{ "ticker": { "uuid": "a53c535d-076a-4bd7-940c-e3b978edac1c", "symbol": "BOC", "name": "Boston Omaha Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/a53c535d-076a-4bd7-940c-e3b978edac1c/", "api_url": "https://sharemaestro.com/factors/api/tickers/a53c535d-076a-4bd7-940c-e3b978edac1c/" }, "ticker_metadata": { "id": 533, "uuid": "a53c535d-076a-4bd7-940c-e3b978edac1c", "symbol": "BOC", "name": "Boston Omaha Corp", "asset_type": "equity", "market_cap": 399514000, "stock_exchange_id": 3, "industry": "Conglomerates", "sector": "Industrials", "description": "Boston Omaha Corporation, is engaged in the outdoor billboard advertising business in the southeastern United States. The company is headquartered in Omaha, Nebraska.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a53c535d-076a-4bd7-940c-e3b978edac1c", "symbol": "BOC", "name": "Boston Omaha Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/a53c535d-076a-4bd7-940c-e3b978edac1c/", "api_url": "https://sharemaestro.com/factors/api/tickers/a53c535d-076a-4bd7-940c-e3b978edac1c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.64, "value": 0.68, "quality": 0.67, "momentum": 0.19, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 13.73, "market_cap": 422947542.44, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0231, "shareholder_yield": 0, "roe": -0.0273, "piotroski_f_score": 5, "momentum_12_1": -0.1949, "volatility_252d": 0.2925 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:17.450600+00:00", "batch_id": "" }, "size": { "price_close": 13.73, "market_cap": 422947542.44, "market_cap_usd": 422947542.44, "enterprise_value": 445081542.44, "shares_outstanding": 30804628, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8306, "ptbv_ratio": 1.5254, "ps_ratio": 3.6812, "pcf_ratio": 22.0701, "pfcf_ratio": 9.0591, "ev_ebitda": 43.2594, "ev_ebit": -27.4847, "ev_sales": 3.8738, "ev_fcf": 9.5332, "earnings_yield": null, "fcf_yield": 0.1049, "price_to_sales": 3.6812, "price_to_book": 0.8306, "price_to_cashflow": 22.0701, "ebitda_to_ev": 0.0231, "sales_yield": 0.2581 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7603, "operating_margin": -0.1409, "net_margin": -0.121, "ebitda_margin": 0.0895, "fcf_margin": 0.4063, "roe": -0.0273, "roa": -0.02, "roic": -0.0229, "roc_greenblatt": null, "asset_turnover": 0.165, "cash_conversion": -3.3571, "accruals_ratio": -0.0475, "sbc_to_revenue": 0.0036, "piotroski_f_score": 5, "altman_z_score": 1.6039, "earnings_stability_5y": 2.056, "revenue_stability_5y": 0.3861, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1255, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3397, "net_debt_to_ebitda": 2.1513, "debt_to_assets": 0.0763, "interest_coverage": -6.7549, "current_ratio": 1.8568, "quick_ratio": 1.8568, "net_debt": 22134000, "local_beta": 0.0009, "volatility_252d": 0.2925, "volatility_60d": 0.7033, "max_drawdown_12m": -0.2346, "risk_adjusted_momentum": -0.6663 }, "growth": { "revenue_growth_1y": 0.0402, "revenue_growth_3y_cagr": 0.1208, "revenue_growth_5y_cagr": 0.2012, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1021, "book_value_growth_1y": -0.0287, "revenue_growth": 0.0402, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2086, "price_return_3m": 0.0786, "price_return_6m": 0.0208, "price_return_9m": 0.017, "price_return_12m": -0.0269, "price_return_12m_ex1m": -0.1949, "momentum_6m": 0.0208, "momentum_12m": -0.0269, "momentum_12_1": -0.1949, "distance_from_52w_high": -0.0498, "distance_from_52w_low": 0.2414, "relative_strength": -0.1269 }, "raw_ttm": { "revenue_ttm": 114894854, "gross_profit_ttm": 87353605, "ebit_ttm": -16193773, "ebitda_ttm": 10288673, "net_income_ttm": -13907255, "eps_diluted_ttm": -0.4515, "operating_cash_flow_ttm": 19163822, "capital_expenditure_ttm": 27523558, "fcf_ttm": 46687380, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2397323, "cash_and_equivalents": 31014000, "total_current_assets": 110072000, "total_current_liabilities": 59282000, "net_ppe": null, "total_assets": 696159000, "total_debt": 53148000, "total_equity": 509221000, "net_working_capital": 27145000, "book_value_per_share": 16.5307, "retained_earnings": -19325000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 277269000, "tangible_book_per_share": 9.0009 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 32, "rank_ps": 71, "rank_pcf": 79, "rank_ev_ebitda": 92, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 75, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 15, "rank_fcf_margin": 20, "rank_piotroski": 57, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 65 }, "composites": { "value_composite": 32, "quality_composite": 33, "momentum_composite": 81, "growth_composite": 71, "yield_composite": 89, "svqf_composite": 26, "vc1_composite": 79, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 36, "quality_value_composite": 0.675, "os_score": 0.64, "value_percentile": 0.68, "quality_percentile": 0.67, "momentum_percentile": 0.19, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3680, "ticker_id": 533, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:17.450600+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.73, "market_cap": 422947542.44, "market_cap_usd": 422947542.44, "enterprise_value": 445081542.44, "shares_outstanding": 30804628, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.83057757, "ptbv_ratio": 1.52540508, "ps_ratio": 3.68117046, "pcf_ratio": 22.07010389, "pfcf_ratio": 9.05914066, "ev_ebitda": 43.25937295, "ev_ebit": -27.48473394, "ev_sales": 3.87381616, "ev_fcf": 9.53323023, "earnings_yield": null, "fcf_yield": 0.10489624, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.76029171, "operating_margin": -0.14094428, "net_margin": -0.12104332, "ebitda_margin": 0.0895486, "fcf_margin": 0.40634875, "roe": -0.02731084, "roa": -0.01997712, "roic": -0.02285728, "roc_greenblatt": null, "asset_turnover": 0.16504111, "cash_conversion": -3.35705213, "accruals_ratio": -0.04750506, "sbc_to_revenue": 0.00356849, "debt_to_equity": 0.33971694, "net_debt_to_ebitda": 2.15129784, "debt_to_assets": 0.07634463, "interest_coverage": -6.75493999, "current_ratio": 1.85675247, "quick_ratio": 1.85675247, "net_debt": 22134000, "revenue_growth_1y": 0.04022229, "revenue_growth_3y_cagr": 0.12081117, "revenue_growth_5y_cagr": 0.20116159, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1020906, "book_value_growth_1y": -0.02874245, "piotroski_f_score": 5, "altman_z_score": 1.60390995, "earnings_stability_5y": 2.055995, "revenue_stability_5y": 0.386073, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.20862676, "price_return_3m": 0.0785546, "price_return_6m": 0.02081784, "price_return_9m": 0.01703704, "price_return_12m": -0.02693125, "price_return_12m_ex1m": -0.19489724, "distance_from_52w_high": -0.04982699, "distance_from_52w_low": 0.24141049, "relative_strength": -0.12689484, "local_beta": 0.0009, "volatility_252d": 0.292528, "volatility_60d": 0.703349, "max_drawdown_12m": -0.23460208, "revenue_ttm": 114894854, "gross_profit_ttm": 87353605, "ebit_ttm": -16193773, "ebitda_ttm": 10288673, "net_income_ttm": -13907255, "eps_diluted_ttm": -0.45146642, "operating_cash_flow_ttm": 19163822, "capital_expenditure_ttm": 27523558, "fcf_ttm": 46687380, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2397323, "cash_and_equivalents": 31014000, "total_current_assets": 110072000, "total_current_liabilities": 59282000, "net_ppe": null, "total_assets": 696159000, "total_debt": 53148000, "total_equity": 509221000, "net_working_capital": 27145000, "book_value_per_share": 16.53066546, "retained_earnings": -19325000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 277269000, "tangible_book_per_share": 9.00088779, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 32, "rank_ps": 71, "rank_pcf": 79, "rank_ev_ebitda": 92, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 75, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 15, "rank_fcf_margin": 20, "rank_piotroski": 57, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 65, "value_composite": 32, "quality_composite": 33, "momentum_composite": 81, "growth_composite": 71, "yield_composite": 89, "svqf_composite": 26, "vc1_composite": 79, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.73, "os": 0.64, "value": 0.68, "quality": 0.67, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0273, "momentum_12_1": -0.1949, "complete_fields": { "id": 3680, "ticker_id": 533, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:17.450600+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.73, "market_cap": 422947542.44, "market_cap_usd": 422947542.44, "enterprise_value": 445081542.44, "shares_outstanding": 30804628, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.83057757, "ptbv_ratio": 1.52540508, "ps_ratio": 3.68117046, "pcf_ratio": 22.07010389, "pfcf_ratio": 9.05914066, "ev_ebitda": 43.25937295, "ev_ebit": -27.48473394, "ev_sales": 3.87381616, "ev_fcf": 9.53323023, "earnings_yield": null, "fcf_yield": 0.10489624, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.76029171, "operating_margin": -0.14094428, "net_margin": -0.12104332, "ebitda_margin": 0.0895486, "fcf_margin": 0.40634875, "roe": -0.02731084, "roa": -0.01997712, "roic": -0.02285728, "roc_greenblatt": null, "asset_turnover": 0.16504111, "cash_conversion": -3.35705213, "accruals_ratio": -0.04750506, "sbc_to_revenue": 0.00356849, "debt_to_equity": 0.33971694, "net_debt_to_ebitda": 2.15129784, "debt_to_assets": 0.07634463, "interest_coverage": -6.75493999, "current_ratio": 1.85675247, "quick_ratio": 1.85675247, "net_debt": 22134000, "revenue_growth_1y": 0.04022229, "revenue_growth_3y_cagr": 0.12081117, "revenue_growth_5y_cagr": 0.20116159, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1020906, "book_value_growth_1y": -0.02874245, "piotroski_f_score": 5, "altman_z_score": 1.60390995, "earnings_stability_5y": 2.055995, "revenue_stability_5y": 0.386073, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.20862676, "price_return_3m": 0.0785546, "price_return_6m": 0.02081784, "price_return_9m": 0.01703704, "price_return_12m": -0.02693125, "price_return_12m_ex1m": -0.19489724, "distance_from_52w_high": -0.04982699, "distance_from_52w_low": 0.24141049, "relative_strength": -0.12689484, "local_beta": 0.0009, "volatility_252d": 0.292528, "volatility_60d": 0.703349, "max_drawdown_12m": -0.23460208, "revenue_ttm": 114894854, "gross_profit_ttm": 87353605, "ebit_ttm": -16193773, "ebitda_ttm": 10288673, "net_income_ttm": -13907255, "eps_diluted_ttm": -0.45146642, "operating_cash_flow_ttm": 19163822, "capital_expenditure_ttm": 27523558, "fcf_ttm": 46687380, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2397323, "cash_and_equivalents": 31014000, "total_current_assets": 110072000, "total_current_liabilities": 59282000, "net_ppe": null, "total_assets": 696159000, "total_debt": 53148000, "total_equity": 509221000, "net_working_capital": 27145000, "book_value_per_share": 16.53066546, "retained_earnings": -19325000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 277269000, "tangible_book_per_share": 9.00088779, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 32, "rank_ps": 71, "rank_pcf": 79, "rank_ev_ebitda": 92, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 75, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 15, "rank_fcf_margin": 20, "rank_piotroski": 57, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 65, "value_composite": 32, "quality_composite": 33, "momentum_composite": 81, "growth_composite": 71, "yield_composite": 89, "svqf_composite": 26, "vc1_composite": 79, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 114376348, "cost_of_revenue": 14931320, "gross_profit": 99445028, "ebit": -16054653, "ebitda": 14604766, "pretax_income": -18384696, "tax_provision": -79258, "net_income": -12427540, "net_income_to_common": -12427540, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28624064, "total_current_assets": 118935064, "total_assets": 713072289, "short_term_debt": 7656210, "long_term_debt": 46384986, "total_debt": 54041196, "total_liabilities": 177000323, "total_equity": 516135787, "shares_outstanding": 31413667, "goodwill_and_intangibles": 233738795 }, "cash_flow": { "operating_cash_flow": 17857490, "capital_expenditure": 27898145, "free_cash_flow": 45755635, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229205, "ticker_id": 533, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16054653", "ebitda": "14604766", "netIncome": "-12427540", "grossProfit": "99445028", "depreciation": "None", "totalRevenue": "114376348", "costOfRevenue": "14931320", "interestIncome": "1203092", "incomeBeforeTax": "-18384696", "interestExpense": "2330043", "operatingIncome": "-3928147", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-79258", "reportedCurrency": "USD", "netInterestIncome": "-1126951", "nonInterestIncome": "None", "operatingExpenses": "103373175", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14931320", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30659419", "sellingGeneralAndAdministrative": "20000534", "netIncomeFromContinuingOperations": "-18305438" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31600", "currentDebt": "None", "investments": "None", "totalAssets": "713072289", "longTermDebt": "46384986", "shortTermDebt": "7656210", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "51358659", "reportedCurrency": "USD", "retainedEarnings": "-17176482", "totalLiabilities": "177000323", "otherCurrentAssets": "24564868", "totalCurrentAssets": "118935064", "currentLongTermDebt": "2386624", "longTermInvestments": "126251298", "shortTermInvestments": "49723974", "currentNetReceivables": "16022158", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594137225", "currentAccountsPayable": "13952323", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "231030470", "shortLongTermDebtTotal": "108424839", "totalShareholderEquity": "516135787", "capitalLeaseObligations": "59653229", "otherCurrentLiabilities": "35386619", "totalCurrentLiabilities": "60173164", "otherNonCurrentLiabilities": "88264", "totalNonCurrentLiabilities": "116827159", "cashAndShortTermInvestments": "28624064", "commonStockSharesOutstanding": "31413667", "intangibleAssetsExcludingGoodwill": "51358659", "cashAndCashEquivalentsAtCarryingValue": "28624064", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12427540", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17857490", "capitalExpenditures": "27898145", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1206318", "cashflowFromInvestment": "-13546607", "stockBasedCompensation": "1061755", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5752737", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4407504", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114376348, "cost_of_revenue": 14931320, "gross_profit": 99445028, "research_and_development": null, "selling_general_admin": 20000534, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16054653, "depreciation_amortisation": 30659419, "ebitda": 14604766, "interest_expense": 2330043, "interest_income": null, "other_non_operating": null, "pretax_income": -18384696, "tax_provision": -79258, "effective_tax_rate": null, "net_income": -12427540, "net_income_continuing_ops": -18305438, "net_income_to_common": -12427540, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28624064, "short_term_investments": 49723974, "net_receivables": 16022158, "inventory": null, "other_current_assets": null, "total_current_assets": 118935064, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 51358659, "goodwill_and_intangibles": 233738795, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 594137225, "total_assets": 713072289, "short_term_debt": 7656210, "accounts_payable": 13952323, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60173164, "long_term_debt": 46384986, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 116827159, "total_liabilities": 177000323, "total_debt": 54041196, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17176482, "total_equity": 516135787, "shares_outstanding": 31413667, "operating_cash_flow": 17857490, "stock_based_compensation": 1061755, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27898145, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13546607, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1206318, "free_cash_flow": 45755635, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16054653", "ebitda": "14604766", "netIncome": "-12427540", "grossProfit": "99445028", "depreciation": "None", "totalRevenue": "114376348", "costOfRevenue": "14931320", "interestIncome": "1203092", "incomeBeforeTax": "-18384696", "interestExpense": "2330043", "operatingIncome": "-3928147", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-79258", "reportedCurrency": "USD", "netInterestIncome": "-1126951", "nonInterestIncome": "None", "operatingExpenses": "103373175", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14931320", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30659419", "sellingGeneralAndAdministrative": "20000534", "netIncomeFromContinuingOperations": "-18305438" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31600", "currentDebt": "None", "investments": "None", "totalAssets": "713072289", "longTermDebt": "46384986", "shortTermDebt": "7656210", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "51358659", "reportedCurrency": "USD", "retainedEarnings": "-17176482", "totalLiabilities": "177000323", "otherCurrentAssets": "24564868", "totalCurrentAssets": "118935064", "currentLongTermDebt": "2386624", "longTermInvestments": "126251298", "shortTermInvestments": "49723974", "currentNetReceivables": "16022158", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594137225", "currentAccountsPayable": "13952323", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "231030470", "shortLongTermDebtTotal": "108424839", "totalShareholderEquity": "516135787", "capitalLeaseObligations": "59653229", "otherCurrentLiabilities": "35386619", "totalCurrentLiabilities": "60173164", "otherNonCurrentLiabilities": "88264", "totalNonCurrentLiabilities": "116827159", "cashAndShortTermInvestments": "28624064", "commonStockSharesOutstanding": "31413667", "intangibleAssetsExcludingGoodwill": "51358659", "cashAndCashEquivalentsAtCarryingValue": "28624064", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12427540", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17857490", "capitalExpenditures": "27898145", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1206318", "cashflowFromInvestment": "-13546607", "stockBasedCompensation": "1061755", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5752737", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4407504", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 108274901, "cost_of_revenue": 34341526, "gross_profit": 73933375, "ebit": 4694842, "ebitda": 32586276, "pretax_income": 3096594, "tax_provision": -274821, "net_income": -1292450, "net_income_to_common": -1292450, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28289712, "total_current_assets": 117447401, "total_assets": 728345729, "short_term_debt": 6535059, "long_term_debt": 38363356, "total_debt": 44898415, "total_liabilities": 165626276, "total_equity": 532819509, "shares_outstanding": 31497000, "goodwill_and_intangibles": 240712761 }, "cash_flow": { "operating_cash_flow": 21241580, "capital_expenditure": 32201191, "free_cash_flow": 53442771, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229210, "ticker_id": 533, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4694842", "ebitda": "32586276", "netIncome": "-1292450", "grossProfit": "73933375", "depreciation": "None", "totalRevenue": "108274901", "costOfRevenue": "34341526", "interestIncome": "1385884", "incomeBeforeTax": "3096594", "interestExpense": "1598000", "operatingIncome": "-8467478", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-274821", "reportedCurrency": "USD", "netInterestIncome": "-212364", "nonInterestIncome": "None", "operatingExpenses": "82400853", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34341526", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27891434", "sellingGeneralAndAdministrative": "59281991", "netIncomeFromContinuingOperations": "3371415" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31471", "currentDebt": "None", "investments": "None", "totalAssets": "728345729", "longTermDebt": "38363356", "shortTermDebt": "6535059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "58332625", "reportedCurrency": "USD", "retainedEarnings": "-4748942", "totalLiabilities": "165626276", "otherCurrentAssets": "18316923", "totalCurrentAssets": "117447401", "currentLongTermDebt": "1201448", "longTermInvestments": "146516198", "shortTermInvestments": "58323566", "currentNetReceivables": "12517200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610898328", "currentAccountsPayable": "22251493", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "221335840", "shortLongTermDebtTotal": "99893294", "totalShareholderEquity": "532819509", "capitalLeaseObligations": "60328490", "otherCurrentLiabilities": "10095095", "totalCurrentLiabilities": "54911524", "otherNonCurrentLiabilities": "1417091", "totalNonCurrentLiabilities": "110714752", "cashAndShortTermInvestments": "28289712", "commonStockSharesOutstanding": "31497000", "intangibleAssetsExcludingGoodwill": "58332625", "cashAndCashEquivalentsAtCarryingValue": "28289712", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3371415", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21241580", "capitalExpenditures": "32201191", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47557174", "cashflowFromInvestment": "28099816", "stockBasedCompensation": "917795", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18350693", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27891434", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108274901, "cost_of_revenue": 34341526, "gross_profit": 73933375, "research_and_development": null, "selling_general_admin": 59281991, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4694842, "depreciation_amortisation": 27891434, "ebitda": 32586276, "interest_expense": 1598000, "interest_income": null, "other_non_operating": null, "pretax_income": 3096594, "tax_provision": -274821, "effective_tax_rate": null, "net_income": -1292450, "net_income_continuing_ops": 3371415, "net_income_to_common": -1292450, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28289712, "short_term_investments": 58323566, "net_receivables": 12517200, "inventory": null, "other_current_assets": null, "total_current_assets": 117447401, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 58332625, "goodwill_and_intangibles": 240712761, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 610898328, "total_assets": 728345729, "short_term_debt": 6535059, "accounts_payable": 22251493, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54911524, "long_term_debt": 38363356, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 110714752, "total_liabilities": 165626276, "total_debt": 44898415, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4748942, "total_equity": 532819509, "shares_outstanding": 31497000, "operating_cash_flow": 21241580, "stock_based_compensation": 917795, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32201191, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28099816, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47557174, "free_cash_flow": 53442771, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4694842", "ebitda": "32586276", "netIncome": "-1292450", "grossProfit": "73933375", "depreciation": "None", "totalRevenue": "108274901", "costOfRevenue": "34341526", "interestIncome": "1385884", "incomeBeforeTax": "3096594", "interestExpense": "1598000", "operatingIncome": "-8467478", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-274821", "reportedCurrency": "USD", "netInterestIncome": "-212364", "nonInterestIncome": "None", "operatingExpenses": "82400853", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34341526", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27891434", "sellingGeneralAndAdministrative": "59281991", "netIncomeFromContinuingOperations": "3371415" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31471", "currentDebt": "None", "investments": "None", "totalAssets": "728345729", "longTermDebt": "38363356", "shortTermDebt": "6535059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "58332625", "reportedCurrency": "USD", "retainedEarnings": "-4748942", "totalLiabilities": "165626276", "otherCurrentAssets": "18316923", "totalCurrentAssets": "117447401", "currentLongTermDebt": "1201448", "longTermInvestments": "146516198", "shortTermInvestments": "58323566", "currentNetReceivables": "12517200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610898328", "currentAccountsPayable": "22251493", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "221335840", "shortLongTermDebtTotal": "99893294", "totalShareholderEquity": "532819509", "capitalLeaseObligations": "60328490", "otherCurrentLiabilities": "10095095", "totalCurrentLiabilities": "54911524", "otherNonCurrentLiabilities": "1417091", "totalNonCurrentLiabilities": "110714752", "cashAndShortTermInvestments": "28289712", "commonStockSharesOutstanding": "31497000", "intangibleAssetsExcludingGoodwill": "58332625", "cashAndCashEquivalentsAtCarryingValue": "28289712", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3371415", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21241580", "capitalExpenditures": "32201191", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47557174", "cashflowFromInvestment": "28099816", "stockBasedCompensation": "917795", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18350693", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27891434", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 96253736, "cost_of_revenue": 31900502, "gross_profit": 64353234, "ebit": -7999229, "ebitda": 17271234, "pretax_income": -9146463, "tax_provision": -2978738, "net_income": -7004009, "net_income_to_common": -7004009, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21946884, "total_current_assets": 131387549, "total_assets": 768207092, "short_term_debt": 5899888, "long_term_debt": 26523099, "total_debt": 32422987, "total_liabilities": 151754831, "total_equity": 538207426, "shares_outstanding": 31093000, "goodwill_and_intangibles": 247912437 }, "cash_flow": { "operating_cash_flow": 16059125, "capital_expenditure": 51866340, "free_cash_flow": 67925465, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229215, "ticker_id": 533, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7999229", "ebitda": "17271234", "netIncome": "-7004009", "grossProfit": "64353234", "depreciation": "None", "totalRevenue": "96253736", "costOfRevenue": "31900502", "interestIncome": "2609148", "incomeBeforeTax": "-9146463", "interestExpense": "1147000", "operatingIncome": "-8852403", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2978738", "reportedCurrency": "USD", "netInterestIncome": "492637", "nonInterestIncome": "None", "operatingExpenses": "73205637", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31900502", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25270463", "sellingGeneralAndAdministrative": "53339687", "netIncomeFromContinuingOperations": "-1778678" }, "balance": { "goodwill": "182380136", "inventory": "3364789", "commonStock": "31312", "currentDebt": "None", "investments": "None", "totalAssets": "768207092", "longTermDebt": "26523099", "shortTermDebt": "5899888", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "65532301", "reportedCurrency": "USD", "retainedEarnings": "15669488", "totalLiabilities": "151754831", "otherCurrentAssets": "23037774", "totalCurrentAssets": "131387549", "currentLongTermDebt": "814667", "longTermInvestments": "181349060", "shortTermInvestments": "74076165", "currentNetReceivables": "12326726", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636819543", "currentAccountsPayable": "18438647", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "205666220", "shortLongTermDebtTotal": "88861295", "totalShareholderEquity": "538207426", "capitalLeaseObligations": "61523529", "otherCurrentLiabilities": "14719534", "totalCurrentLiabilities": "51385752", "otherNonCurrentLiabilities": "1500875", "totalNonCurrentLiabilities": "100369079", "cashAndShortTermInvestments": "21946884", "commonStockSharesOutstanding": "31093000", "intangibleAssetsExcludingGoodwill": "65532301", "cashAndCashEquivalentsAtCarryingValue": "21946884", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6167725", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16059125", "capitalExpenditures": "51866340", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32940258", "cashflowFromInvestment": "-64252691", "stockBasedCompensation": "640370", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37526660", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25270463", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96253736, "cost_of_revenue": 31900502, "gross_profit": 64353234, "research_and_development": null, "selling_general_admin": 53339687, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7999229, "depreciation_amortisation": 25270463, "ebitda": 17271234, "interest_expense": 1147000, "interest_income": null, "other_non_operating": null, "pretax_income": -9146463, "tax_provision": -2978738, "effective_tax_rate": null, "net_income": -7004009, "net_income_continuing_ops": -1778678, "net_income_to_common": -7004009, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21946884, "short_term_investments": 74076165, "net_receivables": 12326726, "inventory": 3364789, "other_current_assets": null, "total_current_assets": 131387549, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 65532301, "goodwill_and_intangibles": 247912437, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 636819543, "total_assets": 768207092, "short_term_debt": 5899888, "accounts_payable": 18438647, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51385752, "long_term_debt": 26523099, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100369079, "total_liabilities": 151754831, "total_debt": 32422987, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15669488, "total_equity": 538207426, "shares_outstanding": 31093000, "operating_cash_flow": 16059125, "stock_based_compensation": 640370, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51866340, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64252691, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32940258, "free_cash_flow": 67925465, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7999229", "ebitda": "17271234", "netIncome": "-7004009", "grossProfit": "64353234", "depreciation": "None", "totalRevenue": "96253736", "costOfRevenue": "31900502", "interestIncome": "2609148", "incomeBeforeTax": "-9146463", "interestExpense": "1147000", "operatingIncome": "-8852403", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2978738", "reportedCurrency": "USD", "netInterestIncome": "492637", "nonInterestIncome": "None", "operatingExpenses": "73205637", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31900502", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25270463", "sellingGeneralAndAdministrative": "53339687", "netIncomeFromContinuingOperations": "-1778678" }, "balance": { "goodwill": "182380136", "inventory": "3364789", "commonStock": "31312", "currentDebt": "None", "investments": "None", "totalAssets": "768207092", "longTermDebt": "26523099", "shortTermDebt": "5899888", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "65532301", "reportedCurrency": "USD", "retainedEarnings": "15669488", "totalLiabilities": "151754831", "otherCurrentAssets": "23037774", "totalCurrentAssets": "131387549", "currentLongTermDebt": "814667", "longTermInvestments": "181349060", "shortTermInvestments": "74076165", "currentNetReceivables": "12326726", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636819543", "currentAccountsPayable": "18438647", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "205666220", "shortLongTermDebtTotal": "88861295", "totalShareholderEquity": "538207426", "capitalLeaseObligations": "61523529", "otherCurrentLiabilities": "14719534", "totalCurrentLiabilities": "51385752", "otherNonCurrentLiabilities": "1500875", "totalNonCurrentLiabilities": "100369079", "cashAndShortTermInvestments": "21946884", "commonStockSharesOutstanding": "31093000", "intangibleAssetsExcludingGoodwill": "65532301", "cashAndCashEquivalentsAtCarryingValue": "21946884", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6167725", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16059125", "capitalExpenditures": "51866340", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32940258", "cashflowFromInvestment": "-64252691", "stockBasedCompensation": "640370", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37526660", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25270463", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 81234194, "cost_of_revenue": 26689711, "gross_profit": 54544483, "ebit": 9081727, "ebitda": 29725770, "pretax_income": 7874183, "tax_provision": -2504933, "net_income": 10233400, "net_income_to_common": 10233400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25493141, "total_current_assets": 113961243, "total_assets": 683717859, "short_term_debt": 6749071, "long_term_debt": 26954180, "total_debt": 33703251, "total_liabilities": 157068480, "total_equity": 503527290, "shares_outstanding": 29766000, "goodwill_and_intangibles": 247805564 }, "cash_flow": { "operating_cash_flow": -5165165, "capital_expenditure": 40057315, "free_cash_flow": 34892150, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229220, "ticker_id": 533, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9081727", "ebitda": "29725770", "netIncome": "10233400", "grossProfit": "54544483", "depreciation": "None", "totalRevenue": "81234194", "costOfRevenue": "26689711", "interestIncome": "17795910", "incomeBeforeTax": "7874183", "interestExpense": "1208000", "operatingIncome": "-5229895", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2504933", "reportedCurrency": "USD", "netInterestIncome": "-1207544", "nonInterestIncome": "None", "operatingExpenses": "59774378", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25862272", "costofGoodsAndServicesSold": "26689711", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20644043", "sellingGeneralAndAdministrative": "44505539", "netIncomeFromContinuingOperations": "7285264" }, "balance": { "goodwill": "179463522", "inventory": "-42289339", "commonStock": "29707", "currentDebt": "None", "investments": "None", "totalAssets": "683717859", "longTermDebt": "26954180", "shortTermDebt": "6749071", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "68342042", "reportedCurrency": "USD", "retainedEarnings": "19579645", "totalLiabilities": "157068480", "otherCurrentAssets": "76151842", "totalCurrentAssets": "113961243", "currentLongTermDebt": "1545090", "longTermInvestments": "140269985", "shortTermInvestments": "48578167", "currentNetReceivables": "6027432", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569756616", "currentAccountsPayable": "10963784", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115589940", "shortLongTermDebtTotal": "92984984", "totalShareholderEquity": "503527290", "capitalLeaseObligations": "64485714", "otherCurrentLiabilities": "25575937", "totalCurrentLiabilities": "52978740", "otherNonCurrentLiabilities": "335828", "totalNonCurrentLiabilities": "104089740", "cashAndShortTermInvestments": "25493141", "commonStockSharesOutstanding": "29766000", "intangibleAssetsExcludingGoodwill": "68342042", "cashAndCashEquivalentsAtCarryingValue": "25493141", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10233400", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5165165", "capitalExpenditures": "40057315", "changeInReceivables": "-1583615", "changeInExchangeRate": "None", "cashflowFromFinancing": "5542885", "cashflowFromInvestment": "-27405608", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27027888", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115305992", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20644043", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81234194, "cost_of_revenue": 26689711, "gross_profit": 54544483, "research_and_development": null, "selling_general_admin": 44505539, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9081727, "depreciation_amortisation": 20644043, "ebitda": 29725770, "interest_expense": 1208000, "interest_income": null, "other_non_operating": null, "pretax_income": 7874183, "tax_provision": -2504933, "effective_tax_rate": null, "net_income": 10233400, "net_income_continuing_ops": 7285264, "net_income_to_common": 10233400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25493141, "short_term_investments": 48578167, "net_receivables": 6027432, "inventory": -42289339, "other_current_assets": null, "total_current_assets": 113961243, "net_ppe": null, "goodwill": 179463522, "intangible_assets": 68342042, "goodwill_and_intangibles": 247805564, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569756616, "total_assets": 683717859, "short_term_debt": 6749071, "accounts_payable": 10963784, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52978740, "long_term_debt": 26954180, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 104089740, "total_liabilities": 157068480, "total_debt": 33703251, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19579645, "total_equity": 503527290, "shares_outstanding": 29766000, "operating_cash_flow": -5165165, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40057315, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27405608, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5542885, "free_cash_flow": 34892150, "net_change_in_cash": -27027888 }, "raw_data": { "income": { "ebit": "9081727", "ebitda": "29725770", "netIncome": "10233400", "grossProfit": "54544483", "depreciation": "None", "totalRevenue": "81234194", "costOfRevenue": "26689711", "interestIncome": "17795910", "incomeBeforeTax": "7874183", "interestExpense": "1208000", "operatingIncome": "-5229895", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2504933", "reportedCurrency": "USD", "netInterestIncome": "-1207544", "nonInterestIncome": "None", "operatingExpenses": "59774378", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25862272", "costofGoodsAndServicesSold": "26689711", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20644043", "sellingGeneralAndAdministrative": "44505539", "netIncomeFromContinuingOperations": "7285264" }, "balance": { "goodwill": "179463522", "inventory": "-42289339", "commonStock": "29707", "currentDebt": "None", "investments": "None", "totalAssets": "683717859", "longTermDebt": "26954180", "shortTermDebt": "6749071", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "68342042", "reportedCurrency": "USD", "retainedEarnings": "19579645", "totalLiabilities": "157068480", "otherCurrentAssets": "76151842", "totalCurrentAssets": "113961243", "currentLongTermDebt": "1545090", "longTermInvestments": "140269985", "shortTermInvestments": "48578167", "currentNetReceivables": "6027432", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569756616", "currentAccountsPayable": "10963784", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115589940", "shortLongTermDebtTotal": "92984984", "totalShareholderEquity": "503527290", "capitalLeaseObligations": "64485714", "otherCurrentLiabilities": "25575937", "totalCurrentLiabilities": "52978740", "otherNonCurrentLiabilities": "335828", "totalNonCurrentLiabilities": "104089740", "cashAndShortTermInvestments": "25493141", "commonStockSharesOutstanding": "29766000", "intangibleAssetsExcludingGoodwill": "68342042", "cashAndCashEquivalentsAtCarryingValue": "25493141", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10233400", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5165165", "capitalExpenditures": "40057315", "changeInReceivables": "-1583615", "changeInExchangeRate": "None", "cashflowFromFinancing": "5542885", "cashflowFromInvestment": "-27405608", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27027888", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115305992", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20644043", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 56971811, "cost_of_revenue": 18591091, "gross_profit": 38380720, "ebit": 74129838, "ebitda": 88820753, "pretax_income": 73173788, "tax_provision": 17693980, "net_income": 52748177, "net_income_to_common": 52748177, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72508528, "total_current_assets": 390709928, "total_assets": 807053793, "short_term_debt": 6071260, "long_term_debt": 28509573, "total_debt": 34580833, "total_liabilities": 166458071, "total_equity": 496325219, "shares_outstanding": 29047000, "goodwill_and_intangibles": 196689028 }, "cash_flow": { "operating_cash_flow": 7768237, "capital_expenditure": 21005626, "free_cash_flow": 28773863, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229225, "ticker_id": 533, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74129838", "ebitda": "88820753", "netIncome": "52748177", "grossProfit": "38380720", "depreciation": "None", "totalRevenue": "56971811", "costOfRevenue": "18591091", "interestIncome": "676618", "incomeBeforeTax": "73173788", "interestExpense": "956050", "operatingIncome": "-23766869", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17693980", "reportedCurrency": "USD", "netInterestIncome": "-279432", "nonInterestIncome": "None", "operatingExpenses": "62147589", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4733010", "costofGoodsAndServicesSold": "18591091", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14690915", "sellingGeneralAndAdministrative": "51705684", "netIncomeFromContinuingOperations": "55479808" }, "balance": { "goodwill": "151336976", "inventory": "-87544903", "commonStock": "29699", "currentDebt": "None", "investments": "None", "totalAssets": "807053793", "longTermDebt": "28509573", "shortTermDebt": "6071260", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "45352052", "reportedCurrency": "USD", "retainedEarnings": "12440097", "totalLiabilities": "166458071", "otherCurrentAssets": "238353809", "totalCurrentAssets": "390709928", "currentLongTermDebt": "1490427", "longTermInvestments": "61660905", "shortTermInvestments": "162891396", "currentNetReceivables": "4501098", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "416343865", "currentAccountsPayable": "25270869", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "76455026", "shortLongTermDebtTotal": "90613380", "totalShareholderEquity": "496325219", "capitalLeaseObligations": "60613380", "otherCurrentLiabilities": "15563589", "totalCurrentLiabilities": "54025683", "otherNonCurrentLiabilities": "60594927", "totalNonCurrentLiabilities": "112432388", "cashAndShortTermInvestments": "72508528", "commonStockSharesOutstanding": "29047000", "intangibleAssetsExcludingGoodwill": "45352052", "cashAndCashEquivalentsAtCarryingValue": "72508528", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55479808", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17362284", "operatingCashflow": "7768237", "capitalExpenditures": "21005626", "changeInReceivables": "191448", "changeInExchangeRate": "None", "cashflowFromFinancing": "64644655", "cashflowFromInvestment": "-45670808", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26742084", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "58522508", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14690915", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56971811, "cost_of_revenue": 18591091, "gross_profit": 38380720, "research_and_development": null, "selling_general_admin": 51705684, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74129838, "depreciation_amortisation": 14690915, "ebitda": 88820753, "interest_expense": 956050, "interest_income": null, "other_non_operating": null, "pretax_income": 73173788, "tax_provision": 17693980, "effective_tax_rate": null, "net_income": 52748177, "net_income_continuing_ops": 55479808, "net_income_to_common": 52748177, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72508528, "short_term_investments": 162891396, "net_receivables": 4501098, "inventory": -87544903, "other_current_assets": null, "total_current_assets": 390709928, "net_ppe": null, "goodwill": 151336976, "intangible_assets": 45352052, "goodwill_and_intangibles": 196689028, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 416343865, "total_assets": 807053793, "short_term_debt": 6071260, "accounts_payable": 25270869, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54025683, "long_term_debt": 28509573, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112432388, "total_liabilities": 166458071, "total_debt": 34580833, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12440097, "total_equity": 496325219, "shares_outstanding": 29047000, "operating_cash_flow": 7768237, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21005626, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45670808, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64644655, "free_cash_flow": 28773863, "net_change_in_cash": 26742084 }, "raw_data": { "income": { "ebit": "74129838", "ebitda": "88820753", "netIncome": "52748177", "grossProfit": "38380720", "depreciation": "None", "totalRevenue": "56971811", "costOfRevenue": "18591091", "interestIncome": "676618", "incomeBeforeTax": "73173788", "interestExpense": "956050", "operatingIncome": "-23766869", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17693980", "reportedCurrency": "USD", "netInterestIncome": "-279432", "nonInterestIncome": "None", "operatingExpenses": "62147589", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4733010", "costofGoodsAndServicesSold": "18591091", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14690915", "sellingGeneralAndAdministrative": "51705684", "netIncomeFromContinuingOperations": "55479808" }, "balance": { "goodwill": "151336976", "inventory": "-87544903", "commonStock": "29699", "currentDebt": "None", "investments": "None", "totalAssets": "807053793", "longTermDebt": "28509573", "shortTermDebt": "6071260", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "45352052", "reportedCurrency": "USD", "retainedEarnings": "12440097", "totalLiabilities": "166458071", "otherCurrentAssets": "238353809", "totalCurrentAssets": "390709928", "currentLongTermDebt": "1490427", "longTermInvestments": "61660905", "shortTermInvestments": "162891396", "currentNetReceivables": "4501098", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "416343865", "currentAccountsPayable": "25270869", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "76455026", "shortLongTermDebtTotal": "90613380", "totalShareholderEquity": "496325219", "capitalLeaseObligations": "60613380", "otherCurrentLiabilities": "15563589", "totalCurrentLiabilities": "54025683", "otherNonCurrentLiabilities": "60594927", "totalNonCurrentLiabilities": "112432388", "cashAndShortTermInvestments": "72508528", "commonStockSharesOutstanding": "29047000", "intangibleAssetsExcludingGoodwill": "45352052", "cashAndCashEquivalentsAtCarryingValue": "72508528", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55479808", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17362284", "operatingCashflow": "7768237", "capitalExpenditures": "21005626", "changeInReceivables": "191448", "changeInExchangeRate": "None", "cashflowFromFinancing": "64644655", "cashflowFromInvestment": "-45670808", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26742084", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "58522508", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14690915", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 45743463, "cost_of_revenue": 18508658, "gross_profit": 27234805, "ebit": -1586424, "ebitda": 10218858, "pretax_income": -2428252, "tax_provision": 6070000, "net_income": -49089, "net_income_to_common": -49089, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44946241, "total_current_assets": 329049317, "total_assets": 640707426, "short_term_debt": 5637168, "long_term_debt": 21775146, "total_debt": 27412314, "total_liabilities": 114114020, "total_equity": 381566257, "shares_outstanding": 25676000, "goodwill_and_intangibles": 168820355 }, "cash_flow": { "operating_cash_flow": 5174446, "capital_expenditure": 8573296, "free_cash_flow": 13747742, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229230, "ticker_id": 533, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1586424", "ebitda": "10218858", "netIncome": "-49089", "grossProfit": "27234805", "depreciation": "None", "totalRevenue": "45743463", "costOfRevenue": "18508658", "interestIncome": "1661680", "incomeBeforeTax": "-2428252", "interestExpense": "841828", "operatingIncome": "-4994907", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6070000", "reportedCurrency": "USD", "netInterestIncome": "819852", "nonInterestIncome": "None", "operatingExpenses": "32229712", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18508658", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11805282", "sellingGeneralAndAdministrative": "24197750", "netIncomeFromContinuingOperations": "496464" }, "balance": { "goodwill": "124446446", "inventory": "-37767944", "commonStock": "27232", "currentDebt": "None", "investments": "None", "totalAssets": "640707426", "longTermDebt": "21775146", "shortTermDebt": "5637168", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "44373909", "reportedCurrency": "USD", "retainedEarnings": "-42665616", "totalLiabilities": "114114020", "otherCurrentAssets": "12203417", "totalCurrentAssets": "329049317", "currentLongTermDebt": "1282504", "longTermInvestments": "44764215", "shortTermInvestments": "247571328", "currentNetReceivables": "24328331", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311658109", "currentAccountsPayable": "6825081", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "101717456", "shortLongTermDebtTotal": "74994247", "totalShareholderEquity": "381566257", "capitalLeaseObligations": "51936597", "otherCurrentLiabilities": "15537606", "totalCurrentLiabilities": "33870249", "otherNonCurrentLiabilities": "116104", "totalNonCurrentLiabilities": "80243771", "cashAndShortTermInvestments": "44946241", "commonStockSharesOutstanding": "25676000", "intangibleAssetsExcludingGoodwill": "44373909", "cashAndCashEquivalentsAtCarryingValue": "44946241", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2428252", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-276806", "operatingCashflow": "5174446", "capitalExpenditures": "8573296", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "202805802", "cashflowFromInvestment": "-169399964", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "195538730", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11805282", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45743463, "cost_of_revenue": 18508658, "gross_profit": 27234805, "research_and_development": null, "selling_general_admin": 24197750, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1586424, "depreciation_amortisation": 11805282, "ebitda": 10218858, "interest_expense": 841828, "interest_income": null, "other_non_operating": null, "pretax_income": -2428252, "tax_provision": 6070000, "effective_tax_rate": null, "net_income": -49089, "net_income_continuing_ops": 496464, "net_income_to_common": -49089, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44946241, "short_term_investments": 247571328, "net_receivables": 24328331, "inventory": -37767944, "other_current_assets": null, "total_current_assets": 329049317, "net_ppe": null, "goodwill": 124446446, "intangible_assets": 44373909, "goodwill_and_intangibles": 168820355, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 311658109, "total_assets": 640707426, "short_term_debt": 5637168, "accounts_payable": 6825081, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33870249, "long_term_debt": 21775146, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 80243771, "total_liabilities": 114114020, "total_debt": 27412314, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42665616, "total_equity": 381566257, "shares_outstanding": 25676000, "operating_cash_flow": 5174446, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8573296, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169399964, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 202805802, "free_cash_flow": 13747742, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1586424", "ebitda": "10218858", "netIncome": "-49089", "grossProfit": "27234805", "depreciation": "None", "totalRevenue": "45743463", "costOfRevenue": "18508658", "interestIncome": "1661680", "incomeBeforeTax": "-2428252", "interestExpense": "841828", "operatingIncome": "-4994907", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6070000", "reportedCurrency": "USD", "netInterestIncome": "819852", "nonInterestIncome": "None", "operatingExpenses": "32229712", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18508658", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11805282", "sellingGeneralAndAdministrative": "24197750", "netIncomeFromContinuingOperations": "496464" }, "balance": { "goodwill": "124446446", "inventory": "-37767944", "commonStock": "27232", "currentDebt": "None", "investments": "None", "totalAssets": "640707426", "longTermDebt": "21775146", "shortTermDebt": "5637168", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "44373909", "reportedCurrency": "USD", "retainedEarnings": "-42665616", "totalLiabilities": "114114020", "otherCurrentAssets": "12203417", "totalCurrentAssets": "329049317", "currentLongTermDebt": "1282504", "longTermInvestments": "44764215", "shortTermInvestments": "247571328", "currentNetReceivables": "24328331", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311658109", "currentAccountsPayable": "6825081", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "101717456", "shortLongTermDebtTotal": "74994247", "totalShareholderEquity": "381566257", "capitalLeaseObligations": "51936597", "otherCurrentLiabilities": "15537606", "totalCurrentLiabilities": "33870249", "otherNonCurrentLiabilities": "116104", "totalNonCurrentLiabilities": "80243771", "cashAndShortTermInvestments": "44946241", "commonStockSharesOutstanding": "25676000", "intangibleAssetsExcludingGoodwill": "44373909", "cashAndCashEquivalentsAtCarryingValue": "44946241", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2428252", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-276806", "operatingCashflow": "5174446", "capitalExpenditures": "8573296", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "202805802", "cashflowFromInvestment": "-169399964", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "195538730", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11805282", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 41389138, "cost_of_revenue": 17611367, "gross_profit": 23777771, "ebit": -1178516, "ebitda": 16151812, "pretax_income": -1481265, "tax_provision": 787773, "net_income": -1486923, "net_income_to_common": -1486923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16372032, "total_current_assets": 162164497, "total_assets": 436908210, "short_term_debt": 4305897, "long_term_debt": 17555830, "total_debt": 21861727, "total_liabilities": 89937167, "total_equity": 345240985, "shares_outstanding": 22778000, "goodwill_and_intangibles": 138544081 }, "cash_flow": { "operating_cash_flow": 9613549, "capital_expenditure": 2812228, "free_cash_flow": 12425777, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229235, "ticker_id": 533, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1178516", "ebitda": "16151812", "netIncome": "-1486923", "grossProfit": "23777771", "depreciation": "None", "totalRevenue": "41389138", "costOfRevenue": "17611367", "interestIncome": "3198527", "incomeBeforeTax": "-1481265", "interestExpense": "302749", "operatingIncome": "-12412096", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "787773", "reportedCurrency": "USD", "netInterestIncome": "2895778", "nonInterestIncome": "None", "operatingExpenses": "36189867", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17611367", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17330328", "sellingGeneralAndAdministrative": "21956963", "netIncomeFromContinuingOperations": "-1481265" }, "balance": { "goodwill": "106272501", "inventory": "343518", "commonStock": "23511", "currentDebt": "None", "investments": "None", "totalAssets": "436908210", "longTermDebt": "17555830", "shortTermDebt": "4305897", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "32271580", "reportedCurrency": "USD", "retainedEarnings": "-21811947", "totalLiabilities": "89937167", "otherCurrentAssets": "3280798", "totalCurrentAssets": "162164497", "currentLongTermDebt": "504170", "longTermInvestments": "43410045", "shortTermInvestments": "137864297", "currentNetReceivables": "4647370", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274743712", "currentAccountsPayable": "5675096", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90075004", "shortLongTermDebtTotal": "70061379", "totalShareholderEquity": "345240985", "capitalLeaseObligations": "52001379", "otherCurrentLiabilities": "2274327", "totalCurrentLiabilities": "21681230", "otherNonCurrentLiabilities": "398750", "totalNonCurrentLiabilities": "68255937", "cashAndShortTermInvestments": "16372032", "commonStockSharesOutstanding": "22778000", "intangibleAssetsExcludingGoodwill": "32271580", "cashAndCashEquivalentsAtCarryingValue": "16372032", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1481265", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1988287", "operatingCashflow": "9613549", "capitalExpenditures": "2812228", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49241242", "cashflowFromInvestment": "-60626598", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "32204730", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17330328", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41389138, "cost_of_revenue": 17611367, "gross_profit": 23777771, "research_and_development": null, "selling_general_admin": 21956963, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1178516, "depreciation_amortisation": 17330328, "ebitda": 16151812, "interest_expense": 302749, "interest_income": null, "other_non_operating": null, "pretax_income": -1481265, "tax_provision": 787773, "effective_tax_rate": null, "net_income": -1486923, "net_income_continuing_ops": -1481265, "net_income_to_common": -1486923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16372032, "short_term_investments": 137864297, "net_receivables": 4647370, "inventory": 343518, "other_current_assets": null, "total_current_assets": 162164497, "net_ppe": null, "goodwill": 106272501, "intangible_assets": 32271580, "goodwill_and_intangibles": 138544081, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 274743712, "total_assets": 436908210, "short_term_debt": 4305897, "accounts_payable": 5675096, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21681230, "long_term_debt": 17555830, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 68255937, "total_liabilities": 89937167, "total_debt": 21861727, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21811947, "total_equity": 345240985, "shares_outstanding": 22778000, "operating_cash_flow": 9613549, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2812228, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60626598, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49241242, "free_cash_flow": 12425777, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1178516", "ebitda": "16151812", "netIncome": "-1486923", "grossProfit": "23777771", "depreciation": "None", "totalRevenue": "41389138", "costOfRevenue": "17611367", "interestIncome": "3198527", "incomeBeforeTax": "-1481265", "interestExpense": "302749", "operatingIncome": "-12412096", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "787773", "reportedCurrency": "USD", "netInterestIncome": "2895778", "nonInterestIncome": "None", "operatingExpenses": "36189867", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17611367", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17330328", "sellingGeneralAndAdministrative": "21956963", "netIncomeFromContinuingOperations": "-1481265" }, "balance": { "goodwill": "106272501", "inventory": "343518", "commonStock": "23511", "currentDebt": "None", "investments": "None", "totalAssets": "436908210", "longTermDebt": "17555830", "shortTermDebt": "4305897", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "32271580", "reportedCurrency": "USD", "retainedEarnings": "-21811947", "totalLiabilities": "89937167", "otherCurrentAssets": "3280798", "totalCurrentAssets": "162164497", "currentLongTermDebt": "504170", "longTermInvestments": "43410045", "shortTermInvestments": "137864297", "currentNetReceivables": "4647370", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274743712", "currentAccountsPayable": "5675096", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90075004", "shortLongTermDebtTotal": "70061379", "totalShareholderEquity": "345240985", "capitalLeaseObligations": "52001379", "otherCurrentLiabilities": "2274327", "totalCurrentLiabilities": "21681230", "otherNonCurrentLiabilities": "398750", "totalNonCurrentLiabilities": "68255937", "cashAndShortTermInvestments": "16372032", "commonStockSharesOutstanding": "22778000", "intangibleAssetsExcludingGoodwill": "32271580", "cashAndCashEquivalentsAtCarryingValue": "16372032", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1481265", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1988287", "operatingCashflow": "9613549", "capitalExpenditures": "2812228", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49241242", "cashflowFromInvestment": "-60626598", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "32204730", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17330328", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 20021000, "cost_of_revenue": 7589000, "gross_profit": 12433000, "ebit": -9159000, "ebitda": -1030000, "pretax_income": -9159000, "tax_provision": -415000, "net_income": -9114000, "net_income_to_common": -9114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17105072, "total_current_assets": 118561939, "total_assets": 332194521, "short_term_debt": 2000610, "long_term_debt": null, "total_debt": 2000610, "total_liabilities": 15633559, "total_equity": 315215384, "shares_outstanding": 19933000, "goodwill_and_intangibles": 135718329 }, "cash_flow": { "operating_cash_flow": 38325, "capital_expenditure": 3120951, "free_cash_flow": 3159276, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229240, "ticker_id": 533, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9159000", "ebitda": "-1030000", "netIncome": "-9114000", "grossProfit": "12433000", "depreciation": "None", "totalRevenue": "20021000", "costOfRevenue": "7589000", "interestIncome": "1953226", "incomeBeforeTax": "-9159000", "interestExpense": "1804", "operatingIncome": "-12258000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-415000", "reportedCurrency": "USD", "netInterestIncome": "1951422", "nonInterestIncome": "None", "operatingExpenses": "24413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8129000", "sellingGeneralAndAdministrative": "16285000", "netIncomeFromContinuingOperations": "-9158831" }, "balance": { "goodwill": "98685795", "inventory": "1", "commonStock": "22085", "currentDebt": "None", "investments": "None", "totalAssets": "332194521", "longTermDebt": "None", "shortTermDebt": "2000610", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "37032534", "reportedCurrency": "USD", "retainedEarnings": "-20325024", "totalLiabilities": "15633559", "otherCurrentAssets": "3862421", "totalCurrentAssets": "118561939", "currentLongTermDebt": "None", "longTermInvestments": "32950399", "shortTermInvestments": "93096450", "currentNetReceivables": "4497996", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213632582", "currentAccountsPayable": "3550856", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41702155", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "315215384", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2974284", "totalCurrentLiabilities": "12436140", "otherNonCurrentLiabilities": "1316000", "totalNonCurrentLiabilities": "3197419", "cashAndShortTermInvestments": "17105072", "commonStockSharesOutstanding": "19933000", "intangibleAssetsExcludingGoodwill": "37032534", "cashAndCashEquivalentsAtCarryingValue": "17105072", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9158831", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-946939", "operatingCashflow": "38325", "capitalExpenditures": "3120951", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175631127", "cashflowFromInvestment": "-164756183", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "177245680", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8128704", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20021000, "cost_of_revenue": 7589000, "gross_profit": 12433000, "research_and_development": null, "selling_general_admin": 16285000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9159000, "depreciation_amortisation": 8129000, "ebitda": -1030000, "interest_expense": 1804, "interest_income": null, "other_non_operating": null, "pretax_income": -9159000, "tax_provision": -415000, "effective_tax_rate": null, "net_income": -9114000, "net_income_continuing_ops": -9158831, "net_income_to_common": -9114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17105072, "short_term_investments": 93096450, "net_receivables": 4497996, "inventory": 1, "other_current_assets": null, "total_current_assets": 118561939, "net_ppe": null, "goodwill": 98685795, "intangible_assets": 37032534, "goodwill_and_intangibles": 135718329, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 213632582, "total_assets": 332194521, "short_term_debt": 2000610, "accounts_payable": 3550856, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12436140, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3197419, "total_liabilities": 15633559, "total_debt": 2000610, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20325024, "total_equity": 315215384, "shares_outstanding": 19933000, "operating_cash_flow": 38325, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3120951, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164756183, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 175631127, "free_cash_flow": 3159276, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9159000", "ebitda": "-1030000", "netIncome": "-9114000", "grossProfit": "12433000", "depreciation": "None", "totalRevenue": "20021000", "costOfRevenue": "7589000", "interestIncome": "1953226", "incomeBeforeTax": "-9159000", "interestExpense": "1804", "operatingIncome": "-12258000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-415000", "reportedCurrency": "USD", "netInterestIncome": "1951422", "nonInterestIncome": "None", "operatingExpenses": "24413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8129000", "sellingGeneralAndAdministrative": "16285000", "netIncomeFromContinuingOperations": "-9158831" }, "balance": { "goodwill": "98685795", "inventory": "1", "commonStock": "22085", "currentDebt": "None", "investments": "None", "totalAssets": "332194521", "longTermDebt": "None", "shortTermDebt": "2000610", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "37032534", "reportedCurrency": "USD", "retainedEarnings": "-20325024", "totalLiabilities": "15633559", "otherCurrentAssets": "3862421", "totalCurrentAssets": "118561939", "currentLongTermDebt": "None", "longTermInvestments": "32950399", "shortTermInvestments": "93096450", "currentNetReceivables": "4497996", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213632582", "currentAccountsPayable": "3550856", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41702155", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "315215384", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2974284", "totalCurrentLiabilities": "12436140", "otherNonCurrentLiabilities": "1316000", "totalNonCurrentLiabilities": "3197419", "cashAndShortTermInvestments": "17105072", "commonStockSharesOutstanding": "19933000", "intangibleAssetsExcludingGoodwill": "37032534", "cashAndCashEquivalentsAtCarryingValue": "17105072", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9158831", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-946939", "operatingCashflow": "38325", "capitalExpenditures": "3120951", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175631127", "cashflowFromInvestment": "-164756183", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "177245680", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8128704", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 28249000, "cost_of_revenue": 3490000, "gross_profit": 24759000, "ebit": -2212000, "ebitda": 5620000, "pretax_income": -3225000, "tax_provision": -669000, "net_income": -2149000, "net_income_to_common": -2149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31014000, "total_current_assets": 110072000, "total_assets": 696159000, "short_term_debt": 7369000, "long_term_debt": 45779000, "total_debt": 53148000, "total_liabilities": 172991000, "total_equity": 509221000, "shares_outstanding": 30804628, "goodwill_and_intangibles": 231952000 }, "cash_flow": { "operating_cash_flow": 3862000, "capital_expenditure": 6484000, "free_cash_flow": 10346000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229203, "ticker_id": 533, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2212000", "ebitda": "5620000", "netIncome": "-2149000", "grossProfit": "24759000", "depreciation": "None", "totalRevenue": "28249000", "costOfRevenue": "3490000", "interestIncome": "271000", "incomeBeforeTax": "-3225000", "interestExpense": "609000", "operatingIncome": "-2212000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-669000", "reportedCurrency": "USD", "netInterestIncome": "-338000", "nonInterestIncome": "None", "operatingExpenses": "26947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7832000", "sellingGeneralAndAdministrative": "4980000", "netIncomeFromContinuingOperations": "-2556000" }, "balance": { "goodwill": "182380000", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "696159000", "longTermDebt": "45779000", "shortTermDebt": "7369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "49572000", "reportedCurrency": "USD", "retainedEarnings": "-19325000", "totalLiabilities": "172991000", "otherCurrentAssets": "19382000", "totalCurrentAssets": "110072000", "currentLongTermDebt": "2396000", "longTermInvestments": "119615000", "shortTermInvestments": "48063000", "currentNetReceivables": "11613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "586087000", "currentAccountsPayable": "12261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105649000", "totalShareholderEquity": "509221000", "capitalLeaseObligations": "57474000", "otherCurrentLiabilities": "23044000", "totalCurrentLiabilities": "59282000", "otherNonCurrentLiabilities": "74000", "totalNonCurrentLiabilities": "113709000", "cashAndShortTermInvestments": "31014000", "commonStockSharesOutstanding": "30804628", "intangibleAssetsExcludingGoodwill": "49572000", "cashAndCashEquivalentsAtCarryingValue": "31014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3862000", "capitalExpenditures": "6484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "5335000", "stockBasedCompensation": "50000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28249000, "cost_of_revenue": 3490000, "gross_profit": 24759000, "research_and_development": null, "selling_general_admin": 4980000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2212000, "depreciation_amortisation": 7832000, "ebitda": 5620000, "interest_expense": 609000, "interest_income": null, "other_non_operating": null, "pretax_income": -3225000, "tax_provision": -669000, "effective_tax_rate": null, "net_income": -2149000, "net_income_continuing_ops": -2556000, "net_income_to_common": -2149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31014000, "short_term_investments": 48063000, "net_receivables": 11613000, "inventory": null, "other_current_assets": null, "total_current_assets": 110072000, "net_ppe": null, "goodwill": 182380000, "intangible_assets": 49572000, "goodwill_and_intangibles": 231952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 586087000, "total_assets": 696159000, "short_term_debt": 7369000, "accounts_payable": 12261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59282000, "long_term_debt": 45779000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 113709000, "total_liabilities": 172991000, "total_debt": 53148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19325000, "total_equity": 509221000, "shares_outstanding": 30804628, "operating_cash_flow": 3862000, "stock_based_compensation": 50000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5335000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11000000, "free_cash_flow": 10346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2212000", "ebitda": "5620000", "netIncome": "-2149000", "grossProfit": "24759000", "depreciation": "None", "totalRevenue": "28249000", "costOfRevenue": "3490000", "interestIncome": "271000", "incomeBeforeTax": "-3225000", "interestExpense": "609000", "operatingIncome": "-2212000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-669000", "reportedCurrency": "USD", "netInterestIncome": "-338000", "nonInterestIncome": "None", "operatingExpenses": "26947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7832000", "sellingGeneralAndAdministrative": "4980000", "netIncomeFromContinuingOperations": "-2556000" }, "balance": { "goodwill": "182380000", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "696159000", "longTermDebt": "45779000", "shortTermDebt": "7369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "49572000", "reportedCurrency": "USD", "retainedEarnings": "-19325000", "totalLiabilities": "172991000", "otherCurrentAssets": "19382000", "totalCurrentAssets": "110072000", "currentLongTermDebt": "2396000", "longTermInvestments": "119615000", "shortTermInvestments": "48063000", "currentNetReceivables": "11613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "586087000", "currentAccountsPayable": "12261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105649000", "totalShareholderEquity": "509221000", "capitalLeaseObligations": "57474000", "otherCurrentLiabilities": "23044000", "totalCurrentLiabilities": "59282000", "otherNonCurrentLiabilities": "74000", "totalNonCurrentLiabilities": "113709000", "cashAndShortTermInvestments": "31014000", "commonStockSharesOutstanding": "30804628", "intangibleAssetsExcludingGoodwill": "49572000", "cashAndCashEquivalentsAtCarryingValue": "31014000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3862000", "capitalExpenditures": "6484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "5335000", "stockBasedCompensation": "50000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 29707829, "cost_of_revenue": 10702333, "gross_profit": 19005496, "ebit": -4726086, "ebitda": 3184130, "pretax_income": -5291212, "tax_provision": 1660824, "net_income": -6850267, "net_income_to_common": -6850267, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28624064, "total_current_assets": 118935064, "total_assets": 713072289, "short_term_debt": 7656210, "long_term_debt": 46384986, "total_debt": 54041196, "total_liabilities": 177000323, "total_equity": 516135787, "shares_outstanding": 31413667, "goodwill_and_intangibles": 233738795 }, "cash_flow": { "operating_cash_flow": 5807297, "capital_expenditure": 8315013, "free_cash_flow": 14122310, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229204, "ticker_id": 533, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4726086", "ebitda": "3184130", "netIncome": "-6850267", "grossProfit": "19005496", "depreciation": "None", "totalRevenue": "29707829", "costOfRevenue": "10702333", "interestIncome": "311060", "incomeBeforeTax": "-5291212", "interestExpense": "565126", "operatingIncome": "-1321038", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1660824", "reportedCurrency": "USD", "netInterestIncome": "-254066", "nonInterestIncome": "None", "operatingExpenses": "20326534", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10702333", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7910216", "sellingGeneralAndAdministrative": "13823721", "netIncomeFromContinuingOperations": "-6952036" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31600", "currentDebt": "None", "investments": "None", "totalAssets": "713072289", "longTermDebt": "46384986", "shortTermDebt": "7656210", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "51358659", "reportedCurrency": "USD", "retainedEarnings": "-17176482", "totalLiabilities": "177000323", "otherCurrentAssets": "24564868", "totalCurrentAssets": "118935064", "currentLongTermDebt": "2386624", "longTermInvestments": "126251298", "shortTermInvestments": "49723974", "currentNetReceivables": "16022158", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594137225", "currentAccountsPayable": "13952323", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "231030470", "shortLongTermDebtTotal": "108424839", "totalShareholderEquity": "516135787", "capitalLeaseObligations": "59653229", "otherCurrentLiabilities": "35386619", "totalCurrentLiabilities": "60173164", "otherNonCurrentLiabilities": "88264", "totalNonCurrentLiabilities": "116827159", "cashAndShortTermInvestments": "28624064", "commonStockSharesOutstanding": "31413667", "intangibleAssetsExcludingGoodwill": "51358659", "cashAndCashEquivalentsAtCarryingValue": "28624064", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5193656", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5807297", "capitalExpenditures": "8315013", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4052964", "cashflowFromInvestment": "-11268707", "stockBasedCompensation": "360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5665567", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1101956", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29707829, "cost_of_revenue": 10702333, "gross_profit": 19005496, "research_and_development": null, "selling_general_admin": 13823721, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4726086, "depreciation_amortisation": 7910216, "ebitda": 3184130, "interest_expense": 565126, "interest_income": null, "other_non_operating": null, "pretax_income": -5291212, "tax_provision": 1660824, "effective_tax_rate": null, "net_income": -6850267, "net_income_continuing_ops": -6952036, "net_income_to_common": -6850267, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28624064, "short_term_investments": 49723974, "net_receivables": 16022158, "inventory": null, "other_current_assets": null, "total_current_assets": 118935064, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 51358659, "goodwill_and_intangibles": 233738795, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 594137225, "total_assets": 713072289, "short_term_debt": 7656210, "accounts_payable": 13952323, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60173164, "long_term_debt": 46384986, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 116827159, "total_liabilities": 177000323, "total_debt": 54041196, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17176482, "total_equity": 516135787, "shares_outstanding": 31413667, "operating_cash_flow": 5807297, "stock_based_compensation": 360000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8315013, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11268707, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4052964, "free_cash_flow": 14122310, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4726086", "ebitda": "3184130", "netIncome": "-6850267", "grossProfit": "19005496", "depreciation": "None", "totalRevenue": "29707829", "costOfRevenue": "10702333", "interestIncome": "311060", "incomeBeforeTax": "-5291212", "interestExpense": "565126", "operatingIncome": "-1321038", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1660824", "reportedCurrency": "USD", "netInterestIncome": "-254066", "nonInterestIncome": "None", "operatingExpenses": "20326534", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10702333", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7910216", "sellingGeneralAndAdministrative": "13823721", "netIncomeFromContinuingOperations": "-6952036" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31600", "currentDebt": "None", "investments": "None", "totalAssets": "713072289", "longTermDebt": "46384986", "shortTermDebt": "7656210", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "51358659", "reportedCurrency": "USD", "retainedEarnings": "-17176482", "totalLiabilities": "177000323", "otherCurrentAssets": "24564868", "totalCurrentAssets": "118935064", "currentLongTermDebt": "2386624", "longTermInvestments": "126251298", "shortTermInvestments": "49723974", "currentNetReceivables": "16022158", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594137225", "currentAccountsPayable": "13952323", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "231030470", "shortLongTermDebtTotal": "108424839", "totalShareholderEquity": "516135787", "capitalLeaseObligations": "59653229", "otherCurrentLiabilities": "35386619", "totalCurrentLiabilities": "60173164", "otherNonCurrentLiabilities": "88264", "totalNonCurrentLiabilities": "116827159", "cashAndShortTermInvestments": "28624064", "commonStockSharesOutstanding": "31413667", "intangibleAssetsExcludingGoodwill": "51358659", "cashAndCashEquivalentsAtCarryingValue": "28624064", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5193656", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5807297", "capitalExpenditures": "8315013", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4052964", "cashflowFromInvestment": "-11268707", "stockBasedCompensation": "360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5665567", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1101956", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 28734355, "cost_of_revenue": 3781570, "gross_profit": 24952785, "ebit": -4515755, "ebitda": -1348394, "pretax_income": -5165874, "tax_provision": -2577969, "net_income": -2587905, "net_income_to_common": -2587905, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42609852, "total_current_assets": 126125755, "total_assets": 721354111, "short_term_debt": 7191960, "long_term_debt": 43394003, "total_debt": 50585963, "total_liabilities": 173429102, "total_equity": 528378789, "shares_outstanding": 31453434, "goodwill_and_intangibles": 235492807 }, "cash_flow": { "operating_cash_flow": 4935358, "capital_expenditure": 5424768, "free_cash_flow": 10360126, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229206, "ticker_id": 533, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4515755", "ebitda": "-1348394", "netIncome": "-2587905", "grossProfit": "24952785", "depreciation": "None", "totalRevenue": "28734355", "costOfRevenue": "3781570", "interestIncome": "347025", "incomeBeforeTax": "-5165874", "interestExpense": "650119", "operatingIncome": "-1052152", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2577969", "reportedCurrency": "USD", "netInterestIncome": "-303094", "nonInterestIncome": "None", "operatingExpenses": "26004937", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3781570", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3167361", "sellingGeneralAndAdministrative": "5327130", "netIncomeFromContinuingOperations": "-4356433" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31571", "currentDebt": "None", "investments": "None", "totalAssets": "721354111", "longTermDebt": "43394003", "shortTermDebt": "7191960", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "53112671", "reportedCurrency": "USD", "retainedEarnings": "-10326215", "totalLiabilities": "173429102", "otherCurrentAssets": "18913396", "totalCurrentAssets": "126125755", "currentLongTermDebt": "1927719", "longTermInvestments": "129171352", "shortTermInvestments": "49695396", "currentNetReceivables": "14907111", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "595228356", "currentAccountsPayable": "21526176", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227345320", "shortLongTermDebtTotal": "105152730", "totalShareholderEquity": "528378789", "capitalLeaseObligations": "59831008", "otherCurrentLiabilities": "14979842", "totalCurrentLiabilities": "61000384", "otherNonCurrentLiabilities": "105560", "totalNonCurrentLiabilities": "112428718", "cashAndShortTermInvestments": "42609852", "commonStockSharesOutstanding": "31453434", "intangibleAssetsExcludingGoodwill": "53112671", "cashAndCashEquivalentsAtCarryingValue": "42609852", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2587905", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4935358", "capitalExpenditures": "5424768", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4708819", "cashflowFromInvestment": "9162326", "stockBasedCompensation": "-701751", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "438090", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7806355", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28734355, "cost_of_revenue": 3781570, "gross_profit": 24952785, "research_and_development": null, "selling_general_admin": 5327130, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4515755, "depreciation_amortisation": 3167361, "ebitda": -1348394, "interest_expense": 650119, "interest_income": null, "other_non_operating": null, "pretax_income": -5165874, "tax_provision": -2577969, "effective_tax_rate": null, "net_income": -2587905, "net_income_continuing_ops": -4356433, "net_income_to_common": -2587905, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42609852, "short_term_investments": 49695396, "net_receivables": 14907111, "inventory": null, "other_current_assets": null, "total_current_assets": 126125755, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 53112671, "goodwill_and_intangibles": 235492807, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 595228356, "total_assets": 721354111, "short_term_debt": 7191960, "accounts_payable": 21526176, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61000384, "long_term_debt": 43394003, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112428718, "total_liabilities": 173429102, "total_debt": 50585963, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10326215, "total_equity": 528378789, "shares_outstanding": 31453434, "operating_cash_flow": 4935358, "stock_based_compensation": -701751, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5424768, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9162326, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4708819, "free_cash_flow": 10360126, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4515755", "ebitda": "-1348394", "netIncome": "-2587905", "grossProfit": "24952785", "depreciation": "None", "totalRevenue": "28734355", "costOfRevenue": "3781570", "interestIncome": "347025", "incomeBeforeTax": "-5165874", "interestExpense": "650119", "operatingIncome": "-1052152", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2577969", "reportedCurrency": "USD", "netInterestIncome": "-303094", "nonInterestIncome": "None", "operatingExpenses": "26004937", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3781570", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3167361", "sellingGeneralAndAdministrative": "5327130", "netIncomeFromContinuingOperations": "-4356433" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31571", "currentDebt": "None", "investments": "None", "totalAssets": "721354111", "longTermDebt": "43394003", "shortTermDebt": "7191960", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "53112671", "reportedCurrency": "USD", "retainedEarnings": "-10326215", "totalLiabilities": "173429102", "otherCurrentAssets": "18913396", "totalCurrentAssets": "126125755", "currentLongTermDebt": "1927719", "longTermInvestments": "129171352", "shortTermInvestments": "49695396", "currentNetReceivables": "14907111", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "595228356", "currentAccountsPayable": "21526176", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227345320", "shortLongTermDebtTotal": "105152730", "totalShareholderEquity": "528378789", "capitalLeaseObligations": "59831008", "otherCurrentLiabilities": "14979842", "totalCurrentLiabilities": "61000384", "otherNonCurrentLiabilities": "105560", "totalNonCurrentLiabilities": "112428718", "cashAndShortTermInvestments": "42609852", "commonStockSharesOutstanding": "31453434", "intangibleAssetsExcludingGoodwill": "53112671", "cashAndCashEquivalentsAtCarryingValue": "42609852", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2587905", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4935358", "capitalExpenditures": "5424768", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4708819", "cashflowFromInvestment": "9162326", "stockBasedCompensation": "-701751", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "438090", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7806355", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 28203670, "cost_of_revenue": 9567346, "gross_profit": 18636324, "ebit": -4739932, "ebitda": 2832937, "pretax_income": -5313010, "tax_provision": -743706, "net_income": -2320083, "net_income_to_common": -2320083, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32010796, "total_current_assets": 124334728, "total_assets": 730629347, "short_term_debt": 12558872, "long_term_debt": 43848012, "total_debt": 56406884, "total_liabilities": 175352678, "total_equity": 530966694, "shares_outstanding": 31453434, "goodwill_and_intangibles": 237162287 }, "cash_flow": { "operating_cash_flow": 4559167, "capital_expenditure": 7299777, "free_cash_flow": 11858944, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229207, "ticker_id": 533, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4739932", "ebitda": "2832937", "netIncome": "-2320083", "grossProfit": "18636324", "depreciation": "None", "totalRevenue": "28203670", "costOfRevenue": "9567346", "interestIncome": "242089", "incomeBeforeTax": "-5313010", "interestExpense": "573078", "operatingIncome": "-820490", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-743706", "reportedCurrency": "USD", "netInterestIncome": "-330989", "nonInterestIncome": "None", "operatingExpenses": "19456814", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9567346", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7572869", "sellingGeneralAndAdministrative": "13368603", "netIncomeFromContinuingOperations": "-4569304" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31571", "currentDebt": "None", "investments": "None", "totalAssets": "730629347", "longTermDebt": "43848012", "shortTermDebt": "12558872", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "54782151", "reportedCurrency": "USD", "retainedEarnings": "-7738310", "totalLiabilities": "175352678", "otherCurrentAssets": "20753202", "totalCurrentAssets": "124334728", "currentLongTermDebt": "1918808", "longTermInvestments": "138757918", "shortTermInvestments": "58165174", "currentNetReceivables": "13405556", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "606294619", "currentAccountsPayable": "20609094", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227658890", "shortLongTermDebtTotal": "111887436", "totalShareholderEquity": "530966694", "capitalLeaseObligations": "60800584", "otherCurrentLiabilities": "24429467", "totalCurrentLiabilities": "60782904", "otherNonCurrentLiabilities": "124213", "totalNonCurrentLiabilities": "114569774", "cashAndShortTermInvestments": "32010796", "commonStockSharesOutstanding": "31453434", "intangibleAssetsExcludingGoodwill": "54782151", "cashAndCashEquivalentsAtCarryingValue": "32010796", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2320083", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4559167", "capitalExpenditures": "7299777", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2996321", "cashflowFromInvestment": "-67795", "stockBasedCompensation": "701752", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "438090", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7572869", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28203670, "cost_of_revenue": 9567346, "gross_profit": 18636324, "research_and_development": null, "selling_general_admin": 13368603, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4739932, "depreciation_amortisation": 7572869, "ebitda": 2832937, "interest_expense": 573078, "interest_income": null, "other_non_operating": null, "pretax_income": -5313010, "tax_provision": -743706, "effective_tax_rate": null, "net_income": -2320083, "net_income_continuing_ops": -4569304, "net_income_to_common": -2320083, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32010796, "short_term_investments": 58165174, "net_receivables": 13405556, "inventory": null, "other_current_assets": null, "total_current_assets": 124334728, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 54782151, "goodwill_and_intangibles": 237162287, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 606294619, "total_assets": 730629347, "short_term_debt": 12558872, "accounts_payable": 20609094, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60782904, "long_term_debt": 43848012, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 114569774, "total_liabilities": 175352678, "total_debt": 56406884, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7738310, "total_equity": 530966694, "shares_outstanding": 31453434, "operating_cash_flow": 4559167, "stock_based_compensation": 701752, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7299777, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67795, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2996321, "free_cash_flow": 11858944, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4739932", "ebitda": "2832937", "netIncome": "-2320083", "grossProfit": "18636324", "depreciation": "None", "totalRevenue": "28203670", "costOfRevenue": "9567346", "interestIncome": "242089", "incomeBeforeTax": "-5313010", "interestExpense": "573078", "operatingIncome": "-820490", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-743706", "reportedCurrency": "USD", "netInterestIncome": "-330989", "nonInterestIncome": "None", "operatingExpenses": "19456814", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9567346", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7572869", "sellingGeneralAndAdministrative": "13368603", "netIncomeFromContinuingOperations": "-4569304" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31571", "currentDebt": "None", "investments": "None", "totalAssets": "730629347", "longTermDebt": "43848012", "shortTermDebt": "12558872", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "54782151", "reportedCurrency": "USD", "retainedEarnings": "-7738310", "totalLiabilities": "175352678", "otherCurrentAssets": "20753202", "totalCurrentAssets": "124334728", "currentLongTermDebt": "1918808", "longTermInvestments": "138757918", "shortTermInvestments": "58165174", "currentNetReceivables": "13405556", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "606294619", "currentAccountsPayable": "20609094", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227658890", "shortLongTermDebtTotal": "111887436", "totalShareholderEquity": "530966694", "capitalLeaseObligations": "60800584", "otherCurrentLiabilities": "24429467", "totalCurrentLiabilities": "60782904", "otherNonCurrentLiabilities": "124213", "totalNonCurrentLiabilities": "114569774", "cashAndShortTermInvestments": "32010796", "commonStockSharesOutstanding": "31453434", "intangibleAssetsExcludingGoodwill": "54782151", "cashAndCashEquivalentsAtCarryingValue": "32010796", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2320083", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4559167", "capitalExpenditures": "7299777", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2996321", "cashflowFromInvestment": "-67795", "stockBasedCompensation": "701752", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "438090", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7572869", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 27730494, "cost_of_revenue": 9080940, "gross_profit": 18649554, "ebit": -2072880, "ebitda": 5297099, "pretax_income": -2614600, "tax_provision": -186935, "net_income": -669285, "net_income_to_common": -669285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22262828, "total_current_assets": 126165502, "total_assets": 730840415, "short_term_debt": 6861164, "long_term_debt": 41145753, "total_debt": 48006917, "total_liabilities": 171078674, "total_equity": 533290063, "shares_outstanding": 31428000, "goodwill_and_intangibles": 238841061 }, "cash_flow": { "operating_cash_flow": 2555668, "capital_expenditure": 6858590, "free_cash_flow": 9414258, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229208, "ticker_id": 533, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2072880", "ebitda": "5297099", "netIncome": "-669285", "grossProfit": "18649554", "depreciation": "None", "totalRevenue": "27730494", "costOfRevenue": "9080940", "interestIncome": "302918", "incomeBeforeTax": "-2614600", "interestExpense": "541720", "operatingIncome": "-797403", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-186935", "reportedCurrency": "USD", "netInterestIncome": "-238802", "nonInterestIncome": "None", "operatingExpenses": "19446957", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9080940", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7369979", "sellingGeneralAndAdministrative": "13331250", "netIncomeFromContinuingOperations": "-2427665" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31571", "currentDebt": "None", "investments": "None", "totalAssets": "730840415", "longTermDebt": "41145753", "shortTermDebt": "6861164", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "56460925", "reportedCurrency": "USD", "retainedEarnings": "-5418227", "totalLiabilities": "171078674", "otherCurrentAssets": "46144367", "totalCurrentAssets": "126165502", "currentLongTermDebt": "1559987", "longTermInvestments": "138221338", "shortTermInvestments": "45108407", "currentNetReceivables": "12649900", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604674913", "currentAccountsPayable": "19095660", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "225111250", "shortLongTermDebtTotal": "103845748", "totalShareholderEquity": "533290063", "capitalLeaseObligations": "61140008", "otherCurrentLiabilities": "15011917", "totalCurrentLiabilities": "56893199", "otherNonCurrentLiabilities": "1397865", "totalNonCurrentLiabilities": "114185475", "cashAndShortTermInvestments": "22262828", "commonStockSharesOutstanding": "31428000", "intangibleAssetsExcludingGoodwill": "56460925", "cashAndCashEquivalentsAtCarryingValue": "22262828", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2427665", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2555668", "capitalExpenditures": "6858590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6825958", "cashflowFromInvestment": "-11226609", "stockBasedCompensation": "701752", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87170", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7369979", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27730494, "cost_of_revenue": 9080940, "gross_profit": 18649554, "research_and_development": null, "selling_general_admin": 13331250, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2072880, "depreciation_amortisation": 7369979, "ebitda": 5297099, "interest_expense": 541720, "interest_income": null, "other_non_operating": null, "pretax_income": -2614600, "tax_provision": -186935, "effective_tax_rate": null, "net_income": -669285, "net_income_continuing_ops": -2427665, "net_income_to_common": -669285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22262828, "short_term_investments": 45108407, "net_receivables": 12649900, "inventory": null, "other_current_assets": null, "total_current_assets": 126165502, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 56460925, "goodwill_and_intangibles": 238841061, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 604674913, "total_assets": 730840415, "short_term_debt": 6861164, "accounts_payable": 19095660, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56893199, "long_term_debt": 41145753, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 114185475, "total_liabilities": 171078674, "total_debt": 48006917, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5418227, "total_equity": 533290063, "shares_outstanding": 31428000, "operating_cash_flow": 2555668, "stock_based_compensation": 701752, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6858590, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11226609, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6825958, "free_cash_flow": 9414258, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2072880", "ebitda": "5297099", "netIncome": "-669285", "grossProfit": "18649554", "depreciation": "None", "totalRevenue": "27730494", "costOfRevenue": "9080940", "interestIncome": "302918", "incomeBeforeTax": "-2614600", "interestExpense": "541720", "operatingIncome": "-797403", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-186935", "reportedCurrency": "USD", "netInterestIncome": "-238802", "nonInterestIncome": "None", "operatingExpenses": "19446957", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9080940", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7369979", "sellingGeneralAndAdministrative": "13331250", "netIncomeFromContinuingOperations": "-2427665" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31571", "currentDebt": "None", "investments": "None", "totalAssets": "730840415", "longTermDebt": "41145753", "shortTermDebt": "6861164", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "56460925", "reportedCurrency": "USD", "retainedEarnings": "-5418227", "totalLiabilities": "171078674", "otherCurrentAssets": "46144367", "totalCurrentAssets": "126165502", "currentLongTermDebt": "1559987", "longTermInvestments": "138221338", "shortTermInvestments": "45108407", "currentNetReceivables": "12649900", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604674913", "currentAccountsPayable": "19095660", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "225111250", "shortLongTermDebtTotal": "103845748", "totalShareholderEquity": "533290063", "capitalLeaseObligations": "61140008", "otherCurrentLiabilities": "15011917", "totalCurrentLiabilities": "56893199", "otherNonCurrentLiabilities": "1397865", "totalNonCurrentLiabilities": "114185475", "cashAndShortTermInvestments": "22262828", "commonStockSharesOutstanding": "31428000", "intangibleAssetsExcludingGoodwill": "56460925", "cashAndCashEquivalentsAtCarryingValue": "22262828", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2427665", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2555668", "capitalExpenditures": "6858590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6825958", "cashflowFromInvestment": "-11226609", "stockBasedCompensation": "701752", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87170", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7369979", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 27933000, "cost_of_revenue": 8522000, "gross_profit": 19412000, "ebit": 11607000, "ebitda": 18847000, "pretax_income": 11126000, "tax_provision": 1218000, "net_income": 5346000, "net_income_to_common": 5346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28289712, "total_current_assets": 117447401, "total_assets": 728345729, "short_term_debt": 6535059, "long_term_debt": 38363356, "total_debt": 44898415, "total_liabilities": 165626276, "total_equity": 532819509, "shares_outstanding": 31360000, "goodwill_and_intangibles": 240712761 }, "cash_flow": { "operating_cash_flow": 9124389, "capital_expenditure": 8504930, "free_cash_flow": 17629319, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229209, "ticker_id": 533, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11607000", "ebitda": "18847000", "netIncome": "5346000", "grossProfit": "19412000", "depreciation": "None", "totalRevenue": "27933000", "costOfRevenue": "8522000", "interestIncome": "201242", "incomeBeforeTax": "11126000", "interestExpense": "481101", "operatingIncome": "-1273000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1218000", "reportedCurrency": "USD", "netInterestIncome": "-279859", "nonInterestIncome": "None", "operatingExpenses": "20684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7240000", "sellingGeneralAndAdministrative": "1567519", "netIncomeFromContinuingOperations": "9908389" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31471", "currentDebt": "None", "investments": "None", "totalAssets": "728345729", "longTermDebt": "38363356", "shortTermDebt": "6535059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "58332625", "reportedCurrency": "USD", "retainedEarnings": "-4748942", "totalLiabilities": "165626276", "otherCurrentAssets": "18316923", "totalCurrentAssets": "117447401", "currentLongTermDebt": "1201448", "longTermInvestments": "146516198", "shortTermInvestments": "58323566", "currentNetReceivables": "12517200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610898328", "currentAccountsPayable": "22251493", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "221335840", "shortLongTermDebtTotal": "99893294", "totalShareholderEquity": "532819509", "capitalLeaseObligations": "60328490", "otherCurrentLiabilities": "10095095", "totalCurrentLiabilities": "54911524", "otherNonCurrentLiabilities": "1417091", "totalNonCurrentLiabilities": "110714752", "cashAndShortTermInvestments": "28289712", "commonStockSharesOutstanding": "31360000", "intangibleAssetsExcludingGoodwill": "58332625", "cashAndCashEquivalentsAtCarryingValue": "28289712", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9908389", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9124389", "capitalExpenditures": "8504930", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1322569", "cashflowFromInvestment": "-1793568", "stockBasedCompensation": "-999057", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-209142", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7240057", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27933000, "cost_of_revenue": 8522000, "gross_profit": 19412000, "research_and_development": null, "selling_general_admin": 1567519, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11607000, "depreciation_amortisation": 7240000, "ebitda": 18847000, "interest_expense": 481101, "interest_income": null, "other_non_operating": null, "pretax_income": 11126000, "tax_provision": 1218000, "effective_tax_rate": null, "net_income": 5346000, "net_income_continuing_ops": 9908389, "net_income_to_common": 5346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28289712, "short_term_investments": 58323566, "net_receivables": 12517200, "inventory": null, "other_current_assets": null, "total_current_assets": 117447401, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 58332625, "goodwill_and_intangibles": 240712761, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 610898328, "total_assets": 728345729, "short_term_debt": 6535059, "accounts_payable": 22251493, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54911524, "long_term_debt": 38363356, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 110714752, "total_liabilities": 165626276, "total_debt": 44898415, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4748942, "total_equity": 532819509, "shares_outstanding": 31360000, "operating_cash_flow": 9124389, "stock_based_compensation": -999057, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8504930, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1793568, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1322569, "free_cash_flow": 17629319, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11607000", "ebitda": "18847000", "netIncome": "5346000", "grossProfit": "19412000", "depreciation": "None", "totalRevenue": "27933000", "costOfRevenue": "8522000", "interestIncome": "201242", "incomeBeforeTax": "11126000", "interestExpense": "481101", "operatingIncome": "-1273000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1218000", "reportedCurrency": "USD", "netInterestIncome": "-279859", "nonInterestIncome": "None", "operatingExpenses": "20684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7240000", "sellingGeneralAndAdministrative": "1567519", "netIncomeFromContinuingOperations": "9908389" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31471", "currentDebt": "None", "investments": "None", "totalAssets": "728345729", "longTermDebt": "38363356", "shortTermDebt": "6535059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "58332625", "reportedCurrency": "USD", "retainedEarnings": "-4748942", "totalLiabilities": "165626276", "otherCurrentAssets": "18316923", "totalCurrentAssets": "117447401", "currentLongTermDebt": "1201448", "longTermInvestments": "146516198", "shortTermInvestments": "58323566", "currentNetReceivables": "12517200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610898328", "currentAccountsPayable": "22251493", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "221335840", "shortLongTermDebtTotal": "99893294", "totalShareholderEquity": "532819509", "capitalLeaseObligations": "60328490", "otherCurrentLiabilities": "10095095", "totalCurrentLiabilities": "54911524", "otherNonCurrentLiabilities": "1417091", "totalNonCurrentLiabilities": "110714752", "cashAndShortTermInvestments": "28289712", "commonStockSharesOutstanding": "31360000", "intangibleAssetsExcludingGoodwill": "58332625", "cashAndCashEquivalentsAtCarryingValue": "28289712", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9908389", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9124389", "capitalExpenditures": "8504930", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1322569", "cashflowFromInvestment": "-1793568", "stockBasedCompensation": "-999057", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-209142", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7240057", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 27700936, "cost_of_revenue": 9012062, "gross_profit": 18688874, "ebit": -1339161, "ebitda": 5647305, "pretax_income": -1805905, "tax_provision": -533144, "net_income": -1595136, "net_income_to_common": -1595136, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19430461, "total_current_assets": 108567630, "total_assets": 711938773, "short_term_debt": 6100324, "long_term_debt": 35488483, "total_debt": 41588807, "total_liabilities": 158500122, "total_equity": 527682666, "shares_outstanding": 31433000, "goodwill_and_intangibles": 242593566 }, "cash_flow": { "operating_cash_flow": 5196644, "capital_expenditure": 6427580, "free_cash_flow": 11624224, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229211, "ticker_id": 533, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1339161", "ebitda": "5647305", "netIncome": "-1595136", "grossProfit": "18688874", "depreciation": "None", "totalRevenue": "27700936", "costOfRevenue": "9012062", "interestIncome": "331627", "incomeBeforeTax": "-1805905", "interestExpense": "466744", "operatingIncome": "-740022", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-533144", "reportedCurrency": "USD", "netInterestIncome": "-135117", "nonInterestIncome": "None", "operatingExpenses": "19428896", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9012062", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6986466", "sellingGeneralAndAdministrative": "13703781", "netIncomeFromContinuingOperations": "-1272761" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31471", "currentDebt": "None", "investments": "None", "totalAssets": "711938773", "longTermDebt": "35488483", "shortTermDebt": "6100324", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "60213430", "reportedCurrency": "USD", "retainedEarnings": "-10094928", "totalLiabilities": "158500122", "otherCurrentAssets": "35749087", "totalCurrentAssets": "108567630", "currentLongTermDebt": "842893", "longTermInvestments": "141620384", "shortTermInvestments": "39634063", "currentNetReceivables": "13754019", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603371143", "currentAccountsPayable": "18644723", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96588569", "totalShareholderEquity": "527682666", "capitalLeaseObligations": "60257193", "otherCurrentLiabilities": "11833826", "totalCurrentLiabilities": "51986752", "otherNonCurrentLiabilities": "1435992", "totalNonCurrentLiabilities": "106513370", "cashAndShortTermInvestments": "19430461", "commonStockSharesOutstanding": "31433000", "intangibleAssetsExcludingGoodwill": "60213430", "cashAndCashEquivalentsAtCarryingValue": "19430461", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1272761", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5196644", "capitalExpenditures": "6427580", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9793332", "cashflowFromInvestment": "-262330", "stockBasedCompensation": "999057", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1380180", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6986466", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27700936, "cost_of_revenue": 9012062, "gross_profit": 18688874, "research_and_development": null, "selling_general_admin": 13703781, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1339161, "depreciation_amortisation": 6986466, "ebitda": 5647305, "interest_expense": 466744, "interest_income": null, "other_non_operating": null, "pretax_income": -1805905, "tax_provision": -533144, "effective_tax_rate": null, "net_income": -1595136, "net_income_continuing_ops": -1272761, "net_income_to_common": -1595136, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19430461, "short_term_investments": 39634063, "net_receivables": 13754019, "inventory": null, "other_current_assets": null, "total_current_assets": 108567630, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 60213430, "goodwill_and_intangibles": 242593566, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 603371143, "total_assets": 711938773, "short_term_debt": 6100324, "accounts_payable": 18644723, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51986752, "long_term_debt": 35488483, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106513370, "total_liabilities": 158500122, "total_debt": 41588807, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10094928, "total_equity": 527682666, "shares_outstanding": 31433000, "operating_cash_flow": 5196644, "stock_based_compensation": 999057, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6427580, "acquisitions": null, "other_investing": null, "investing_cash_flow": -262330, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9793332, "free_cash_flow": 11624224, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1339161", "ebitda": "5647305", "netIncome": "-1595136", "grossProfit": "18688874", "depreciation": "None", "totalRevenue": "27700936", "costOfRevenue": "9012062", "interestIncome": "331627", "incomeBeforeTax": "-1805905", "interestExpense": "466744", "operatingIncome": "-740022", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-533144", "reportedCurrency": "USD", "netInterestIncome": "-135117", "nonInterestIncome": "None", "operatingExpenses": "19428896", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9012062", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6986466", "sellingGeneralAndAdministrative": "13703781", "netIncomeFromContinuingOperations": "-1272761" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31471", "currentDebt": "None", "investments": "None", "totalAssets": "711938773", "longTermDebt": "35488483", "shortTermDebt": "6100324", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "60213430", "reportedCurrency": "USD", "retainedEarnings": "-10094928", "totalLiabilities": "158500122", "otherCurrentAssets": "35749087", "totalCurrentAssets": "108567630", "currentLongTermDebt": "842893", "longTermInvestments": "141620384", "shortTermInvestments": "39634063", "currentNetReceivables": "13754019", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603371143", "currentAccountsPayable": "18644723", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96588569", "totalShareholderEquity": "527682666", "capitalLeaseObligations": "60257193", "otherCurrentLiabilities": "11833826", "totalCurrentLiabilities": "51986752", "otherNonCurrentLiabilities": "1435992", "totalNonCurrentLiabilities": "106513370", "cashAndShortTermInvestments": "19430461", "commonStockSharesOutstanding": "31433000", "intangibleAssetsExcludingGoodwill": "60213430", "cashAndCashEquivalentsAtCarryingValue": "19430461", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1272761", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5196644", "capitalExpenditures": "6427580", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9793332", "cashflowFromInvestment": "-262330", "stockBasedCompensation": "999057", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1380180", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6986466", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 27087783, "cost_of_revenue": 8611922, "gross_profit": 18475861, "ebit": -1670838, "ebitda": 5232088, "pretax_income": -2039208, "tax_provision": -22046, "net_income": -2235219, "net_income_to_common": -2235219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24615739, "total_current_assets": 100654139, "total_assets": 723064123, "short_term_debt": 6048739, "long_term_debt": 36100240, "total_debt": 42148979, "total_liabilities": 157663397, "total_equity": 530478942, "shares_outstanding": 31854000, "goodwill_and_intangibles": 244704970 }, "cash_flow": { "operating_cash_flow": 4505253, "capital_expenditure": 8822593, "free_cash_flow": 13327846, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229212, "ticker_id": 533, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1670838", "ebitda": "5232088", "netIncome": "-2235219", "grossProfit": "18475861", "depreciation": "None", "totalRevenue": "27087783", "costOfRevenue": "8611922", "interestIncome": "313775", "incomeBeforeTax": "-2039208", "interestExpense": "368370", "operatingIncome": "-4396615", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-22046", "reportedCurrency": "USD", "netInterestIncome": "-54595", "nonInterestIncome": "None", "operatingExpenses": "22872476", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8611922", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6902926", "sellingGeneralAndAdministrative": "17543940", "netIncomeFromContinuingOperations": "-2017162" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31459", "currentDebt": "None", "investments": "None", "totalAssets": "723064123", "longTermDebt": "36100240", "shortTermDebt": "6048739", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "62324834", "reportedCurrency": "USD", "retainedEarnings": "-8499792", "totalLiabilities": "157663397", "otherCurrentAssets": "27635478", "totalCurrentAssets": "100654139", "currentLongTermDebt": "834335", "longTermInvestments": "161003335", "shortTermInvestments": "34821670", "currentNetReceivables": "13581252", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "622409984", "currentAccountsPayable": "19285422", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "214446000", "shortLongTermDebtTotal": "97219690", "totalShareholderEquity": "530478942", "capitalLeaseObligations": "60285115", "otherCurrentLiabilities": "10175605", "totalCurrentLiabilities": "49967413", "otherNonCurrentLiabilities": "1454640", "totalNonCurrentLiabilities": "107695984", "cashAndShortTermInvestments": "24615739", "commonStockSharesOutstanding": "31854000", "intangibleAssetsExcludingGoodwill": "62324834", "cashAndCashEquivalentsAtCarryingValue": "24615739", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2017162", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4505253", "capitalExpenditures": "8822593", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34439844", "cashflowFromInvestment": "7271110", "stockBasedCompensation": "40016", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16761371", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6902926", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27087783, "cost_of_revenue": 8611922, "gross_profit": 18475861, "research_and_development": null, "selling_general_admin": 17543940, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1670838, "depreciation_amortisation": 6902926, "ebitda": 5232088, "interest_expense": 368370, "interest_income": null, "other_non_operating": null, "pretax_income": -2039208, "tax_provision": -22046, "effective_tax_rate": null, "net_income": -2235219, "net_income_continuing_ops": -2017162, "net_income_to_common": -2235219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24615739, "short_term_investments": 34821670, "net_receivables": 13581252, "inventory": null, "other_current_assets": null, "total_current_assets": 100654139, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 62324834, "goodwill_and_intangibles": 244704970, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 622409984, "total_assets": 723064123, "short_term_debt": 6048739, "accounts_payable": 19285422, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49967413, "long_term_debt": 36100240, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107695984, "total_liabilities": 157663397, "total_debt": 42148979, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8499792, "total_equity": 530478942, "shares_outstanding": 31854000, "operating_cash_flow": 4505253, "stock_based_compensation": 40016, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8822593, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7271110, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34439844, "free_cash_flow": 13327846, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1670838", "ebitda": "5232088", "netIncome": "-2235219", "grossProfit": "18475861", "depreciation": "None", "totalRevenue": "27087783", "costOfRevenue": "8611922", "interestIncome": "313775", "incomeBeforeTax": "-2039208", "interestExpense": "368370", "operatingIncome": "-4396615", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-22046", "reportedCurrency": "USD", "netInterestIncome": "-54595", "nonInterestIncome": "None", "operatingExpenses": "22872476", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8611922", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6902926", "sellingGeneralAndAdministrative": "17543940", "netIncomeFromContinuingOperations": "-2017162" }, "balance": { "goodwill": "182380136", "inventory": "None", "commonStock": "31459", "currentDebt": "None", "investments": "None", "totalAssets": "723064123", "longTermDebt": "36100240", "shortTermDebt": "6048739", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "62324834", "reportedCurrency": "USD", "retainedEarnings": "-8499792", "totalLiabilities": "157663397", "otherCurrentAssets": "27635478", "totalCurrentAssets": "100654139", "currentLongTermDebt": "834335", "longTermInvestments": "161003335", "shortTermInvestments": "34821670", "currentNetReceivables": "13581252", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "622409984", "currentAccountsPayable": "19285422", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "214446000", "shortLongTermDebtTotal": "97219690", "totalShareholderEquity": "530478942", "capitalLeaseObligations": "60285115", "otherCurrentLiabilities": "10175605", "totalCurrentLiabilities": "49967413", "otherNonCurrentLiabilities": "1454640", "totalNonCurrentLiabilities": "107695984", "cashAndShortTermInvestments": "24615739", "commonStockSharesOutstanding": "31854000", "intangibleAssetsExcludingGoodwill": "62324834", "cashAndCashEquivalentsAtCarryingValue": "24615739", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2017162", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4505253", "capitalExpenditures": "8822593", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34439844", "cashflowFromInvestment": "7271110", "stockBasedCompensation": "40016", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16761371", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6902926", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 25552731, "cost_of_revenue": 8195667, "gross_profit": 17357064, "ebit": -3902211, "ebitda": 2859774, "pretax_income": -4184244, "tax_provision": -937193, "net_income": -2808081, "net_income_to_common": -2808081, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17402976, "total_current_assets": 129860422, "total_assets": 757338637, "short_term_debt": 5919743, "long_term_debt": 26309844, "total_debt": 32229587, "total_liabilities": 143247299, "total_equity": 536179347, "shares_outstanding": 31332000, "goodwill_and_intangibles": 246048604 }, "cash_flow": { "operating_cash_flow": 2415294, "capital_expenditure": 8446088, "free_cash_flow": 10861382, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229213, "ticker_id": 533, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3902211", "ebitda": "2859774", "netIncome": "-2808081", "grossProfit": "17357064", "depreciation": "None", "totalRevenue": "25552731", "costOfRevenue": "8195667", "interestIncome": "539240", "incomeBeforeTax": "-4184244", "interestExpense": "282033", "operatingIncome": "-2058281", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-937193", "reportedCurrency": "USD", "netInterestIncome": "257207", "nonInterestIncome": "None", "operatingExpenses": "19415345", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8195667", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6761985", "sellingGeneralAndAdministrative": "13827464", "netIncomeFromContinuingOperations": "-3247051" }, "balance": { "goodwill": "182380136", "inventory": "-47112659", "commonStock": "31361", "currentDebt": "None", "investments": "None", "totalAssets": "757338637", "longTermDebt": "26309844", "shortTermDebt": "5919743", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "63668468", "reportedCurrency": "USD", "retainedEarnings": "12861407", "totalLiabilities": "143247299", "otherCurrentAssets": "61333276", "totalCurrentAssets": "129860422", "currentLongTermDebt": "825864", "longTermInvestments": "169333950", "shortTermInvestments": "38678476", "currentNetReceivables": "12445694", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "627478215", "currentAccountsPayable": "16337531", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88265498", "totalShareholderEquity": "536179347", "capitalLeaseObligations": "61129790", "otherCurrentLiabilities": "10162973", "totalCurrentLiabilities": "44404758", "otherNonCurrentLiabilities": "1476614", "totalNonCurrentLiabilities": "98842541", "cashAndShortTermInvestments": "17402976", "commonStockSharesOutstanding": "31332000", "intangibleAssetsExcludingGoodwill": "63668468", "cashAndCashEquivalentsAtCarryingValue": "17402976", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3247051", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3103121", "operatingCashflow": "2415294", "capitalExpenditures": "8446088", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4646567", "cashflowFromInvestment": "22884604", "stockBasedCompensation": "780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6761985", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25552731, "cost_of_revenue": 8195667, "gross_profit": 17357064, "research_and_development": null, "selling_general_admin": 13827464, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3902211, "depreciation_amortisation": 6761985, "ebitda": 2859774, "interest_expense": 282033, "interest_income": null, "other_non_operating": null, "pretax_income": -4184244, "tax_provision": -937193, "effective_tax_rate": null, "net_income": -2808081, "net_income_continuing_ops": -3247051, "net_income_to_common": -2808081, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17402976, "short_term_investments": 38678476, "net_receivables": 12445694, "inventory": -47112659, "other_current_assets": null, "total_current_assets": 129860422, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 63668468, "goodwill_and_intangibles": 246048604, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 627478215, "total_assets": 757338637, "short_term_debt": 5919743, "accounts_payable": 16337531, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44404758, "long_term_debt": 26309844, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 98842541, "total_liabilities": 143247299, "total_debt": 32229587, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12861407, "total_equity": 536179347, "shares_outstanding": 31332000, "operating_cash_flow": 2415294, "stock_based_compensation": 780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8446088, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22884604, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4646567, "free_cash_flow": 10861382, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3902211", "ebitda": "2859774", "netIncome": "-2808081", "grossProfit": "17357064", "depreciation": "None", "totalRevenue": "25552731", "costOfRevenue": "8195667", "interestIncome": "539240", "incomeBeforeTax": "-4184244", "interestExpense": "282033", "operatingIncome": "-2058281", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-937193", "reportedCurrency": "USD", "netInterestIncome": "257207", "nonInterestIncome": "None", "operatingExpenses": "19415345", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8195667", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6761985", "sellingGeneralAndAdministrative": "13827464", "netIncomeFromContinuingOperations": "-3247051" }, "balance": { "goodwill": "182380136", "inventory": "-47112659", "commonStock": "31361", "currentDebt": "None", "investments": "None", "totalAssets": "757338637", "longTermDebt": "26309844", "shortTermDebt": "5919743", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "63668468", "reportedCurrency": "USD", "retainedEarnings": "12861407", "totalLiabilities": "143247299", "otherCurrentAssets": "61333276", "totalCurrentAssets": "129860422", "currentLongTermDebt": "825864", "longTermInvestments": "169333950", "shortTermInvestments": "38678476", "currentNetReceivables": "12445694", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "627478215", "currentAccountsPayable": "16337531", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88265498", "totalShareholderEquity": "536179347", "capitalLeaseObligations": "61129790", "otherCurrentLiabilities": "10162973", "totalCurrentLiabilities": "44404758", "otherNonCurrentLiabilities": "1476614", "totalNonCurrentLiabilities": "98842541", "cashAndShortTermInvestments": "17402976", "commonStockSharesOutstanding": "31332000", "intangibleAssetsExcludingGoodwill": "63668468", "cashAndCashEquivalentsAtCarryingValue": "17402976", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3247051", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3103121", "operatingCashflow": "2415294", "capitalExpenditures": "8446088", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4646567", "cashflowFromInvestment": "22884604", "stockBasedCompensation": "780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6761985", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 24673456, "cost_of_revenue": 8673670, "gross_profit": 15999786, "ebit": -2097049, "ebitda": 3186573, "pretax_income": -2596902, "tax_provision": -1680393, "net_income": -3581961, "net_income_to_common": -3581961, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21946884, "total_current_assets": 131387549, "total_assets": 768207092, "short_term_debt": 5899888, "long_term_debt": 26523099, "total_debt": 32422987, "total_liabilities": 151754831, "total_equity": 538207426, "shares_outstanding": 31311000, "goodwill_and_intangibles": 247912437 }, "cash_flow": { "operating_cash_flow": 3817430, "capital_expenditure": 8761841, "free_cash_flow": 12579271, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229214, "ticker_id": 533, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2097049", "ebitda": "3186573", "netIncome": "-3581961", "grossProfit": "15999786", "depreciation": "None", "totalRevenue": "24673456", "costOfRevenue": "8673670", "interestIncome": "688205", "incomeBeforeTax": "-2596902", "interestExpense": "284433", "operatingIncome": "-2289978", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1680393", "reportedCurrency": "USD", "netInterestIncome": "403772", "nonInterestIncome": "None", "operatingExpenses": "18289764", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8673670", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5283622", "sellingGeneralAndAdministrative": "1768167", "netIncomeFromContinuingOperations": "-916509" }, "balance": { "goodwill": "182380136", "inventory": "-47112659", "commonStock": "31312", "currentDebt": "None", "investments": "None", "totalAssets": "768207092", "longTermDebt": "26523099", "shortTermDebt": "5899888", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "65532301", "reportedCurrency": "USD", "retainedEarnings": "15669488", "totalLiabilities": "151754831", "otherCurrentAssets": "23037774", "totalCurrentAssets": "131387549", "currentLongTermDebt": "814667", "longTermInvestments": "181349060", "shortTermInvestments": "74076165", "currentNetReceivables": "12326726", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636819543", "currentAccountsPayable": "18438647", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88861295", "totalShareholderEquity": "538207426", "capitalLeaseObligations": "61523529", "otherCurrentLiabilities": "14719534", "totalCurrentLiabilities": "51385752", "otherNonCurrentLiabilities": "1500875", "totalNonCurrentLiabilities": "100369079", "cashAndShortTermInvestments": "21946884", "commonStockSharesOutstanding": "31311000", "intangibleAssetsExcludingGoodwill": "65532301", "cashAndCashEquivalentsAtCarryingValue": "21946884", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-916509", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3103121", "operatingCashflow": "3817430", "capitalExpenditures": "8761841", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1175633", "cashflowFromInvestment": "-15293675", "stockBasedCompensation": "-13525874", "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": "6640619", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24673456, "cost_of_revenue": 8673670, "gross_profit": 15999786, "research_and_development": null, "selling_general_admin": 1768167, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2097049, "depreciation_amortisation": 5283622, "ebitda": 3186573, "interest_expense": 284433, "interest_income": null, "other_non_operating": null, "pretax_income": -2596902, "tax_provision": -1680393, "effective_tax_rate": null, "net_income": -3581961, "net_income_continuing_ops": -916509, "net_income_to_common": -3581961, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21946884, "short_term_investments": 74076165, "net_receivables": 12326726, "inventory": -47112659, "other_current_assets": null, "total_current_assets": 131387549, "net_ppe": null, "goodwill": 182380136, "intangible_assets": 65532301, "goodwill_and_intangibles": 247912437, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 636819543, "total_assets": 768207092, "short_term_debt": 5899888, "accounts_payable": 18438647, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51385752, "long_term_debt": 26523099, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100369079, "total_liabilities": 151754831, "total_debt": 32422987, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15669488, "total_equity": 538207426, "shares_outstanding": 31311000, "operating_cash_flow": 3817430, "stock_based_compensation": -13525874, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8761841, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15293675, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1175633, "free_cash_flow": 12579271, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2097049", "ebitda": "3186573", "netIncome": "-3581961", "grossProfit": "15999786", "depreciation": "None", "totalRevenue": "24673456", "costOfRevenue": "8673670", "interestIncome": "688205", "incomeBeforeTax": "-2596902", "interestExpense": "284433", "operatingIncome": "-2289978", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1680393", "reportedCurrency": "USD", "netInterestIncome": "403772", "nonInterestIncome": "None", "operatingExpenses": "18289764", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8673670", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5283622", "sellingGeneralAndAdministrative": "1768167", "netIncomeFromContinuingOperations": "-916509" }, "balance": { "goodwill": "182380136", "inventory": "-47112659", "commonStock": "31312", "currentDebt": "None", "investments": "None", "totalAssets": "768207092", "longTermDebt": "26523099", "shortTermDebt": "5899888", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "65532301", "reportedCurrency": "USD", "retainedEarnings": "15669488", "totalLiabilities": "151754831", "otherCurrentAssets": "23037774", "totalCurrentAssets": "131387549", "currentLongTermDebt": "814667", "longTermInvestments": "181349060", "shortTermInvestments": "74076165", "currentNetReceivables": "12326726", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636819543", "currentAccountsPayable": "18438647", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "88861295", "totalShareholderEquity": "538207426", "capitalLeaseObligations": "61523529", "otherCurrentLiabilities": "14719534", "totalCurrentLiabilities": "51385752", "otherNonCurrentLiabilities": "1500875", "totalNonCurrentLiabilities": "100369079", "cashAndShortTermInvestments": "21946884", "commonStockSharesOutstanding": "31311000", "intangibleAssetsExcludingGoodwill": "65532301", "cashAndCashEquivalentsAtCarryingValue": "21946884", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-916509", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3103121", "operatingCashflow": "3817430", "capitalExpenditures": "8761841", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1175633", "cashflowFromInvestment": "-15293675", "stockBasedCompensation": "-13525874", "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": "6640619", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 24548101, "cost_of_revenue": 7994017, "gross_profit": 16554084, "ebit": -2885681, "ebitda": 3443216, "pretax_income": -3172765, "tax_provision": -717596, "net_income": -1642506, "net_income_to_common": -1642506, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30957099, "total_current_assets": 130320209, "total_assets": 764077821, "short_term_debt": 5933861, "long_term_debt": 26731345, "total_debt": 32665206, "total_liabilities": 149164973, "total_equity": 540969385, "shares_outstanding": 31371000, "goodwill_and_intangibles": 247087816 }, "cash_flow": { "operating_cash_flow": 7877987, "capital_expenditure": 22188927, "free_cash_flow": 30066914, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229216, "ticker_id": 533, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2885681", "ebitda": "3443216", "netIncome": "-1642506", "grossProfit": "16554084", "depreciation": "None", "totalRevenue": "24548101", "costOfRevenue": "7994017", "interestIncome": "1077987", "incomeBeforeTax": "-3172765", "interestExpense": "287084", "operatingIncome": "-1942729", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-717596", "reportedCurrency": "USD", "netInterestIncome": "790903", "nonInterestIncome": "None", "operatingExpenses": "18496813", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7994017", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6328897", "sellingGeneralAndAdministrative": "13528314", "netIncomeFromContinuingOperations": "-2455169" }, "balance": { "goodwill": "181466376", "inventory": "-53549016", "commonStock": "31306", "currentDebt": "None", "investments": "None", "totalAssets": "764077821", "longTermDebt": "26731345", "shortTermDebt": "5933861", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "65621440", "reportedCurrency": "USD", "retainedEarnings": "19251449", "totalLiabilities": "149164973", "otherCurrentAssets": "25608503", "totalCurrentAssets": "130320209", "currentLongTermDebt": "806485", "longTermInvestments": "173230272", "shortTermInvestments": "66150890", "currentNetReceivables": "7603717", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633757612", "currentAccountsPayable": "14038730", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "211770020", "shortLongTermDebtTotal": "89964880", "totalShareholderEquity": "540969385", "capitalLeaseObligations": "62427050", "otherCurrentLiabilities": "15222845", "totalCurrentLiabilities": "46229057", "otherNonCurrentLiabilities": "1523650", "totalNonCurrentLiabilities": "102935916", "cashAndShortTermInvestments": "30957099", "commonStockSharesOutstanding": "31371000", "intangibleAssetsExcludingGoodwill": "65621440", "cashAndCashEquivalentsAtCarryingValue": "30957099", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1642506", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-718379", "operatingCashflow": "7877987", "capitalExpenditures": "22188927", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6828220", "cashflowFromInvestment": "-8562154", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37526660", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6328897", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24548101, "cost_of_revenue": 7994017, "gross_profit": 16554084, "research_and_development": null, "selling_general_admin": 13528314, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2885681, "depreciation_amortisation": 6328897, "ebitda": 3443216, "interest_expense": 287084, "interest_income": null, "other_non_operating": null, "pretax_income": -3172765, "tax_provision": -717596, "effective_tax_rate": null, "net_income": -1642506, "net_income_continuing_ops": -2455169, "net_income_to_common": -1642506, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30957099, "short_term_investments": 66150890, "net_receivables": 7603717, "inventory": -53549016, "other_current_assets": null, "total_current_assets": 130320209, "net_ppe": null, "goodwill": 181466376, "intangible_assets": 65621440, "goodwill_and_intangibles": 247087816, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 633757612, "total_assets": 764077821, "short_term_debt": 5933861, "accounts_payable": 14038730, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46229057, "long_term_debt": 26731345, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102935916, "total_liabilities": 149164973, "total_debt": 32665206, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19251449, "total_equity": 540969385, "shares_outstanding": 31371000, "operating_cash_flow": 7877987, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22188927, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8562154, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6828220, "free_cash_flow": 30066914, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2885681", "ebitda": "3443216", "netIncome": "-1642506", "grossProfit": "16554084", "depreciation": "None", "totalRevenue": "24548101", "costOfRevenue": "7994017", "interestIncome": "1077987", "incomeBeforeTax": "-3172765", "interestExpense": "287084", "operatingIncome": "-1942729", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-717596", "reportedCurrency": "USD", "netInterestIncome": "790903", "nonInterestIncome": "None", "operatingExpenses": "18496813", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7994017", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6328897", "sellingGeneralAndAdministrative": "13528314", "netIncomeFromContinuingOperations": "-2455169" }, "balance": { "goodwill": "181466376", "inventory": "-53549016", "commonStock": "31306", "currentDebt": "None", "investments": "None", "totalAssets": "764077821", "longTermDebt": "26731345", "shortTermDebt": "5933861", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "65621440", "reportedCurrency": "USD", "retainedEarnings": "19251449", "totalLiabilities": "149164973", "otherCurrentAssets": "25608503", "totalCurrentAssets": "130320209", "currentLongTermDebt": "806485", "longTermInvestments": "173230272", "shortTermInvestments": "66150890", "currentNetReceivables": "7603717", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633757612", "currentAccountsPayable": "14038730", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "211770020", "shortLongTermDebtTotal": "89964880", "totalShareholderEquity": "540969385", "capitalLeaseObligations": "62427050", "otherCurrentLiabilities": "15222845", "totalCurrentLiabilities": "46229057", "otherNonCurrentLiabilities": "1523650", "totalNonCurrentLiabilities": "102935916", "cashAndShortTermInvestments": "30957099", "commonStockSharesOutstanding": "31371000", "intangibleAssetsExcludingGoodwill": "65621440", "cashAndCashEquivalentsAtCarryingValue": "30957099", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1642506", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-718379", "operatingCashflow": "7877987", "capitalExpenditures": "22188927", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6828220", "cashflowFromInvestment": "-8562154", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37526660", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6328897", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "income_statement": { "revenue": 24216394, "cost_of_revenue": 7837177, "gross_profit": 16379217, "ebit": 2001706, "ebitda": 8315284, "pretax_income": 1714671, "tax_provision": 1070866, "net_income": 1541612, "net_income_to_common": 1541612, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38646746, "total_current_assets": 158280191, "total_assets": 773195572, "short_term_debt": 5969097, "long_term_debt": 26934544, "total_debt": 32903641, "total_liabilities": 156981811, "total_equity": 542623841, "shares_outstanding": 31282000, "goodwill_and_intangibles": 247321424 }, "cash_flow": { "operating_cash_flow": 2995527, "capital_expenditure": 12904117, "free_cash_flow": 15899644, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229217, "ticker_id": 533, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:33.011637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2001706", "ebitda": "8315284", "netIncome": "1541612", "grossProfit": "16379217", "depreciation": "None", "totalRevenue": "24216394", "costOfRevenue": "7837177", "interestIncome": "561090", "incomeBeforeTax": "1714671", "interestExpense": "287035", "operatingIncome": "-1642904", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1070866", "reportedCurrency": "USD", "netInterestIncome": "274055", "nonInterestIncome": "None", "operatingExpenses": "18022121", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5911614", "costofGoodsAndServicesSold": "7837177", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6313578", "sellingGeneralAndAdministrative": "13118993", "netIncomeFromContinuingOperations": "643805" }, "balance": { "goodwill": "180990648", "inventory": "-69490548", "commonStock": "31306", "currentDebt": "None", "investments": "None", "totalAssets": "773195572", "longTermDebt": "26934544", "shortTermDebt": "5969097", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "66330776", "reportedCurrency": "USD", "retainedEarnings": "20893955", "totalLiabilities": "156981811", "otherCurrentAssets": "28936080", "totalCurrentAssets": "158280191", "currentLongTermDebt": "798297", "longTermInvestments": "172217728", "shortTermInvestments": "83155814", "currentNetReceivables": "7541551", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614915381", "currentAccountsPayable": "13312609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "130285598", "shortLongTermDebtTotal": "90746237", "totalShareholderEquity": "542623841", "capitalLeaseObligations": "63013396", "otherCurrentLiabilities": "22029672", "totalCurrentLiabilities": "52674012", "otherNonCurrentLiabilities": "1546180", "totalNonCurrentLiabilities": "104307798", "cashAndShortTermInvestments": "38646746", "commonStockSharesOutstanding": "31282000", "intangibleAssetsExcludingGoodwill": "66330776", "cashAndCashEquivalentsAtCarryingValue": "38646746", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "643805", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2384742", "operatingCashflow": "2995527", "capitalExpenditures": "12904117", "changeInReceivables": "-1028068", "changeInExchangeRate": "None", "cashflowFromFinancing": "9362576", "cashflowFromInvestment": "-1304282", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11053821", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10020983", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6313578", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24216394, "cost_of_revenue": 7837177, "gross_profit": 16379217, "research_and_development": null, "selling_general_admin": 13118993, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2001706, "depreciation_amortisation": 6313578, "ebitda": 8315284, "interest_expense": 287035, "interest_income": null, "other_non_operating": null, "pretax_income": 1714671, "tax_provision": 1070866, "effective_tax_rate": null, "net_income": 1541612, "net_income_continuing_ops": 643805, "net_income_to_common": 1541612, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38646746, "short_term_investments": 83155814, "net_receivables": 7541551, "inventory": -69490548, "other_current_assets": null, "total_current_assets": 158280191, "net_ppe": null, "goodwill": 180990648, "intangible_assets": 66330776, "goodwill_and_intangibles": 247321424, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 614915381, "total_assets": 773195572, "short_term_debt": 5969097, "accounts_payable": 13312609, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52674012, "long_term_debt": 26934544, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 104307798, "total_liabilities": 156981811, "total_debt": 32903641, "preferred_stock": null, "minority_interest": null, "retained_earnings": 20893955, "total_equity": 542623841, "shares_outstanding": 31282000, "operating_cash_flow": 2995527, "stock_based_compensation": 100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12904117, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1304282, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9362576, "free_cash_flow": 15899644, "net_change_in_cash": 11053821 }, "raw_data": { "income": { "ebit": "2001706", "ebitda": "8315284", "netIncome": "1541612", "grossProfit": "16379217", "depreciation": "None", "totalRevenue": "24216394", "costOfRevenue": "7837177", "interestIncome": "561090", "incomeBeforeTax": "1714671", "interestExpense": "287035", "operatingIncome": "-1642904", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1070866", "reportedCurrency": "USD", "netInterestIncome": "274055", "nonInterestIncome": "None", "operatingExpenses": "18022121", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5911614", "costofGoodsAndServicesSold": "7837177", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6313578", "sellingGeneralAndAdministrative": "13118993", "netIncomeFromContinuingOperations": "643805" }, "balance": { "goodwill": "180990648", "inventory": "-69490548", "commonStock": "31306", "currentDebt": "None", "investments": "None", "totalAssets": "773195572", "longTermDebt": "26934544", "shortTermDebt": "5969097", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "66330776", "reportedCurrency": "USD", "retainedEarnings": "20893955", "totalLiabilities": "156981811", "otherCurrentAssets": "28936080", "totalCurrentAssets": "158280191", "currentLongTermDebt": "798297", "longTermInvestments": "172217728", "shortTermInvestments": "83155814", "currentNetReceivables": "7541551", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614915381", "currentAccountsPayable": "13312609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "130285598", "shortLongTermDebtTotal": "90746237", "totalShareholderEquity": "542623841", "capitalLeaseObligations": "63013396", "otherCurrentLiabilities": "22029672", "totalCurrentLiabilities": "52674012", "otherNonCurrentLiabilities": "1546180", "totalNonCurrentLiabilities": "104307798", "cashAndShortTermInvestments": "38646746", "commonStockSharesOutstanding": "31282000", "intangibleAssetsExcludingGoodwill": "66330776", "cashAndCashEquivalentsAtCarryingValue": "38646746", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "643805", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2384742", "operatingCashflow": "2995527", "capitalExpenditures": "12904117", "changeInReceivables": "-1028068", "changeInExchangeRate": "None", "cashflowFromFinancing": "9362576", "cashflowFromInvestment": "-1304282", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11053821", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10020983", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6313578", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }