cash_flow": 4835000, "capital_expenditure": 0, "free_cash_flow": 4835000, "dividends_paid": 399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121426, "ticker_id": 7152, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5981000", "ebitda": "6718000", "netIncome": "-13323000", "grossProfit": "22216000", "depreciation": "None", "totalRevenue": "51962000", "costOfRevenue": "29746000", "interestIncome": "None", "incomeBeforeTax": "-13684000", "interestExpense": "19665000", "operatingIncome": "10183000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-361000", "reportedCurrency": "USD", "netInterestIncome": "-19665000", "nonInterestIncome": "None", "operatingExpenses": "12033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "737000", "sellingGeneralAndAdministrative": "6751000", "netIncomeFromContinuingOperations": "-13323000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "121372000", "currentDebt": "None", "investments": "None", "totalAssets": "1703843000", "longTermDebt": "91651000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "26508000", "reportedCurrency": "USD", "retainedEarnings": "-59805000", "totalLiabilities": "1654942000", "otherCurrentAssets": "15655000", "totalCurrentAssets": "641551000", "currentLongTermDebt": "4000000", "longTermInvestments": "953978000", "shortTermInvestments": "91596000", "currentNetReceivables": "408492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062292000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95651000", "totalShareholderEquity": "48901000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26620000", "totalCurrentLiabilities": "1322319000", "otherNonCurrentLiabilities": "238371000", "totalNonCurrentLiabilities": "332623000", "cashAndShortTermInvestments": "125808000", "commonStockSharesOutstanding": "27759728", "intangibleAssetsExcludingGoodwill": "26508000", "cashAndCashEquivalentsAtCarryingValue": "125808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13323000", "profitLoss": "None", "dividendPayout": "399000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4835000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2101000", "cashflowFromInvestment": "29694000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51962000, "cost_of_revenue": 29746000, "gross_profit": 22216000, "research_and_development": null, "selling_general_admin": 6751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5981000, "depreciation_amortisation": 737000, "ebitda": 6718000, "interest_expense": 19665000, "interest_income": null, "other_non_operating": null, "pretax_income": -13684000, "tax_provision": -361000, "effective_tax_rate": null, "net_income": -13323000, "net_income_continuing_ops": -13323000, "net_income_to_common": -13323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125808000, "short_term_investments": 91596000, "net_receivables": 408492000, "inventory": null, "other_current_assets": null, "total_current_assets": 641551000, "net_ppe": null, "goodwill": 55015000, "intangible_assets": 26508000, "goodwill_and_intangibles": 81523000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1062292000, "total_assets": 1703843000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1322319000, "long_term_debt": 91651000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 332623000, "total_liabilities": 1654942000, "total_debt": 95651000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -59805000, "total_equity": 48901000, "shares_outstanding": 27759728, "operating_cash_flow": 4835000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 29694000, "dividends_paid": 399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2101000, "free_cash_flow": 4835000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5981000", "ebitda": "6718000", "netIncome": "-13323000", "grossProfit": "22216000", "depreciation": "None", "totalRevenue": "51962000", "costOfRevenue": "29746000", "interestIncome": "None", "incomeBeforeTax": "-13684000", "interestExpense": "19665000", "operatingIncome": "10183000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-361000", "reportedCurrency": "USD", "netInterestIncome": "-19665000", "nonInterestIncome": "None", "operatingExpenses": "12033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "737000", "sellingGeneralAndAdministrative": "6751000", "netIncomeFromContinuingOperations": "-13323000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "121372000", "currentDebt": "None", "investments": "None", "totalAssets": "1703843000", "longTermDebt": "91651000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "26508000", "reportedCurrency": "USD", "retainedEarnings": "-59805000", "totalLiabilities": "1654942000", "otherCurrentAssets": "15655000", "totalCurrentAssets": "641551000", "currentLongTermDebt": "4000000", "longTermInvestments": "953978000", "shortTermInvestments": "91596000", "currentNetReceivables": "408492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062292000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95651000", "totalShareholderEquity": "48901000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26620000", "totalCurrentLiabilities": "1322319000", "otherNonCurrentLiabilities": "238371000", "totalNonCurrentLiabilities": "332623000", "cashAndShortTermInvestments": "125808000", "commonStockSharesOutstanding": "27759728", "intangibleAssetsExcludingGoodwill": "26508000", "cashAndCashEquivalentsAtCarryingValue": "125808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13323000", "profitLoss": "None", "dividendPayout": "399000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4835000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2101000", "cashflowFromInvestment": "29694000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": 25998000, "cost_of_revenue": 34728000, "gross_profit": -8730000, "ebit": 9430000, "ebitda": 12370000, "pretax_income": 6522000, "tax_provision": -37000, "net_income": 6559000, "net_income_to_common": 6559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85988000, "total_current_assets": 652955000, "total_assets": 1689530000, "short_term_debt": 4000000, "long_term_debt": 88677000, "total_debt": 92677000, "total_liabilities": 1632307000, "total_equity": 57223000, "shares_outstanding": 27969825, "goodwill_and_intangibles": 82260000 }, "cash_flow": { "operating_cash_flow": -23975000, "capital_expenditure": 0, "free_cash_flow": -23975000, "dividends_paid": 372000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121427, "ticker_id": 7152, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9430000", "ebitda": "12370000", "netIncome": "6559000", "grossProfit": "-8730000", "depreciation": "None", "totalRevenue": "25998000", "costOfRevenue": "34728000", "interestIncome": "None", "incomeBeforeTax": "6522000", "interestExpense": "2908000", "operatingIncome": "-20115000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-37000", "reportedCurrency": "USD", "netInterestIncome": "24339000", "nonInterestIncome": "None", "operatingExpenses": "11385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2940000", "sellingGeneralAndAdministrative": "6524000", "netIncomeFromContinuingOperations": "6559000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "116118000", "currentDebt": "None", "investments": "None", "totalAssets": "1689530000", "longTermDebt": "88677000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27245000", "reportedCurrency": "USD", "retainedEarnings": "-46083000", "totalLiabilities": "1632307000", "otherCurrentAssets": "19268000", "totalCurrentAssets": "652955000", "currentLongTermDebt": "4000000", "longTermInvestments": "949350000", "shortTermInvestments": "117754000", "currentNetReceivables": "429945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1036575000", "currentAccountsPayable": "5097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92677000", "totalShareholderEquity": "57223000", "capitalLeaseObligations": "572000", "otherCurrentLiabilities": "13465000", "totalCurrentLiabilities": "1298016000", "otherNonCurrentLiabilities": "239918000", "totalNonCurrentLiabilities": "334291000", "cashAndShortTermInvestments": "85988000", "commonStockSharesOutstanding": "27969825", "intangibleAssetsExcludingGoodwill": "27245000", "cashAndCashEquivalentsAtCarryingValue": "85988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6559000", "profitLoss": "None", "dividendPayout": "372000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23975000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11209000", "cashflowFromInvestment": "1341000", "stockBasedCompensation": "399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "372000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25998000, "cost_of_revenue": 34728000, "gross_profit": -8730000, "research_and_development": null, "selling_general_admin": 6524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9430000, "depreciation_amortisation": 2940000, "ebitda": 12370000, "interest_expense": 2908000, "interest_income": null, "other_non_operating": null, "pretax_income": 6522000, "tax_provision": -37000, "effective_tax_rate": null, "net_income": 6559000, "net_income_continuing_ops": 6559000, "net_income_to_common": 6559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85988000, "short_term_investments": 117754000, "net_receivables": 429945000, "inventory": null, "other_current_assets": null, "total_current_assets": 652955000, "net_ppe": null, "goodwill": 55015000, "intangible_assets": 27245000, "goodwill_and_intangibles": 82260000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1036575000, "total_assets": 1689530000, "short_term_debt": 4000000, "accounts_payable": 5097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1298016000, "long_term_debt": 88677000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 334291000, "total_liabilities": 1632307000, "total_debt": 92677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46083000, "total_equity": 57223000, "shares_outstanding": 27969825, "operating_cash_flow": -23975000, "stock_based_compensation": 399000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1341000, "dividends_paid": 372000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11209000, "free_cash_flow": -23975000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9430000", "ebitda": "12370000", "netIncome": "6559000", "grossProfit": "-8730000", "depreciation": "None", "totalRevenue": "25998000", "costOfRevenue": "34728000", "interestIncome": "None", "incomeBeforeTax": "6522000", "interestExpense": "2908000", "operatingIncome": "-20115000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-37000", "reportedCurrency": "USD", "netInterestIncome": "24339000", "nonInterestIncome": "None", "operatingExpenses": "11385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2940000", "sellingGeneralAndAdministrative": "6524000", "netIncomeFromContinuingOperations": "6559000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "116118000", "currentDebt": "None", "investments": "None", "totalAssets": "1689530000", "longTermDebt": "88677000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27245000", "reportedCurrency": "USD", "retainedEarnings": "-46083000", "totalLiabilities": "1632307000", "otherCurrentAssets": "19268000", "totalCurrentAssets": "652955000", "currentLongTermDebt": "4000000", "longTermInvestments": "949350000", "shortTermInvestments": "117754000", "currentNetReceivables": "429945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1036575000", "currentAccountsPayable": "5097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "92677000", "totalShareholderEquity": "57223000", "capitalLeaseObligations": "572000", "otherCurrentLiabilities": "13465000", "totalCurrentLiabilities": "1298016000", "otherNonCurrentLiabilities": "239918000", "totalNonCurrentLiabilities": "334291000", "cashAndShortTermInvestments": "85988000", "commonStockSharesOutstanding": "27969825", "intangibleAssetsExcludingGoodwill": "27245000", "cashAndCashEquivalentsAtCarryingValue": "85988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6559000", "profitLoss": "None", "dividendPayout": "372000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23975000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11209000", "cashflowFromInvestment": "1341000", "stockBasedCompensation": "399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "372000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": 32031000, "cost_of_revenue": 25807000, "gross_profit": 6224000, "ebit": -130000, "ebitda": 623000, "pretax_income": -2122000, "tax_provision": 309000, "net_income": -2431000, "net_income_to_common": -2431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106309000, "total_current_assets": 697946000, "total_assets": 1766726000, "short_term_debt": 5186000, "long_term_debt": 74447000, "total_debt": 79633000, "total_liabilities": 1715797000, "total_equity": 50929000, "shares_outstanding": 25797739, "goodwill_and_intangibles": 85201000 }, "cash_flow": { "operating_cash_flow": -3596000, "capital_expenditure": 0, "free_cash_flow": -3596000, "dividends_paid": 376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121429, "ticker_id": 7152, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-130000", "ebitda": "623000", "netIncome": "-2431000", "grossProfit": "6224000", "depreciation": "None", "totalRevenue": "32031000", "costOfRevenue": "25807000", "interestIncome": "274000", "incomeBeforeTax": "-2122000", "interestExpense": "1992000", "operatingIncome": "-141000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "309000", "reportedCurrency": "USD", "netInterestIncome": "-37127000", "nonInterestIncome": "None", "operatingExpenses": "6365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "753000", "sellingGeneralAndAdministrative": "5683000", "netIncomeFromContinuingOperations": "-17644000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "115897000", "currentDebt": "None", "investments": "None", "totalAssets": "1766726000", "longTermDebt": "74447000", "shortTermDebt": "5186000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30186000", "reportedCurrency": "USD", "retainedEarnings": "-52269000", "totalLiabilities": "1715797000", "otherCurrentAssets": "38208000", "totalCurrentAssets": "697946000", "currentLongTermDebt": "5186000", "longTermInvestments": "975146000", "shortTermInvestments": "106431000", "currentNetReceivables": "446998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1068780000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79633000", "totalShareholderEquity": "50929000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30368000", "totalCurrentLiabilities": "1397151000", "otherNonCurrentLiabilities": "244004000", "totalNonCurrentLiabilities": "318646000", "cashAndShortTermInvestments": "106309000", "commonStockSharesOutstanding": "25797739", "intangibleAssetsExcludingGoodwill": "30186000", "cashAndCashEquivalentsAtCarryingValue": "106309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17644000", "profitLoss": "None", "dividendPayout": "376000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3596000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1726000", "cashflowFromInvestment": "17401000", "stockBasedCompensation": "790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32031000, "cost_of_revenue": 25807000, "gross_profit": 6224000, "research_and_development": null, "selling_general_admin": 5683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -130000, "depreciation_amortisation": 753000, "ebitda": 623000, "interest_expense": 1992000, "interest_income": null, "other_non_operating": null, "pretax_income": -2122000, "tax_provision": 309000, "effective_tax_rate": null, "net_income": -2431000, "net_income_continuing_ops": -17644000, "net_income_to_common": -2431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106309000, "short_term_investments": 106431000, "net_receivables": 446998000, "inventory": null, "other_current_assets": null, "total_current_assets": 697946000, "net_ppe": null, "goodwill": 55015000, "intangible_assets": 30186000, "goodwill_and_intangibles": 85201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1068780000, "total_assets": 1766726000, "short_term_debt": 5186000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1397151000, "long_term_debt": 74447000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318646000, "total_liabilities": 1715797000, "total_debt": 79633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52269000, "total_equity": 50929000, "shares_outstanding": 25797739, "operating_cash_flow": -3596000, "stock_based_compensation": 790000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17401000, "dividends_paid": 376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1726000, "free_cash_flow": -3596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-130000", "ebitda": "623000", "netIncome": "-2431000", "grossProfit": "6224000", "depreciation": "None", "totalRevenue": "32031000", "costOfRevenue": "25807000", "interestIncome": "274000", "incomeBeforeTax": "-2122000", "interestExpense": "1992000", "operatingIncome": "-141000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "309000", "reportedCurrency": "USD", "netInterestIncome": "-37127000", "nonInterestIncome": "None", "operatingExpenses": "6365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "753000", "sellingGeneralAndAdministrative": "5683000", "netIncomeFromContinuingOperations": "-17644000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "115897000", "currentDebt": "None", "investments": "None", "totalAssets": "1766726000", "longTermDebt": "74447000", "shortTermDebt": "5186000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30186000", "reportedCurrency": "USD", "retainedEarnings": "-52269000", "totalLiabilities": "1715797000", "otherCurrentAssets": "38208000", "totalCurrentAssets": "697946000", "currentLongTermDebt": "5186000", "longTermInvestments": "975146000", "shortTermInvestments": "106431000", "currentNetReceivables": "446998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1068780000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79633000", "totalShareholderEquity": "50929000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30368000", "totalCurrentLiabilities": "1397151000", "otherNonCurrentLiabilities": "244004000", "totalNonCurrentLiabilities": "318646000", "cashAndShortTermInvestments": "106309000", "commonStockSharesOutstanding": "25797739", "intangibleAssetsExcludingGoodwill": "30186000", "cashAndCashEquivalentsAtCarryingValue": "106309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17644000", "profitLoss": "None", "dividendPayout": "376000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3596000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1726000", "cashflowFromInvestment": "17401000", "stockBasedCompensation": "790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": 48291000, "cost_of_revenue": 33906000, "gross_profit": 14385000, "ebit": 5508000, "ebitda": 5855000, "pretax_income": 3847000, "tax_provision": 265000, "net_income": 3582000, "net_income_to_common": 3582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87701000, "total_current_assets": 653593000, "total_assets": 1714416000, "short_term_debt": 1099000, "long_term_debt": 79371000, "total_debt": 80470000, "total_liabilities": 1646258000, "total_equity": 68158000, "shares_outstanding": 25999552, "goodwill_and_intangibles": 85546000 }, "cash_flow": { "operating_cash_flow": 39582000, "capital_expenditure": 0, "free_cash_flow": 39582000, "dividends_paid": 758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121430, "ticker_id": 7152, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5508000", "ebitda": "5855000", "netIncome": "3582000", "grossProfit": "14385000", "depreciation": "None", "totalRevenue": "48291000", "costOfRevenue": "33906000", "interestIncome": "None", "incomeBeforeTax": "3847000", "interestExpense": "1661000", "operatingIncome": "8378000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "265000", "reportedCurrency": "USD", "netInterestIncome": "-697000", "nonInterestIncome": "None", "operatingExpenses": "6007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347000", "sellingGeneralAndAdministrative": "5661000", "netIncomeFromContinuingOperations": "3582000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "115897000", "currentDebt": "None", "investments": "None", "totalAssets": "1714416000", "longTermDebt": "79371000", "shortTermDebt": "1099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "30531000", "reportedCurrency": "USD", "retainedEarnings": "-34250000", "totalLiabilities": "1646258000", "otherCurrentAssets": "41041000", "totalCurrentAssets": "653593000", "currentLongTermDebt": "1099000", "longTermInvestments": "973217000", "shortTermInvestments": "112355000", "currentNetReceivables": "412496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1060823000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80470000", "totalShareholderEquity": "68158000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27238000", "totalCurrentLiabilities": "1324028000", "otherNonCurrentLiabilities": "240121000", "totalNonCurrentLiabilities": "322230000", "cashAndShortTermInvestments": "87701000", "commonStockSharesOutstanding": "25999552", "intangibleAssetsExcludingGoodwill": "30531000", "cashAndCashEquivalentsAtCarryingValue": "87701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3582000", "profitLoss": "None", "dividendPayout": "758000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39582000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1758000", "cashflowFromInvestment": "-16903000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48291000, "cost_of_revenue": 33906000, "gross_profit": 14385000, "research_and_development": null, "selling_general_admin": 5661000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5508000, "depreciation_amortisation": 347000, "ebitda": 5855000, "interest_expense": 1661000, "interest_income": null, "other_non_operating": null, "pretax_income": 3847000, "tax_provision": 265000, "effective_tax_rate": null, "net_income": 3582000, "net_income_continuing_ops": 3582000, "net_income_to_common": 3582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87701000, "short_term_investments": 112355000, "net_receivables": 412496000, "inventory": null, "other_current_assets": null, "total_current_assets": 653593000, "net_ppe": null, "goodwill": 55015000, "intangible_assets": 30531000, "goodwill_and_intangibles": 85546000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1060823000, "total_assets": 1714416000, "short_term_debt": 1099000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1324028000, "long_term_debt": 79371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 322230000, "total_liabilities": 1646258000, "total_debt": 80470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34250000, "total_equity": 68158000, "shares_outstanding": 25999552, "operating_cash_flow": 39582000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16903000, "dividends_paid": 758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1758000, "free_cash_flow": 39582000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5508000", "ebitda": "5855000", "netIncome": "3582000", "grossProfit": "14385000", "depreciation": "None", "totalRevenue": "48291000", "costOfRevenue": "33906000", "interestIncome": "None", "incomeBeforeTax": "3847000", "interestExpense": "1661000", "operatingIncome": "8378000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "265000", "reportedCurrency": "USD", "netInterestIncome": "-697000", "nonInterestIncome": "None", "operatingExpenses": "6007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347000", "sellingGeneralAndAdministrative": "5661000", "netIncomeFromContinuingOperations": "3582000" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "115897000", "currentDebt": "None", "investments": "None", "totalAssets": "1714416000", "longTermDebt": "79371000", "shortTermDebt": "1099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "30531000", "reportedCurrency": "USD", "retainedEarnings": "-34250000", "totalLiabilities": "1646258000", "otherCurrentAssets": "41041000", "totalCurrentAssets": "653593000", "currentLongTermDebt": "1099000", "longTermInvestments": "973217000", "shortTermInvestments": "112355000", "currentNetReceivables": "412496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1060823000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80470000", "totalShareholderEquity": "68158000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27238000", "totalCurrentLiabilities": "1324028000", "otherNonCurrentLiabilities": "240121000", "totalNonCurrentLiabilities": "322230000", "cashAndShortTermInvestments": "87701000", "commonStockSharesOutstanding": "25999552", "intangibleAssetsExcludingGoodwill": "30531000", "cashAndCashEquivalentsAtCarryingValue": "87701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3582000", "profitLoss": "None", "dividendPayout": "758000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39582000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1758000", "cashflowFromInvestment": "-16903000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "income_statement": { "revenue": -1944000, "cost_of_revenue": 2366000, "gross_profit": -4310000, "ebit": 14850000, "ebitda": 15196000, "pretax_income": 13148000, "tax_provision": 56000, "net_income": 13092000, "net_income_to_common": 13092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67850000, "total_current_assets": 173580000, "total_assets": 1690054000, "short_term_debt": 1008999, "long_term_debt": null, "total_debt": 1008999, "total_liabilities": 1625103000, "total_equity": 64950999, "shares_outstanding": 25949237, "goodwill_and_intangibles": 140907000 }, "cash_flow": { "operating_cash_flow": 15788000, "capital_expenditure": 0, "free_cash_flow": 15788000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121431, "ticker_id": 7152, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:45.235401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14850000", "ebitda": "15196000", "netIncome": "13092000", "grossProfit": "-4310000", "depreciation": "None", "totalRevenue": "-1944000", "costOfRevenue": "2366000", "interestIncome": "None", "incomeBeforeTax": "13148000", "interestExpense": "1702000", "operatingIncome": "-7184000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "56000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "115897000", "currentDebt": "None", "investments": "None", "totalAssets": "1690054000", "longTermDebt": "None", "shortTermDebt": "1008999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "85892000", "reportedCurrency": "None", "retainedEarnings": "-37457000", "totalLiabilities": "1625103000", "otherCurrentAssets": "None", "totalCurrentAssets": "173580000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "105730000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1516474000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80970999", "totalShareholderEquity": "64950999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1008999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1624094000", "cashAndShortTermInvestments": "67850000", "commonStockSharesOutstanding": "25949237", "intangibleAssetsExcludingGoodwill": "85892000", "cashAndCashEquivalentsAtCarryingValue": "67850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "15788000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4689000", "cashflowFromInvestment": "-30569000", "stockBasedCompensation": "None", "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": "346000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -1944000, "cost_of_revenue": 2366000, "gross_profit": -4310000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14850000, "depreciation_amortisation": 346000, "ebitda": 15196000, "interest_expense": 1702000, "interest_income": null, "other_non_operating": null, "pretax_income": 13148000, "tax_provision": 56000, "effective_tax_rate": null, "net_income": 13092000, "net_income_continuing_ops": null, "net_income_to_common": 13092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67850000, "short_term_investments": 105730000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 173580000, "net_ppe": null, "goodwill": 55015000, "intangible_assets": 85892000, "goodwill_and_intangibles": 140907000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1516474000, "total_assets": 1690054000, "short_term_debt": 1008999, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1008999, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1624094000, "total_liabilities": 1625103000, "total_debt": 1008999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37457000, "total_equity": 64950999, "shares_outstanding": 25949237, "operating_cash_flow": 15788000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30569000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4689000, "free_cash_flow": 15788000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14850000", "ebitda": "15196000", "netIncome": "13092000", "grossProfit": "-4310000", "depreciation": "None", "totalRevenue": "-1944000", "costOfRevenue": "2366000", "interestIncome": "None", "incomeBeforeTax": "13148000", "interestExpense": "1702000", "operatingIncome": "-7184000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "56000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "55015000", "inventory": "None", "commonStock": "115897000", "currentDebt": "None", "investments": "None", "totalAssets": "1690054000", "longTermDebt": "None", "shortTermDebt": "1008999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "85892000", "reportedCurrency": "None", "retainedEarnings": "-37457000", "totalLiabilities": "1625103000", "otherCurrentAssets": "None", "totalCurrentAssets": "173580000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "105730000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1516474000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80970999", "totalShareholderEquity": "64950999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1008999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1624094000", "cashAndShortTermInvestments": "67850000", "commonStockSharesOutstanding": "25949237", "intangibleAssetsExcludingGoodwill": "85892000", "cashAndCashEquivalentsAtCarryingValue": "67850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "15788000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4689000", "cashflowFromInvestment": "-30569000", "stockBasedCompensation": "None", "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": "346000", "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": "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": "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": 5, "quarterly_financial_periods": 9, "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" ] } } }