{ "ticker": { "uuid": "a5f78f75-e2b6-4664-a2a4-e121964fd847", "symbol": "GPGI", "name": "GPGI, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/a5f78f75-e2b6-4664-a2a4-e121964fd847/", "api_url": "https://sharemaestro.com/factors/api/tickers/a5f78f75-e2b6-4664-a2a4-e121964fd847/" }, "ticker_metadata": { "id": 1799, "uuid": "a5f78f75-e2b6-4664-a2a4-e121964fd847", "symbol": "GPGI", "name": "GPGI, Inc.", "asset_type": "equity", "market_cap": 3475439000, "stock_exchange_id": 3, "industry": "Metal Fabrication", "sector": "Industrials", "description": "GPGI, Inc. provides sustainable injection molding solutions globally. The company is headquartered in Somerset, New Jersey.", "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": "a5f78f75-e2b6-4664-a2a4-e121964fd847", "symbol": "GPGI", "name": "GPGI, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/a5f78f75-e2b6-4664-a2a4-e121964fd847/", "api_url": "https://sharemaestro.com/factors/api/tickers/a5f78f75-e2b6-4664-a2a4-e121964fd847/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.8, "value": 0.64, "quality": 0.64, "momentum": 0.65, "coverage": 0.667, "confidence": 0.667, "delta": null }, "headline_factors": { "price": 11.89, "market_cap": 3444045510, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0002, "roe": -0.1259, "piotroski_f_score": 2, "momentum_12_1": -0.0028, "volatility_252d": 0.5492 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:08.825649+00:00", "batch_id": "" }, "size": { "price_close": 11.89, "market_cap": 3444045510, "market_cap_usd": 3444045510, "enterprise_value": 3437545510, "shares_outstanding": 289659000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1052, "ptbv_ratio": 1.1052, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -44.0945, "ev_ebitda": null, "ev_ebit": -45.6059, "ev_sales": null, "ev_fcf": -44.0113, "earnings_yield": null, "fcf_yield": -0.0227, "price_to_sales": null, "price_to_book": 1.1052, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0.0002, "buyback_yield": 0, "shareholder_yield": 0.0002, "debt_paydown_yield": null, "total_yield": 0.0002 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.1259, "roa": -0.115, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.199, "accruals_ratio": -0.092, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.7464, "revenue_stability_5y": 0.4505, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0956, "net_debt_to_ebitda": 0.0207, "debt_to_assets": null, "interest_coverage": -44.6534, "current_ratio": 0.9197, "quick_ratio": 0.9197, "net_debt": -6500000, "local_beta": 0.0025, "volatility_252d": 0.5492, "volatility_60d": 1.146, "max_drawdown_12m": -0.5265, "risk_adjusted_momentum": -0.0051 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.4593, "revenue_growth_5y_cagr": -0.255, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.7591, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1432, "price_return_3m": -0.415, "price_return_6m": -0.4207, "price_return_9m": -0.3571, "price_return_12m": -0.1456, "price_return_12m_ex1m": -0.0028, "momentum_6m": -0.4207, "momentum_12m": -0.1456, "momentum_12_1": -0.0028, "distance_from_52w_high": -0.5265, "distance_from_52w_low": 0, "relative_strength": -0.2455 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": -2000, "ebit_ttm": -75375000, "ebitda_ttm": -314105000, "net_income_ttm": -392497000, "eps_diluted_ttm": -1.355, "operating_cash_flow_ttm": -78493001, "capital_expenditure_ttm": 387000, "fcf_ttm": -78106001, "dividends_paid_ttm": 700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1688000, "cash_and_equivalents": 6500000, "total_current_assets": 22900000, "total_current_liabilities": 24900000, "net_ppe": null, "total_assets": 3414100000, "total_debt": null, "total_equity": 3116300000, "net_working_capital": -8500000, "book_value_per_share": 10.7585, "retained_earnings": -686800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.7585 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 29, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 20, "quality_value_composite": 0.64, "os_score": 0.8, "value_percentile": 0.64, "quality_percentile": 0.64, "momentum_percentile": 0.65, "factor_coverage": 0.667, "signal_confidence": 0.667, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4157, "ticker_id": 1799, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:08.825649+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.89, "market_cap": 3444045510, "market_cap_usd": 3444045510, "enterprise_value": 3437545510, "shares_outstanding": 289659000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.10517136, "ptbv_ratio": 1.10517136, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -44.09450575, "ev_ebitda": null, "ev_ebit": -45.60591058, "ev_sales": null, "ev_fcf": -44.01128551, "earnings_yield": null, "fcf_yield": -0.02272144, "dividend_yield": 0.00020325, "buyback_yield": 0, "shareholder_yield": 0.00020325, "debt_paydown_yield": null, "total_yield": 0.00020325, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.12594968, "roa": -0.11496353, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.1989977, "accruals_ratio": -0.0919727, "sbc_to_revenue": null, "debt_to_equity": 0.09556204, "net_debt_to_ebitda": 0.02069372, "debt_to_assets": null, "interest_coverage": -44.65343602, "current_ratio": 0.91967871, "quick_ratio": 0.91967871, "net_debt": -6500000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.45931328, "revenue_growth_5y_cagr": -0.25495094, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.75909927, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.746384, "revenue_stability_5y": 0.450455, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14319274, "price_return_3m": -0.41502917, "price_return_6m": -0.42066976, "price_return_9m": -0.35709921, "price_return_12m": -0.14556939, "price_return_12m_ex1m": -0.00277385, "distance_from_52w_high": -0.52652496, "distance_from_52w_low": 0, "relative_strength": -0.24553297, "local_beta": 0.0025, "volatility_252d": 0.549249, "volatility_60d": 1.146046, "max_drawdown_12m": -0.52652496, "revenue_ttm": 0, "gross_profit_ttm": -2000, "ebit_ttm": -75375000, "ebitda_ttm": -314105000, "net_income_ttm": -392497000, "eps_diluted_ttm": -1.35503126, "operating_cash_flow_ttm": -78493001, "capital_expenditure_ttm": 387000, "fcf_ttm": -78106001, "dividends_paid_ttm": 700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1688000, "cash_and_equivalents": 6500000, "total_current_assets": 22900000, "total_current_liabilities": 24900000, "net_ppe": null, "total_assets": 3414100000, "total_debt": null, "total_equity": 3116300000, "net_working_capital": -8500000, "book_value_per_share": 10.7585126, "retained_earnings": -686800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.7585126, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 29, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.667, "signal_confidence": 0.667, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.89, "os": 0.8, "value": 0.64, "quality": 0.64, "momentum": 0.65, "confidence": 0.667, "coverage": 0.667, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0002, "roe": -0.1259, "momentum_12_1": -0.0028, "complete_fields": { "id": 4157, "ticker_id": 1799, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:08.825649+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.89, "market_cap": 3444045510, "market_cap_usd": 3444045510, "enterprise_value": 3437545510, "shares_outstanding": 289659000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.10517136, "ptbv_ratio": 1.10517136, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -44.09450575, "ev_ebitda": null, "ev_ebit": -45.60591058, "ev_sales": null, "ev_fcf": -44.01128551, "earnings_yield": null, "fcf_yield": -0.02272144, "dividend_yield": 0.00020325, "buyback_yield": 0, "shareholder_yield": 0.00020325, "debt_paydown_yield": null, "total_yield": 0.00020325, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.12594968, "roa": -0.11496353, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 0.1989977, "accruals_ratio": -0.0919727, "sbc_to_revenue": null, "debt_to_equity": 0.09556204, "net_debt_to_ebitda": 0.02069372, "debt_to_assets": null, "interest_coverage": -44.65343602, "current_ratio": 0.91967871, "quick_ratio": 0.91967871, "net_debt": -6500000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.45931328, "revenue_growth_5y_cagr": -0.25495094, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.75909927, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.746384, "revenue_stability_5y": 0.450455, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14319274, "price_return_3m": -0.41502917, "price_return_6m": -0.42066976, "price_return_9m": -0.35709921, "price_return_12m": -0.14556939, "price_return_12m_ex1m": -0.00277385, "distance_from_52w_high": -0.52652496, "distance_from_52w_low": 0, "relative_strength": -0.24553297, "local_beta": 0.0025, "volatility_252d": 0.549249, "volatility_60d": 1.146046, "max_drawdown_12m": -0.52652496, "revenue_ttm": 0, "gross_profit_ttm": -2000, "ebit_ttm": -75375000, "ebitda_ttm": -314105000, "net_income_ttm": -392497000, "eps_diluted_ttm": -1.35503126, "operating_cash_flow_ttm": -78493001, "capital_expenditure_ttm": 387000, "fcf_ttm": -78106001, "dividends_paid_ttm": 700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1688000, "cash_and_equivalents": 6500000, "total_current_assets": 22900000, "total_current_liabilities": 24900000, "net_ppe": null, "total_assets": 3414100000, "total_debt": null, "total_equity": 3116300000, "net_working_capital": -8500000, "book_value_per_share": 10.7585126, "retained_earnings": -686800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.7585126, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 29, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.667, "signal_confidence": 0.667, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 59824000, "cost_of_revenue": 31077000, "gross_profit": 28747000, "ebit": -13731000, "ebitda": -12108000, "pretax_income": -96979000, "tax_provision": 39026000, "net_income": -136005000, "net_income_to_common": -136005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114642000, "total_current_assets": 120088000, "total_assets": 517267000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 274126000, "total_equity": 243141000, "shares_outstanding": 126410000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22882000, "capital_expenditure": 387000, "free_cash_flow": -22495000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270306, "ticker_id": 1799, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13731000", "ebitda": "-12108000", "netIncome": "-136005000", "grossProfit": "28747000", "depreciation": "None", "totalRevenue": "59824000", "costOfRevenue": "31077000", "interestIncome": "2466000", "incomeBeforeTax": "-96979000", "interestExpense": "1762000", "operatingIncome": "-13731000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "39026000", "reportedCurrency": "USD", "netInterestIncome": "-984000", "nonInterestIncome": "None", "operatingExpenses": "42478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1623000", "sellingGeneralAndAdministrative": "42478000", "netIncomeFromContinuingOperations": "-136005000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "517267000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-451085000", "totalLiabilities": "274126000", "otherCurrentAssets": "5446000", "totalCurrentAssets": "120088000", "currentLongTermDebt": "None", "longTermInvestments": "125455000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "397179000", "currentAccountsPayable": "922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "243141000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "18044000", "totalCurrentLiabilities": "18966000", "otherNonCurrentLiabilities": "255160000", "totalNonCurrentLiabilities": "255159999", "cashAndShortTermInvestments": "114642000", "commonStockSharesOutstanding": "126410000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "114642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136005000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5195000", "operatingCashflow": "-22882000", "capitalExpenditures": "387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120753000", "cashflowFromInvestment": "-60690000", "stockBasedCompensation": "4468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12247000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59824000, "cost_of_revenue": 31077000, "gross_profit": 28747000, "research_and_development": null, "selling_general_admin": 42478000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13731000, "depreciation_amortisation": 1623000, "ebitda": -12108000, "interest_expense": 1762000, "interest_income": null, "other_non_operating": null, "pretax_income": -96979000, "tax_provision": 39026000, "effective_tax_rate": null, "net_income": -136005000, "net_income_continuing_ops": -136005000, "net_income_to_common": -136005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114642000, "short_term_investments": null, "net_receivables": 0, "inventory": 0, "other_current_assets": null, "total_current_assets": 120088000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 397179000, "total_assets": 517267000, "short_term_debt": null, "accounts_payable": 922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18966000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255159999, "total_liabilities": 274126000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -451085000, "total_equity": 243141000, "shares_outstanding": 126410000, "operating_cash_flow": -22882000, "stock_based_compensation": 4468000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60690000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 120753000, "free_cash_flow": -22495000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13731000", "ebitda": "-12108000", "netIncome": "-136005000", "grossProfit": "28747000", "depreciation": "None", "totalRevenue": "59824000", "costOfRevenue": "31077000", "interestIncome": "2466000", "incomeBeforeTax": "-96979000", "interestExpense": "1762000", "operatingIncome": "-13731000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "39026000", "reportedCurrency": "USD", "netInterestIncome": "-984000", "nonInterestIncome": "None", "operatingExpenses": "42478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1623000", "sellingGeneralAndAdministrative": "42478000", "netIncomeFromContinuingOperations": "-136005000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "517267000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-451085000", "totalLiabilities": "274126000", "otherCurrentAssets": "5446000", "totalCurrentAssets": "120088000", "currentLongTermDebt": "None", "longTermInvestments": "125455000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "397179000", "currentAccountsPayable": "922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "243141000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "18044000", "totalCurrentLiabilities": "18966000", "otherNonCurrentLiabilities": "255160000", "totalNonCurrentLiabilities": "255159999", "cashAndShortTermInvestments": "114642000", "commonStockSharesOutstanding": "126410000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "114642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136005000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5195000", "operatingCashflow": "-22882000", "capitalExpenditures": "387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120753000", "cashflowFromInvestment": "-60690000", "stockBasedCompensation": "4468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12247000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 420571000, "cost_of_revenue": 201344000, "gross_profit": 219227000, "ebit": -59695000, "ebitda": -50521000, "pretax_income": -80975000, "tax_provision": 2187000, "net_income": -53719000, "net_income_to_common": -53719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77461000, "total_current_assets": 173902000, "total_assets": 478234000, "short_term_debt": 13363000, "long_term_debt": 184389000, "total_debt": 197752000, "total_liabilities": 621680000, "total_equity": -143446000, "shares_outstanding": 44011527, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 127449000, "capital_expenditure": 7410000, "free_cash_flow": 134859000, "dividends_paid": 8922000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270311, "ticker_id": 1799, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59695000", "ebitda": "-50521000", "netIncome": "-53719000", "grossProfit": "219227000", "depreciation": "None", "totalRevenue": "420571000", "costOfRevenue": "201344000", "interestIncome": "4648000", "incomeBeforeTax": "-80975000", "interestExpense": "21280000", "operatingIncome": "107622000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2187000", "reportedCurrency": "USD", "netInterestIncome": "-16632000", "nonInterestIncome": "None", "operatingExpenses": "111605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7441000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9174000", "sellingGeneralAndAdministrative": "111605000", "netIncomeFromContinuingOperations": "-83162000" }, "balance": { "goodwill": "None", "inventory": "44833000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "478234000", "longTermDebt": "184389000", "shortTermDebt": "13363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-507378000", "totalLiabilities": "621680000", "otherCurrentAssets": "4159000", "totalCurrentAssets": "173902000", "currentLongTermDebt": "11250000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "47449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304332000", "currentAccountsPayable": "11544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205528000", "totalShareholderEquity": "-143446000", "capitalLeaseObligations": "6001000", "otherCurrentLiabilities": "51415000", "totalCurrentLiabilities": "76322000", "otherNonCurrentLiabilities": "248534000", "totalNonCurrentLiabilities": "545358000", "cashAndShortTermInvestments": "77461000", "commonStockSharesOutstanding": "44011527", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53719000", "profitLoss": "None", "dividendPayout": "8922000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8000999", "operatingCashflow": "127449000", "capitalExpenditures": "7410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81259000", "cashflowFromInvestment": "-9945000", "stockBasedCompensation": "21235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8922000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 420571000, "cost_of_revenue": 201344000, "gross_profit": 219227000, "research_and_development": 7441000, "selling_general_admin": 111605000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59695000, "depreciation_amortisation": 9174000, "ebitda": -50521000, "interest_expense": 21280000, "interest_income": null, "other_non_operating": null, "pretax_income": -80975000, "tax_provision": 2187000, "effective_tax_rate": null, "net_income": -53719000, "net_income_continuing_ops": -83162000, "net_income_to_common": -53719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77461000, "short_term_investments": null, "net_receivables": 47449000, "inventory": 44833000, "other_current_assets": null, "total_current_assets": 173902000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 304332000, "total_assets": 478234000, "short_term_debt": 13363000, "accounts_payable": 11544000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76322000, "long_term_debt": 184389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 545358000, "total_liabilities": 621680000, "total_debt": 197752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -507378000, "total_equity": -143446000, "shares_outstanding": 44011527, "operating_cash_flow": 127449000, "stock_based_compensation": 21235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9945000, "dividends_paid": 8922000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81259000, "free_cash_flow": 134859000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59695000", "ebitda": "-50521000", "netIncome": "-53719000", "grossProfit": "219227000", "depreciation": "None", "totalRevenue": "420571000", "costOfRevenue": "201344000", "interestIncome": "4648000", "incomeBeforeTax": "-80975000", "interestExpense": "21280000", "operatingIncome": "107622000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2187000", "reportedCurrency": "USD", "netInterestIncome": "-16632000", "nonInterestIncome": "None", "operatingExpenses": "111605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7441000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9174000", "sellingGeneralAndAdministrative": "111605000", "netIncomeFromContinuingOperations": "-83162000" }, "balance": { "goodwill": "None", "inventory": "44833000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "478234000", "longTermDebt": "184389000", "shortTermDebt": "13363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-507378000", "totalLiabilities": "621680000", "otherCurrentAssets": "4159000", "totalCurrentAssets": "173902000", "currentLongTermDebt": "11250000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "47449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304332000", "currentAccountsPayable": "11544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205528000", "totalShareholderEquity": "-143446000", "capitalLeaseObligations": "6001000", "otherCurrentLiabilities": "51415000", "totalCurrentLiabilities": "76322000", "otherNonCurrentLiabilities": "248534000", "totalNonCurrentLiabilities": "545358000", "cashAndShortTermInvestments": "77461000", "commonStockSharesOutstanding": "44011527", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53719000", "profitLoss": "None", "dividendPayout": "8922000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8000999", "operatingCashflow": "127449000", "capitalExpenditures": "7410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81259000", "cashflowFromInvestment": "-9945000", "stockBasedCompensation": "21235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8922000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 390629000, "cost_of_revenue": 181547000, "gross_profit": 209082000, "ebit": 146209000, "ebitda": 154596000, "pretax_income": 117076000, "tax_provision": 4556000, "net_income": 19239000, "net_income_to_common": 19239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41216000, "total_current_assets": 139377000, "total_assets": 201041000, "short_term_debt": 12261000, "long_term_debt": 326163000, "total_debt": 338424000, "total_liabilities": 406814000, "total_equity": -802360000, "shares_outstanding": 35312111, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 104312000, "capital_expenditure": 10944000, "free_cash_flow": 115256000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270316, "ticker_id": 1799, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146209000", "ebitda": "154596000", "netIncome": "19239000", "grossProfit": "209082000", "depreciation": "None", "totalRevenue": "390629000", "costOfRevenue": "181547000", "interestIncome": "4977000", "incomeBeforeTax": "117076000", "interestExpense": "29133000", "operatingIncome": "119087000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4556000", "reportedCurrency": "USD", "netInterestIncome": "-24156000", "nonInterestIncome": "None", "operatingExpenses": "89995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8387000", "sellingGeneralAndAdministrative": "89995000", "netIncomeFromContinuingOperations": "112520000" }, "balance": { "goodwill": "None", "inventory": "52540000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "201041000", "longTermDebt": "326163000", "shortTermDebt": "12261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-846825000", "totalLiabilities": "406814000", "otherCurrentAssets": "5133000", "totalCurrentAssets": "139377000", "currentLongTermDebt": "10313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61663999", "currentAccountsPayable": "5193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350864000", "totalShareholderEquity": "-802360000", "capitalLeaseObligations": "8168000", "otherCurrentLiabilities": "23456000", "totalCurrentLiabilities": "40910000", "otherNonCurrentLiabilities": "24742000", "totalNonCurrentLiabilities": "365904000", "cashAndShortTermInvestments": "41216000", "commonStockSharesOutstanding": "35312111", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19239000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8984000", "operatingCashflow": "104312000", "capitalExpenditures": "10944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65794000", "cashflowFromInvestment": "-10944000", "stockBasedCompensation": "17562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390629000, "cost_of_revenue": 181547000, "gross_profit": 209082000, "research_and_development": null, "selling_general_admin": 89995000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146209000, "depreciation_amortisation": 8387000, "ebitda": 154596000, "interest_expense": 29133000, "interest_income": null, "other_non_operating": null, "pretax_income": 117076000, "tax_provision": 4556000, "effective_tax_rate": null, "net_income": 19239000, "net_income_continuing_ops": 112520000, "net_income_to_common": 19239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41216000, "short_term_investments": null, "net_receivables": 40488000, "inventory": 52540000, "other_current_assets": null, "total_current_assets": 139377000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61663999, "total_assets": 201041000, "short_term_debt": 12261000, "accounts_payable": 5193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40910000, "long_term_debt": 326163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 365904000, "total_liabilities": 406814000, "total_debt": 338424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -846825000, "total_equity": -802360000, "shares_outstanding": 35312111, "operating_cash_flow": 104312000, "stock_based_compensation": 17562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10944000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65794000, "free_cash_flow": 115256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146209000", "ebitda": "154596000", "netIncome": "19239000", "grossProfit": "209082000", "depreciation": "None", "totalRevenue": "390629000", "costOfRevenue": "181547000", "interestIncome": "4977000", "incomeBeforeTax": "117076000", "interestExpense": "29133000", "operatingIncome": "119087000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4556000", "reportedCurrency": "USD", "netInterestIncome": "-24156000", "nonInterestIncome": "None", "operatingExpenses": "89995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8387000", "sellingGeneralAndAdministrative": "89995000", "netIncomeFromContinuingOperations": "112520000" }, "balance": { "goodwill": "None", "inventory": "52540000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "201041000", "longTermDebt": "326163000", "shortTermDebt": "12261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-846825000", "totalLiabilities": "406814000", "otherCurrentAssets": "5133000", "totalCurrentAssets": "139377000", "currentLongTermDebt": "10313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61663999", "currentAccountsPayable": "5193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350864000", "totalShareholderEquity": "-802360000", "capitalLeaseObligations": "8168000", "otherCurrentLiabilities": "23456000", "totalCurrentLiabilities": "40910000", "otherNonCurrentLiabilities": "24742000", "totalNonCurrentLiabilities": "365904000", "cashAndShortTermInvestments": "41216000", "commonStockSharesOutstanding": "35312111", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19239000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8984000", "operatingCashflow": "104312000", "capitalExpenditures": "10944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65794000", "cashflowFromInvestment": "-10944000", "stockBasedCompensation": "17562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 378476000, "cost_of_revenue": 158832000, "gross_profit": 219644000, "ebit": 158719000, "ebitda": 167294000, "pretax_income": 136175000, "tax_provision": 4360000, "net_income": 18657000, "net_income_to_common": 18657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13642000, "total_current_assets": 97112000, "total_assets": 162943000, "short_term_debt": 16218000, "long_term_debt": 343624000, "total_debt": 359842000, "total_liabilities": 454941000, "total_equity": -892232000, "shares_outstanding": 32555317, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 92783000, "capital_expenditure": 9053000, "free_cash_flow": 101836000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270321, "ticker_id": 1799, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158719000", "ebitda": "167294000", "netIncome": "18657000", "grossProfit": "219644000", "depreciation": "None", "totalRevenue": "378476000", "costOfRevenue": "158832000", "interestIncome": "1249000", "incomeBeforeTax": "136175000", "interestExpense": "22544000", "operatingIncome": "114895000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4360000", "reportedCurrency": "USD", "netInterestIncome": "-22544000", "nonInterestIncome": "None", "operatingExpenses": "104749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8575000", "sellingGeneralAndAdministrative": "104749000", "netIncomeFromContinuingOperations": "131815000" }, "balance": { "goodwill": "None", "inventory": "42374000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "162943000", "longTermDebt": "343624000", "shortTermDebt": "16218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-924630000", "totalLiabilities": "454941000", "otherCurrentAssets": "3824000", "totalCurrentAssets": "97112000", "currentLongTermDebt": "14372000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65831000", "currentAccountsPayable": "7127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375374000", "totalShareholderEquity": "-892232000", "capitalLeaseObligations": "9612000", "otherCurrentLiabilities": "21648000", "totalCurrentLiabilities": "44993000", "otherNonCurrentLiabilities": "39565000", "totalNonCurrentLiabilities": "409948000", "cashAndShortTermInvestments": "13642000", "commonStockSharesOutstanding": "32555317", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18657000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-18237000", "operatingCashflow": "92783000", "capitalExpenditures": "9053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92032000", "cashflowFromInvestment": "-9053000", "stockBasedCompensation": "11465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 378476000, "cost_of_revenue": 158832000, "gross_profit": 219644000, "research_and_development": null, "selling_general_admin": 104749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158719000, "depreciation_amortisation": 8575000, "ebitda": 167294000, "interest_expense": 22544000, "interest_income": null, "other_non_operating": null, "pretax_income": 136175000, "tax_provision": 4360000, "effective_tax_rate": null, "net_income": 18657000, "net_income_continuing_ops": 131815000, "net_income_to_common": 18657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13642000, "short_term_investments": null, "net_receivables": 37272000, "inventory": 42374000, "other_current_assets": null, "total_current_assets": 97112000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 65831000, "total_assets": 162943000, "short_term_debt": 16218000, "accounts_payable": 7127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44993000, "long_term_debt": 343624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 409948000, "total_liabilities": 454941000, "total_debt": 359842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -924630000, "total_equity": -892232000, "shares_outstanding": 32555317, "operating_cash_flow": 92783000, "stock_based_compensation": 11465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9053000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92032000, "free_cash_flow": 101836000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158719000", "ebitda": "167294000", "netIncome": "18657000", "grossProfit": "219644000", "depreciation": "None", "totalRevenue": "378476000", "costOfRevenue": "158832000", "interestIncome": "1249000", "incomeBeforeTax": "136175000", "interestExpense": "22544000", "operatingIncome": "114895000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4360000", "reportedCurrency": "USD", "netInterestIncome": "-22544000", "nonInterestIncome": "None", "operatingExpenses": "104749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8575000", "sellingGeneralAndAdministrative": "104749000", "netIncomeFromContinuingOperations": "131815000" }, "balance": { "goodwill": "None", "inventory": "42374000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "162943000", "longTermDebt": "343624000", "shortTermDebt": "16218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-924630000", "totalLiabilities": "454941000", "otherCurrentAssets": "3824000", "totalCurrentAssets": "97112000", "currentLongTermDebt": "14372000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65831000", "currentAccountsPayable": "7127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375374000", "totalShareholderEquity": "-892232000", "capitalLeaseObligations": "9612000", "otherCurrentLiabilities": "21648000", "totalCurrentLiabilities": "44993000", "otherNonCurrentLiabilities": "39565000", "totalNonCurrentLiabilities": "409948000", "cashAndShortTermInvestments": "13642000", "commonStockSharesOutstanding": "32555317", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18657000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-18237000", "operatingCashflow": "92783000", "capitalExpenditures": "9053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92032000", "cashflowFromInvestment": "-9053000", "stockBasedCompensation": "11465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 267947999, "cost_of_revenue": 123099000, "gross_profit": 144849000, "ebit": 94485000, "ebitda": 104913000, "pretax_income": 82557000, "tax_provision": -857000, "net_income": 3154000, "net_income_to_common": 3154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21944000, "total_current_assets": 78271000, "total_assets": 131354000, "short_term_debt": 13619000, "long_term_debt": 375029000, "total_debt": 388648000, "total_liabilities": 539004000, "total_equity": -1015961000, "shares_outstanding": 94569858, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77780000, "capital_expenditure": 4746000, "free_cash_flow": 82526000, "dividends_paid": 240634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270326, "ticker_id": 1799, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94485000", "ebitda": "104913000", "netIncome": "3154000", "grossProfit": "144849000", "depreciation": "None", "totalRevenue": "267947999", "costOfRevenue": "123099000", "interestIncome": "0", "incomeBeforeTax": "82557000", "interestExpense": "11928000", "operatingIncome": "81425000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-857000", "reportedCurrency": "USD", "netInterestIncome": "-11928000", "nonInterestIncome": "None", "operatingExpenses": "63424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10428000", "sellingGeneralAndAdministrative": "45990000", "netIncomeFromContinuingOperations": "83414000" }, "balance": { "goodwill": "None", "inventory": "25806000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "131354000", "longTermDebt": "375029000", "shortTermDebt": "13619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1028229000", "totalLiabilities": "539004000", "otherCurrentAssets": "2596000", "totalCurrentAssets": "78271000", "currentLongTermDebt": "12500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53083000", "currentAccountsPayable": "7058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "398066000", "totalShareholderEquity": "-1015961000", "capitalLeaseObligations": "5828000", "otherCurrentLiabilities": "39839000", "totalCurrentLiabilities": "60516000", "otherNonCurrentLiabilities": "62927000", "totalNonCurrentLiabilities": "478488000", "cashAndShortTermInvestments": "21944000", "commonStockSharesOutstanding": "94569858", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21944000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3154000", "profitLoss": "None", "dividendPayout": "240634000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3792000", "operatingCashflow": "77780000", "capitalExpenditures": "4746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64512000", "cashflowFromInvestment": "-4746000", "stockBasedCompensation": "6113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "240634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267947999, "cost_of_revenue": 123099000, "gross_profit": 144849000, "research_and_development": null, "selling_general_admin": 45990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94485000, "depreciation_amortisation": 10428000, "ebitda": 104913000, "interest_expense": 11928000, "interest_income": null, "other_non_operating": null, "pretax_income": 82557000, "tax_provision": -857000, "effective_tax_rate": null, "net_income": 3154000, "net_income_continuing_ops": 83414000, "net_income_to_common": 3154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21944000, "short_term_investments": null, "net_receivables": 27925000, "inventory": 25806000, "other_current_assets": null, "total_current_assets": 78271000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 53083000, "total_assets": 131354000, "short_term_debt": 13619000, "accounts_payable": 7058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60516000, "long_term_debt": 375029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 478488000, "total_liabilities": 539004000, "total_debt": 388648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1028229000, "total_equity": -1015961000, "shares_outstanding": 94569858, "operating_cash_flow": 77780000, "stock_based_compensation": 6113000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4746000, "dividends_paid": 240634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64512000, "free_cash_flow": 82526000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94485000", "ebitda": "104913000", "netIncome": "3154000", "grossProfit": "144849000", "depreciation": "None", "totalRevenue": "267947999", "costOfRevenue": "123099000", "interestIncome": "0", "incomeBeforeTax": "82557000", "interestExpense": "11928000", "operatingIncome": "81425000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-857000", "reportedCurrency": "USD", "netInterestIncome": "-11928000", "nonInterestIncome": "None", "operatingExpenses": "63424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10428000", "sellingGeneralAndAdministrative": "45990000", "netIncomeFromContinuingOperations": "83414000" }, "balance": { "goodwill": "None", "inventory": "25806000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "131354000", "longTermDebt": "375029000", "shortTermDebt": "13619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1028229000", "totalLiabilities": "539004000", "otherCurrentAssets": "2596000", "totalCurrentAssets": "78271000", "currentLongTermDebt": "12500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53083000", "currentAccountsPayable": "7058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "398066000", "totalShareholderEquity": "-1015961000", "capitalLeaseObligations": "5828000", "otherCurrentLiabilities": "39839000", "totalCurrentLiabilities": "60516000", "otherNonCurrentLiabilities": "62927000", "totalNonCurrentLiabilities": "478488000", "cashAndShortTermInvestments": "21944000", "commonStockSharesOutstanding": "94569858", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21944000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3154000", "profitLoss": "None", "dividendPayout": "240634000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3792000", "operatingCashflow": "77780000", "capitalExpenditures": "4746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64512000", "cashflowFromInvestment": "-4746000", "stockBasedCompensation": "6113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "240634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 260586000, "cost_of_revenue": 127959000, "gross_profit": 132627000, "ebit": 84010000, "ebitda": 93926000, "pretax_income": 77815000, "tax_provision": null, "net_income": 77815000, "net_income_to_common": 77815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13422000, "total_current_assets": 53488000, "total_assets": 81357000, "short_term_debt": 24000000, "long_term_debt": null, "total_debt": 24000000, "total_liabilities": 273911000, "total_equity": -192554000, "shares_outstanding": 28945000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 87062000, "capital_expenditure": 7501000, "free_cash_flow": 94563000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270331, "ticker_id": 1799, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84010000", "ebitda": "93926000", "netIncome": "77815000", "grossProfit": "132627000", "depreciation": "None", "totalRevenue": "260586000", "costOfRevenue": "127959000", "interestIncome": "None", "incomeBeforeTax": "77815000", "interestExpense": "6195000", "operatingIncome": "84222000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "48405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9916000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "30197000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "81357000", "longTermDebt": "None", "shortTermDebt": "24000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-198708000", "totalLiabilities": "273911000", "otherCurrentAssets": "1077000", "totalCurrentAssets": "53488000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27869000", "currentAccountsPayable": "2421000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "255887000", "totalShareholderEquity": "-192554000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15194000", "totalCurrentLiabilities": "41615000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "232296000", "cashAndShortTermInvestments": "13422000", "commonStockSharesOutstanding": "28945000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12866000", "operatingCashflow": "87062000", "capitalExpenditures": "7501000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92867000", "cashflowFromInvestment": "-7501000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 260586000, "cost_of_revenue": 127959000, "gross_profit": 132627000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84010000, "depreciation_amortisation": 9916000, "ebitda": 93926000, "interest_expense": 6195000, "interest_income": null, "other_non_operating": null, "pretax_income": 77815000, "tax_provision": null, "effective_tax_rate": null, "net_income": 77815000, "net_income_continuing_ops": null, "net_income_to_common": 77815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13422000, "short_term_investments": null, "net_receivables": 8792000, "inventory": 30197000, "other_current_assets": null, "total_current_assets": 53488000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27869000, "total_assets": 81357000, "short_term_debt": 24000000, "accounts_payable": 2421000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41615000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 232296000, "total_liabilities": 273911000, "total_debt": 24000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -198708000, "total_equity": -192554000, "shares_outstanding": 28945000, "operating_cash_flow": 87062000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7501000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7501000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92867000, "free_cash_flow": 94563000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84010000", "ebitda": "93926000", "netIncome": "77815000", "grossProfit": "132627000", "depreciation": "None", "totalRevenue": "260586000", "costOfRevenue": "127959000", "interestIncome": "None", "incomeBeforeTax": "77815000", "interestExpense": "6195000", "operatingIncome": "84222000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "48405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9916000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "30197000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "81357000", "longTermDebt": "None", "shortTermDebt": "24000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-198708000", "totalLiabilities": "273911000", "otherCurrentAssets": "1077000", "totalCurrentAssets": "53488000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27869000", "currentAccountsPayable": "2421000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "255887000", "totalShareholderEquity": "-192554000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15194000", "totalCurrentLiabilities": "41615000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "232296000", "cashAndShortTermInvestments": "13422000", "commonStockSharesOutstanding": "28945000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12866000", "operatingCashflow": "87062000", "capitalExpenditures": "7501000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92867000", "cashflowFromInvestment": "-7501000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -55600000, "ebitda": -55600000, "pretax_income": -231400000, "tax_provision": 3600000, "net_income": -235000000, "net_income_to_common": -235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6500000, "total_current_assets": 22900000, "total_assets": 3414100000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 297800000, "total_equity": 3116300000, "shares_outstanding": 289659000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -52600000, "capital_expenditure": 0, "free_cash_flow": -52600000, "dividends_paid": 700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270304, "ticker_id": 1799, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-55600000", "netIncome": "-235000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "200000", "incomeBeforeTax": "-231400000", "interestExpense": "0", "operatingIncome": "-55600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3600000", "reportedCurrency": "USD", "netInterestIncome": "200000", "nonInterestIncome": "None", "operatingExpenses": "55600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "55600000", "netIncomeFromContinuingOperations": "-235000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3414100000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-686800000", "totalLiabilities": "297800000", "otherCurrentAssets": "4300000", "totalCurrentAssets": "22900000", "currentLongTermDebt": "None", "longTermInvestments": "3133200000", "shortTermInvestments": "None", "currentNetReceivables": "12100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3391200000", "currentAccountsPayable": "1400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3116300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23500000", "totalCurrentLiabilities": "24900000", "otherNonCurrentLiabilities": "272900000", "totalNonCurrentLiabilities": "272900000", "cashAndShortTermInvestments": "6500000", "commonStockSharesOutstanding": "289659000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235000000", "profitLoss": "None", "dividendPayout": "700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-52600000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1961300000", "cashflowFromInvestment": "-2016800000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 55600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55600000, "depreciation_amortisation": null, "ebitda": -55600000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -231400000, "tax_provision": 3600000, "effective_tax_rate": null, "net_income": -235000000, "net_income_continuing_ops": -235000000, "net_income_to_common": -235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6500000, "short_term_investments": null, "net_receivables": 12100000, "inventory": null, "other_current_assets": null, "total_current_assets": 22900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3391200000, "total_assets": 3414100000, "short_term_debt": null, "accounts_payable": 1400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24900000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 272900000, "total_liabilities": 297800000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -686800000, "total_equity": 3116300000, "shares_outstanding": 289659000, "operating_cash_flow": -52600000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2016800000, "dividends_paid": 700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1961300000, "free_cash_flow": -52600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-55600000", "netIncome": "-235000000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "200000", "incomeBeforeTax": "-231400000", "interestExpense": "0", "operatingIncome": "-55600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3600000", "reportedCurrency": "USD", "netInterestIncome": "200000", "nonInterestIncome": "None", "operatingExpenses": "55600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "55600000", "netIncomeFromContinuingOperations": "-235000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3414100000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-686800000", "totalLiabilities": "297800000", "otherCurrentAssets": "4300000", "totalCurrentAssets": "22900000", "currentLongTermDebt": "None", "longTermInvestments": "3133200000", "shortTermInvestments": "None", "currentNetReceivables": "12100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3391200000", "currentAccountsPayable": "1400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3116300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23500000", "totalCurrentLiabilities": "24900000", "otherNonCurrentLiabilities": "272900000", "totalNonCurrentLiabilities": "272900000", "cashAndShortTermInvestments": "6500000", "commonStockSharesOutstanding": "289659000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235000000", "profitLoss": "None", "dividendPayout": "700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-52600000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1961300000", "cashflowFromInvestment": "-2016800000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 2000, "gross_profit": -2000, "ebit": -7180000, "ebitda": -7180000, "pretax_income": 27304000, "tax_provision": -16020000, "net_income": 43324000, "net_income_to_common": 43324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114642000, "total_current_assets": 120088000, "total_assets": 521407000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 278266000, "total_equity": 243141000, "shares_outstanding": 126985076, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13989000, "capital_expenditure": 387000, "free_cash_flow": -13602000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270305, "ticker_id": 1799, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7180000", "ebitda": "-7180000", "netIncome": "43324000", "grossProfit": "-2000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "2000", "interestIncome": "1943000", "incomeBeforeTax": "27304000", "interestExpense": "1688000", "operatingIncome": "-7180000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16020000", "reportedCurrency": "USD", "netInterestIncome": "255000", "nonInterestIncome": "None", "operatingExpenses": "7178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "0", "sellingGeneralAndAdministrative": "7178000", "netIncomeFromContinuingOperations": "43324000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "521407000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-451085000", "totalLiabilities": "278266000", "otherCurrentAssets": "5446000", "totalCurrentAssets": "120088000", "currentLongTermDebt": "None", "longTermInvestments": "125455000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "401319000", "currentAccountsPayable": "922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "243141000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "18044000", "totalCurrentLiabilities": "18966000", "otherNonCurrentLiabilities": "255160000", "totalNonCurrentLiabilities": "259300000", "cashAndShortTermInvestments": "114642000", "commonStockSharesOutstanding": "126985076", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "114642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43324000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-13989000", "capitalExpenditures": "387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1269000", "cashflowFromInvestment": "None", "stockBasedCompensation": "245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 2000, "gross_profit": -2000, "research_and_development": null, "selling_general_admin": 7178000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7180000, "depreciation_amortisation": 0, "ebitda": -7180000, "interest_expense": 1688000, "interest_income": null, "other_non_operating": null, "pretax_income": 27304000, "tax_provision": -16020000, "effective_tax_rate": null, "net_income": 43324000, "net_income_continuing_ops": 43324000, "net_income_to_common": 43324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114642000, "short_term_investments": null, "net_receivables": 0, "inventory": 0, "other_current_assets": null, "total_current_assets": 120088000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 401319000, "total_assets": 521407000, "short_term_debt": null, "accounts_payable": 922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18966000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 259300000, "total_liabilities": 278266000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -451085000, "total_equity": 243141000, "shares_outstanding": 126985076, "operating_cash_flow": -13989000, "stock_based_compensation": 245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1269000, "free_cash_flow": -13602000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7180000", "ebitda": "-7180000", "netIncome": "43324000", "grossProfit": "-2000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "2000", "interestIncome": "1943000", "incomeBeforeTax": "27304000", "interestExpense": "1688000", "operatingIncome": "-7180000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16020000", "reportedCurrency": "USD", "netInterestIncome": "255000", "nonInterestIncome": "None", "operatingExpenses": "7178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "0", "sellingGeneralAndAdministrative": "7178000", "netIncomeFromContinuingOperations": "43324000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "521407000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-451085000", "totalLiabilities": "278266000", "otherCurrentAssets": "5446000", "totalCurrentAssets": "120088000", "currentLongTermDebt": "None", "longTermInvestments": "125455000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "401319000", "currentAccountsPayable": "922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "243141000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "18044000", "totalCurrentLiabilities": "18966000", "otherNonCurrentLiabilities": "255160000", "totalNonCurrentLiabilities": "259300000", "cashAndShortTermInvestments": "114642000", "commonStockSharesOutstanding": "126985076", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "114642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43324000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-13989000", "capitalExpenditures": "387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1269000", "cashflowFromInvestment": "None", "stockBasedCompensation": "245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -9939000, "ebitda": -184529000, "pretax_income": -144892000, "tax_provision": 29804000, "net_income": -174696000, "net_income_to_common": -174696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127362000, "total_current_assets": 132026999, "total_assets": 505475000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 353006000, "total_equity": 152469000, "shares_outstanding": 110264531, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11941000, "capital_expenditure": 0, "free_cash_flow": -11941000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270307, "ticker_id": 1799, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9939000", "ebitda": "-184529000", "netIncome": "-174696000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "287000", "incomeBeforeTax": "-144892000", "interestExpense": "0", "operatingIncome": "-9939000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29804000", "reportedCurrency": "USD", "netInterestIncome": "287000", "nonInterestIncome": "None", "operatingExpenses": "9939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "0", "sellingGeneralAndAdministrative": "9939000", "netIncomeFromContinuingOperations": "-174696000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "505475000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-494409000", "totalLiabilities": "353006000", "otherCurrentAssets": "4664999", "totalCurrentAssets": "132026999", "currentLongTermDebt": "None", "longTermInvestments": "84296000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "373448000", "currentAccountsPayable": "1518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "152469000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "56944000", "totalCurrentLiabilities": "58462000", "otherNonCurrentLiabilities": "253117000", "totalNonCurrentLiabilities": "294544000", "cashAndShortTermInvestments": "127362000", "commonStockSharesOutstanding": "110264531", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174696000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-11941000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134495000", "cashflowFromInvestment": "None", "stockBasedCompensation": "236000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12247000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 9939000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9939000, "depreciation_amortisation": 0, "ebitda": -184529000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -144892000, "tax_provision": 29804000, "effective_tax_rate": null, "net_income": -174696000, "net_income_continuing_ops": -174696000, "net_income_to_common": -174696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127362000, "short_term_investments": null, "net_receivables": 0, "inventory": 0, "other_current_assets": null, "total_current_assets": 132026999, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 373448000, "total_assets": 505475000, "short_term_debt": null, "accounts_payable": 1518000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58462000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 294544000, "total_liabilities": 353006000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -494409000, "total_equity": 152469000, "shares_outstanding": 110264531, "operating_cash_flow": -11941000, "stock_based_compensation": 236000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 134495000, "free_cash_flow": -11941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9939000", "ebitda": "-184529000", "netIncome": "-174696000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "287000", "incomeBeforeTax": "-144892000", "interestExpense": "0", "operatingIncome": "-9939000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29804000", "reportedCurrency": "USD", "netInterestIncome": "287000", "nonInterestIncome": "None", "operatingExpenses": "9939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "0", "sellingGeneralAndAdministrative": "9939000", "netIncomeFromContinuingOperations": "-174696000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "505475000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-494409000", "totalLiabilities": "353006000", "otherCurrentAssets": "4664999", "totalCurrentAssets": "132026999", "currentLongTermDebt": "None", "longTermInvestments": "84296000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "373448000", "currentAccountsPayable": "1518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "152469000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "56944000", "totalCurrentLiabilities": "58462000", "otherNonCurrentLiabilities": "253117000", "totalNonCurrentLiabilities": "294544000", "cashAndShortTermInvestments": "127362000", "commonStockSharesOutstanding": "110264531", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174696000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-11941000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134495000", "cashflowFromInvestment": "None", "stockBasedCompensation": "236000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12247000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -2656000, "ebitda": -66796000, "pretax_income": -27887000, "tax_provision": -1762000, "net_income": -26125000, "net_income_to_common": -26125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4808000, "total_current_assets": 5905000, "total_assets": 317296000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 423672000, "total_equity": -106376000, "shares_outstanding": 102321754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36999, "capital_expenditure": 0, "free_cash_flow": 36999, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270308, "ticker_id": 1799, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2656000", "ebitda": "-66796000", "netIncome": "-26125000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "17000", "incomeBeforeTax": "-27887000", "interestExpense": "0", "operatingIncome": "-2656000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1762000", "reportedCurrency": "USD", "netInterestIncome": "17000", "nonInterestIncome": "None", "operatingExpenses": "2656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "0", "sellingGeneralAndAdministrative": "2656000", "netIncomeFromContinuingOperations": "-26125000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "317296000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-319713000", "totalLiabilities": "423672000", "otherCurrentAssets": "1097000", "totalCurrentAssets": "5905000", "currentLongTermDebt": "None", "longTermInvestments": "44739000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311391000", "currentAccountsPayable": "2635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-106376000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "49185000", "totalCurrentLiabilities": "51820000", "otherNonCurrentLiabilities": "234412000", "totalNonCurrentLiabilities": "371852000", "cashAndShortTermInvestments": "4808000", "commonStockSharesOutstanding": "102321754", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26125000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5000", "operatingCashflow": "36999", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4735000", "cashflowFromInvestment": "None", "stockBasedCompensation": "137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 2656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2656000, "depreciation_amortisation": 0, "ebitda": -66796000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -27887000, "tax_provision": -1762000, "effective_tax_rate": null, "net_income": -26125000, "net_income_continuing_ops": -26125000, "net_income_to_common": -26125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4808000, "short_term_investments": null, "net_receivables": 0, "inventory": 0, "other_current_assets": null, "total_current_assets": 5905000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 311391000, "total_assets": 317296000, "short_term_debt": null, "accounts_payable": 2635000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51820000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 371852000, "total_liabilities": 423672000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -319713000, "total_equity": -106376000, "shares_outstanding": 102321754, "operating_cash_flow": 36999, "stock_based_compensation": 137000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4735000, "free_cash_flow": 36999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2656000", "ebitda": "-66796000", "netIncome": "-26125000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "17000", "incomeBeforeTax": "-27887000", "interestExpense": "0", "operatingIncome": "-2656000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1762000", "reportedCurrency": "USD", "netInterestIncome": "17000", "nonInterestIncome": "None", "operatingExpenses": "2656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "0", "sellingGeneralAndAdministrative": "2656000", "netIncomeFromContinuingOperations": "-26125000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "317296000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-319713000", "totalLiabilities": "423672000", "otherCurrentAssets": "1097000", "totalCurrentAssets": "5905000", "currentLongTermDebt": "None", "longTermInvestments": "44739000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311391000", "currentAccountsPayable": "2635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-106376000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "49185000", "totalCurrentLiabilities": "51820000", "otherNonCurrentLiabilities": "234412000", "totalNonCurrentLiabilities": "371852000", "cashAndShortTermInvestments": "4808000", "commonStockSharesOutstanding": "102321754", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26125000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5000", "operatingCashflow": "36999", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4735000", "cashflowFromInvestment": "None", "stockBasedCompensation": "137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 59824000, "cost_of_revenue": 31075000, "gross_profit": 28749000, "ebit": 35414000, "ebitda": 37037000, "pretax_income": 48496000, "tax_provision": 27004000, "net_income": 21492000, "net_income_to_common": 21492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9506000, "total_current_assets": 10827000, "total_assets": 292323000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 379630000, "total_equity": -87307000, "shares_outstanding": 113270186, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3011000, "capital_expenditure": 387000, "free_cash_flow": 3398000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270309, "ticker_id": 1799, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35414000", "ebitda": "37037000", "netIncome": "21492000", "grossProfit": "28749000", "depreciation": "None", "totalRevenue": "59824000", "costOfRevenue": "31075000", "interestIncome": "219000", "incomeBeforeTax": "48496000", "interestExpense": "1762000", "operatingIncome": "6044000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27004000", "reportedCurrency": "USD", "netInterestIncome": "-1543000", "nonInterestIncome": "None", "operatingExpenses": "22705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1623000", "sellingGeneralAndAdministrative": "22705000", "netIncomeFromContinuingOperations": "21492000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "292323000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-293588000", "totalLiabilities": "379630000", "otherCurrentAssets": "1321000", "totalCurrentAssets": "10827000", "currentLongTermDebt": "None", "longTermInvestments": "14844000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281496000", "currentAccountsPayable": "4025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-87307000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "43068000", "totalCurrentLiabilities": "47093000", "otherNonCurrentLiabilities": "248534000", "totalNonCurrentLiabilities": "332537000", "cashAndShortTermInvestments": "9506000", "commonStockSharesOutstanding": "113270186", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21492000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5195000", "operatingCashflow": "3011000", "capitalExpenditures": "387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10276000", "cashflowFromInvestment": "-60690000", "stockBasedCompensation": "3850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59824000, "cost_of_revenue": 31075000, "gross_profit": 28749000, "research_and_development": null, "selling_general_admin": 22705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35414000, "depreciation_amortisation": 1623000, "ebitda": 37037000, "interest_expense": 1762000, "interest_income": null, "other_non_operating": null, "pretax_income": 48496000, "tax_provision": 27004000, "effective_tax_rate": null, "net_income": 21492000, "net_income_continuing_ops": 21492000, "net_income_to_common": 21492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9506000, "short_term_investments": null, "net_receivables": 0, "inventory": 0, "other_current_assets": null, "total_current_assets": 10827000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 281496000, "total_assets": 292323000, "short_term_debt": null, "accounts_payable": 4025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47093000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 332537000, "total_liabilities": 379630000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -293588000, "total_equity": -87307000, "shares_outstanding": 113270186, "operating_cash_flow": 3011000, "stock_based_compensation": 3850000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60690000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10276000, "free_cash_flow": 3398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35414000", "ebitda": "37037000", "netIncome": "21492000", "grossProfit": "28749000", "depreciation": "None", "totalRevenue": "59824000", "costOfRevenue": "31075000", "interestIncome": "219000", "incomeBeforeTax": "48496000", "interestExpense": "1762000", "operatingIncome": "6044000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27004000", "reportedCurrency": "USD", "netInterestIncome": "-1543000", "nonInterestIncome": "None", "operatingExpenses": "22705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1623000", "sellingGeneralAndAdministrative": "22705000", "netIncomeFromContinuingOperations": "21492000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "292323000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-293588000", "totalLiabilities": "379630000", "otherCurrentAssets": "1321000", "totalCurrentAssets": "10827000", "currentLongTermDebt": "None", "longTermInvestments": "14844000", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281496000", "currentAccountsPayable": "4025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-87307000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "43068000", "totalCurrentLiabilities": "47093000", "otherNonCurrentLiabilities": "248534000", "totalNonCurrentLiabilities": "332537000", "cashAndShortTermInvestments": "9506000", "commonStockSharesOutstanding": "113270186", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21492000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5195000", "operatingCashflow": "3011000", "capitalExpenditures": "387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10276000", "cashflowFromInvestment": "-60690000", "stockBasedCompensation": "3850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 100859000, "cost_of_revenue": 48325000, "gross_profit": 52534000, "ebit": -46222000, "ebitda": -43980000, "pretax_income": -46222000, "tax_provision": 2136000, "net_income": -48358000, "net_income_to_common": -48358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77461000, "total_current_assets": 173902000, "total_assets": 478234000, "short_term_debt": 13363000, "long_term_debt": 184389000, "total_debt": 197752000, "total_liabilities": 621680000, "total_equity": -143446000, "shares_outstanding": 91371000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35202000, "capital_expenditure": 1899000, "free_cash_flow": 37101000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270310, "ticker_id": 1799, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46222000", "ebitda": "-43980000", "netIncome": "-48358000", "grossProfit": "52534000", "depreciation": "None", "totalRevenue": "100859000", "costOfRevenue": "48325000", "interestIncome": "None", "incomeBeforeTax": "-46222000", "interestExpense": "4305000", "operatingIncome": "15602000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2136000", "reportedCurrency": "USD", "netInterestIncome": "147000", "nonInterestIncome": "None", "operatingExpenses": "36932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2242000", "sellingGeneralAndAdministrative": "36932000", "netIncomeFromContinuingOperations": "-48358000" }, "balance": { "goodwill": "None", "inventory": "44833000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "478234000", "longTermDebt": "184389000", "shortTermDebt": "13363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-507378000", "totalLiabilities": "621680000", "otherCurrentAssets": "4159000", "totalCurrentAssets": "173902000", "currentLongTermDebt": "11250000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "47449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304332000", "currentAccountsPayable": "11544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205528000", "totalShareholderEquity": "-143446000", "capitalLeaseObligations": "6001000", "otherCurrentLiabilities": "51415000", "totalCurrentLiabilities": "76322000", "otherNonCurrentLiabilities": "248534000", "totalNonCurrentLiabilities": "545358000", "cashAndShortTermInvestments": "77461000", "commonStockSharesOutstanding": "91371000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48358000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10551000", "operatingCashflow": "35202000", "capitalExpenditures": "1899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5981000", "cashflowFromInvestment": "-4434000", "stockBasedCompensation": "5966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100859000, "cost_of_revenue": 48325000, "gross_profit": 52534000, "research_and_development": null, "selling_general_admin": 36932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46222000, "depreciation_amortisation": 2242000, "ebitda": -43980000, "interest_expense": 4305000, "interest_income": null, "other_non_operating": null, "pretax_income": -46222000, "tax_provision": 2136000, "effective_tax_rate": null, "net_income": -48358000, "net_income_continuing_ops": -48358000, "net_income_to_common": -48358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77461000, "short_term_investments": null, "net_receivables": 47449000, "inventory": 44833000, "other_current_assets": null, "total_current_assets": 173902000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 304332000, "total_assets": 478234000, "short_term_debt": 13363000, "accounts_payable": 11544000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76322000, "long_term_debt": 184389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 545358000, "total_liabilities": 621680000, "total_debt": 197752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -507378000, "total_equity": -143446000, "shares_outstanding": 91371000, "operating_cash_flow": 35202000, "stock_based_compensation": 5966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4434000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5981000, "free_cash_flow": 37101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46222000", "ebitda": "-43980000", "netIncome": "-48358000", "grossProfit": "52534000", "depreciation": "None", "totalRevenue": "100859000", "costOfRevenue": "48325000", "interestIncome": "None", "incomeBeforeTax": "-46222000", "interestExpense": "4305000", "operatingIncome": "15602000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2136000", "reportedCurrency": "USD", "netInterestIncome": "147000", "nonInterestIncome": "None", "operatingExpenses": "36932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2242000", "sellingGeneralAndAdministrative": "36932000", "netIncomeFromContinuingOperations": "-48358000" }, "balance": { "goodwill": "None", "inventory": "44833000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "478234000", "longTermDebt": "184389000", "shortTermDebt": "13363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-507378000", "totalLiabilities": "621680000", "otherCurrentAssets": "4159000", "totalCurrentAssets": "173902000", "currentLongTermDebt": "11250000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "47449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304332000", "currentAccountsPayable": "11544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205528000", "totalShareholderEquity": "-143446000", "capitalLeaseObligations": "6001000", "otherCurrentLiabilities": "51415000", "totalCurrentLiabilities": "76322000", "otherNonCurrentLiabilities": "248534000", "totalNonCurrentLiabilities": "545358000", "cashAndShortTermInvestments": "77461000", "commonStockSharesOutstanding": "91371000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48358000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10551000", "operatingCashflow": "35202000", "capitalExpenditures": "1899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5981000", "cashflowFromInvestment": "-4434000", "stockBasedCompensation": "5966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 107135000, "cost_of_revenue": 51727000, "gross_profit": 55408000, "ebit": -79460000, "ebitda": -77129000, "pretax_income": -84845000, "tax_provision": 629000, "net_income": -42060000, "net_income_to_common": -42060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52674000, "total_current_assets": 156811000, "total_assets": 435441000, "short_term_debt": 12070000, "long_term_debt": 316369000, "total_debt": 328439000, "total_liabilities": 720450000, "total_equity": -285009000, "shares_outstanding": 38212440, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26247000, "capital_expenditure": 1984000, "free_cash_flow": 28231000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270312, "ticker_id": 1799, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79460000", "ebitda": "-77129000", "netIncome": "-42060000", "grossProfit": "55408000", "depreciation": "None", "totalRevenue": "107135000", "costOfRevenue": "51727000", "interestIncome": "1167000", "incomeBeforeTax": "-84845000", "interestExpense": "5385000", "operatingIncome": "29092000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "629000", "reportedCurrency": "USD", "netInterestIncome": "-5385000", "nonInterestIncome": "None", "operatingExpenses": "26316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2331000", "sellingGeneralAndAdministrative": "26316000", "netIncomeFromContinuingOperations": "-85474000" }, "balance": { "goodwill": "None", "inventory": "55090000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "435441000", "longTermDebt": "316369000", "shortTermDebt": "12070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-467942000", "totalLiabilities": "720450000", "otherCurrentAssets": "5248000", "totalCurrentAssets": "156811000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278630000", "currentAccountsPayable": "9692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337419000", "totalShareholderEquity": "-285009000", "capitalLeaseObligations": "6560000", "otherCurrentLiabilities": "42821000", "totalCurrentLiabilities": "64583000", "otherNonCurrentLiabilities": "250503000", "totalNonCurrentLiabilities": "655867000", "cashAndShortTermInvestments": "52674000", "commonStockSharesOutstanding": "38212440", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42060000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2424000", "operatingCashflow": "26247000", "capitalExpenditures": "1984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6980000", "cashflowFromInvestment": "-1984000", "stockBasedCompensation": "5634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107135000, "cost_of_revenue": 51727000, "gross_profit": 55408000, "research_and_development": null, "selling_general_admin": 26316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79460000, "depreciation_amortisation": 2331000, "ebitda": -77129000, "interest_expense": 5385000, "interest_income": null, "other_non_operating": null, "pretax_income": -84845000, "tax_provision": 629000, "effective_tax_rate": null, "net_income": -42060000, "net_income_continuing_ops": -85474000, "net_income_to_common": -42060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52674000, "short_term_investments": null, "net_receivables": 43799000, "inventory": 55090000, "other_current_assets": null, "total_current_assets": 156811000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278630000, "total_assets": 435441000, "short_term_debt": 12070000, "accounts_payable": 9692000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64583000, "long_term_debt": 316369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 655867000, "total_liabilities": 720450000, "total_debt": 328439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -467942000, "total_equity": -285009000, "shares_outstanding": 38212440, "operating_cash_flow": 26247000, "stock_based_compensation": 5634000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1984000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6980000, "free_cash_flow": 28231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79460000", "ebitda": "-77129000", "netIncome": "-42060000", "grossProfit": "55408000", "depreciation": "None", "totalRevenue": "107135000", "costOfRevenue": "51727000", "interestIncome": "1167000", "incomeBeforeTax": "-84845000", "interestExpense": "5385000", "operatingIncome": "29092000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "629000", "reportedCurrency": "USD", "netInterestIncome": "-5385000", "nonInterestIncome": "None", "operatingExpenses": "26316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2331000", "sellingGeneralAndAdministrative": "26316000", "netIncomeFromContinuingOperations": "-85474000" }, "balance": { "goodwill": "None", "inventory": "55090000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "435441000", "longTermDebt": "316369000", "shortTermDebt": "12070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-467942000", "totalLiabilities": "720450000", "otherCurrentAssets": "5248000", "totalCurrentAssets": "156811000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278630000", "currentAccountsPayable": "9692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337419000", "totalShareholderEquity": "-285009000", "capitalLeaseObligations": "6560000", "otherCurrentLiabilities": "42821000", "totalCurrentLiabilities": "64583000", "otherNonCurrentLiabilities": "250503000", "totalNonCurrentLiabilities": "655867000", "cashAndShortTermInvestments": "52674000", "commonStockSharesOutstanding": "38212440", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42060000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2424000", "operatingCashflow": "26247000", "capitalExpenditures": "1984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6980000", "cashflowFromInvestment": "-1984000", "stockBasedCompensation": "5634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 108567000, "cost_of_revenue": 52495000, "gross_profit": 56072000, "ebit": 39503000, "ebitda": 41883000, "pretax_income": 33855000, "tax_provision": 258000, "net_income": 11099000, "net_income_to_common": 11099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35391000, "total_current_assets": 136481000, "total_assets": 213355000, "short_term_debt": 15466000, "long_term_debt": null, "total_debt": 15466000, "total_liabilities": 422471000, "total_equity": -725605000, "shares_outstanding": 96640692, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32249000, "capital_expenditure": 1914000, "free_cash_flow": 34163000, "dividends_paid": 8922000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270313, "ticker_id": 1799, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39503000", "ebitda": "41883000", "netIncome": "11099000", "grossProfit": "56072000", "depreciation": "None", "totalRevenue": "108567000", "costOfRevenue": "52495000", "interestIncome": "None", "incomeBeforeTax": "33855000", "interestExpense": "5648000", "operatingIncome": "31793000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "24279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2380000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "57514000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "213355000", "longTermDebt": "None", "shortTermDebt": "15466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-766719000", "totalLiabilities": "422471000", "otherCurrentAssets": "3928000", "totalCurrentAssets": "136481000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76874000", "currentAccountsPayable": "9431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339952000", "totalShareholderEquity": "-725605000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24091000", "totalCurrentLiabilities": "48988000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "373483000", "cashAndShortTermInvestments": "35391000", "commonStockSharesOutstanding": "96640692", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11099000", "profitLoss": "None", "dividendPayout": "8922000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2317000", "operatingCashflow": "32249000", "capitalExpenditures": "1914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50090000", "cashflowFromInvestment": "-1914000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8922000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108567000, "cost_of_revenue": 52495000, "gross_profit": 56072000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39503000, "depreciation_amortisation": 2380000, "ebitda": 41883000, "interest_expense": 5648000, "interest_income": null, "other_non_operating": null, "pretax_income": 33855000, "tax_provision": 258000, "effective_tax_rate": null, "net_income": 11099000, "net_income_continuing_ops": null, "net_income_to_common": 11099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35391000, "short_term_investments": null, "net_receivables": 39648000, "inventory": 57514000, "other_current_assets": null, "total_current_assets": 136481000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 76874000, "total_assets": 213355000, "short_term_debt": 15466000, "accounts_payable": 9431000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48988000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 373483000, "total_liabilities": 422471000, "total_debt": 15466000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -766719000, "total_equity": -725605000, "shares_outstanding": 96640692, "operating_cash_flow": 32249000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1914000, "dividends_paid": 8922000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50090000, "free_cash_flow": 34163000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39503000", "ebitda": "41883000", "netIncome": "11099000", "grossProfit": "56072000", "depreciation": "None", "totalRevenue": "108567000", "costOfRevenue": "52495000", "interestIncome": "None", "incomeBeforeTax": "33855000", "interestExpense": "5648000", "operatingIncome": "31793000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "24279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2380000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "57514000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "213355000", "longTermDebt": "None", "shortTermDebt": "15466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-766719000", "totalLiabilities": "422471000", "otherCurrentAssets": "3928000", "totalCurrentAssets": "136481000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76874000", "currentAccountsPayable": "9431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339952000", "totalShareholderEquity": "-725605000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24091000", "totalCurrentLiabilities": "48988000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "373483000", "cashAndShortTermInvestments": "35391000", "commonStockSharesOutstanding": "96640692", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11099000", "profitLoss": "None", "dividendPayout": "8922000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2317000", "operatingCashflow": "32249000", "capitalExpenditures": "1914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50090000", "cashflowFromInvestment": "-1914000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8922000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 104010000, "cost_of_revenue": 48797000, "gross_profit": 55213000, "ebit": 21983000, "ebitda": 24204000, "pretax_income": 16236999, "tax_provision": -836000, "net_income": 4025000, "net_income_to_common": 4025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55146000, "total_current_assets": 150705000, "total_assets": 213571000, "short_term_debt": 13863000, "long_term_debt": null, "total_debt": 13863000, "total_liabilities": 410942000, "total_equity": -793958000, "shares_outstanding": 96235469, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33751000, "capital_expenditure": 1613000, "free_cash_flow": 35364000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270314, "ticker_id": 1799, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21983000", "ebitda": "24204000", "netIncome": "4025000", "grossProfit": "55213000", "depreciation": "None", "totalRevenue": "104010000", "costOfRevenue": "48797000", "interestIncome": "None", "incomeBeforeTax": "16236999", "interestExpense": "5746000", "operatingIncome": "31136000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-836000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "24077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2221000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "55197000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "213571000", "longTermDebt": "None", "shortTermDebt": "13863000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-839903000", "totalLiabilities": "410942000", "otherCurrentAssets": "5252000", "totalCurrentAssets": "150705000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62865999", "currentAccountsPayable": "4747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "345431000", "totalShareholderEquity": "-793958000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23745000", "totalCurrentLiabilities": "42355000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "368587000", "cashAndShortTermInvestments": "55146000", "commonStockSharesOutstanding": "96235469", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2657000", "operatingCashflow": "33751000", "capitalExpenditures": "1613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18208000", "cashflowFromInvestment": "-1613000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104010000, "cost_of_revenue": 48797000, "gross_profit": 55213000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21983000, "depreciation_amortisation": 2221000, "ebitda": 24204000, "interest_expense": 5746000, "interest_income": null, "other_non_operating": null, "pretax_income": 16236999, "tax_provision": -836000, "effective_tax_rate": null, "net_income": 4025000, "net_income_continuing_ops": null, "net_income_to_common": 4025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55146000, "short_term_investments": null, "net_receivables": 35110000, "inventory": 55197000, "other_current_assets": null, "total_current_assets": 150705000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62865999, "total_assets": 213571000, "short_term_debt": 13863000, "accounts_payable": 4747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42355000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368587000, "total_liabilities": 410942000, "total_debt": 13863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -839903000, "total_equity": -793958000, "shares_outstanding": 96235469, "operating_cash_flow": 33751000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1613000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18208000, "free_cash_flow": 35364000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21983000", "ebitda": "24204000", "netIncome": "4025000", "grossProfit": "55213000", "depreciation": "None", "totalRevenue": "104010000", "costOfRevenue": "48797000", "interestIncome": "None", "incomeBeforeTax": "16236999", "interestExpense": "5746000", "operatingIncome": "31136000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-836000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "24077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2221000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "55197000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "213571000", "longTermDebt": "None", "shortTermDebt": "13863000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-839903000", "totalLiabilities": "410942000", "otherCurrentAssets": "5252000", "totalCurrentAssets": "150705000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62865999", "currentAccountsPayable": "4747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "345431000", "totalShareholderEquity": "-793958000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23745000", "totalCurrentLiabilities": "42355000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "368587000", "cashAndShortTermInvestments": "55146000", "commonStockSharesOutstanding": "96235469", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2657000", "operatingCashflow": "33751000", "capitalExpenditures": "1613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18208000", "cashflowFromInvestment": "-1613000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 99900000, "cost_of_revenue": 47005000, "gross_profit": 52895000, "ebit": 40725000, "ebitda": 42863000, "pretax_income": 34926000, "tax_provision": 3901000, "net_income": 3295000, "net_income_to_common": 3295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41216000, "total_current_assets": 139377000, "total_assets": 201041000, "short_term_debt": 12261000, "long_term_debt": null, "total_debt": 12261000, "total_liabilities": 406814000, "total_equity": -802360000, "shares_outstanding": 19375000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26433000, "capital_expenditure": 4275000, "free_cash_flow": 30708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270315, "ticker_id": 1799, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40725000", "ebitda": "42863000", "netIncome": "3295000", "grossProfit": "52895000", "depreciation": "None", "totalRevenue": "99900000", "costOfRevenue": "47005000", "interestIncome": "None", "incomeBeforeTax": "34926000", "interestExpense": "5799000", "operatingIncome": "30527000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3901000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2138000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "52540000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "201041000", "longTermDebt": "None", "shortTermDebt": "12261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-846825000", "totalLiabilities": "406814000", "otherCurrentAssets": "5133000", "totalCurrentAssets": "139377000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61663999", "currentAccountsPayable": "5193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350864000", "totalShareholderEquity": "-802360000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23456000", "totalCurrentLiabilities": "40910000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365904000", "cashAndShortTermInvestments": "41216000", "commonStockSharesOutstanding": "19375000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "630000", "operatingCashflow": "26433000", "capitalExpenditures": "4275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4759000", "cashflowFromInvestment": "-4275000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99900000, "cost_of_revenue": 47005000, "gross_profit": 52895000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40725000, "depreciation_amortisation": 2138000, "ebitda": 42863000, "interest_expense": 5799000, "interest_income": null, "other_non_operating": null, "pretax_income": 34926000, "tax_provision": 3901000, "effective_tax_rate": null, "net_income": 3295000, "net_income_continuing_ops": null, "net_income_to_common": 3295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41216000, "short_term_investments": null, "net_receivables": 40488000, "inventory": 52540000, "other_current_assets": null, "total_current_assets": 139377000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61663999, "total_assets": 201041000, "short_term_debt": 12261000, "accounts_payable": 5193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40910000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 365904000, "total_liabilities": 406814000, "total_debt": 12261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -846825000, "total_equity": -802360000, "shares_outstanding": 19375000, "operating_cash_flow": 26433000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4275000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4759000, "free_cash_flow": 30708000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40725000", "ebitda": "42863000", "netIncome": "3295000", "grossProfit": "52895000", "depreciation": "None", "totalRevenue": "99900000", "costOfRevenue": "47005000", "interestIncome": "None", "incomeBeforeTax": "34926000", "interestExpense": "5799000", "operatingIncome": "30527000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3901000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2138000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "52540000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "201041000", "longTermDebt": "None", "shortTermDebt": "12261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-846825000", "totalLiabilities": "406814000", "otherCurrentAssets": "5133000", "totalCurrentAssets": "139377000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61663999", "currentAccountsPayable": "5193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350864000", "totalShareholderEquity": "-802360000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23456000", "totalCurrentLiabilities": "40910000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365904000", "cashAndShortTermInvestments": "41216000", "commonStockSharesOutstanding": "19375000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "630000", "operatingCashflow": "26433000", "capitalExpenditures": "4275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4759000", "cashflowFromInvestment": "-4275000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 96886000, "cost_of_revenue": 47990000, "gross_profit": 48896000, "ebit": 45008001, "ebitda": 47086000, "pretax_income": 38998000, "tax_provision": 949000, "net_income": 7475000, "net_income_to_common": 7475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23817000, "total_current_assets": 128249000, "total_assets": 195047000, "short_term_debt": 13911000, "long_term_debt": null, "total_debt": 13911000, "total_liabilities": 433890000, "total_equity": -835430000, "shares_outstanding": 35764654, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24898000, "capital_expenditure": 972000, "free_cash_flow": 25870000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270317, "ticker_id": 1799, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45008001", "ebitda": "47086000", "netIncome": "7475000", "grossProfit": "48896000", "depreciation": "None", "totalRevenue": "96886000", "costOfRevenue": "47990000", "interestIncome": "None", "incomeBeforeTax": "38998000", "interestExpense": "6010000", "operatingIncome": "28801000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "949000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "20095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2077999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "51988000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "195047000", "longTermDebt": "None", "shortTermDebt": "13911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-877849000", "totalLiabilities": "433890000", "otherCurrentAssets": "3911000", "totalCurrentAssets": "128249000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66798000", "currentAccountsPayable": "14065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357960000", "totalShareholderEquity": "-835430000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24893000", "totalCurrentLiabilities": "52869000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "381020999", "cashAndShortTermInvestments": "23817000", "commonStockSharesOutstanding": "35764654", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7475000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3099000", "operatingCashflow": "24898000", "capitalExpenditures": "972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22723000", "cashflowFromInvestment": "-972000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2077999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96886000, "cost_of_revenue": 47990000, "gross_profit": 48896000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45008001, "depreciation_amortisation": 2077999, "ebitda": 47086000, "interest_expense": 6010000, "interest_income": null, "other_non_operating": null, "pretax_income": 38998000, "tax_provision": 949000, "effective_tax_rate": null, "net_income": 7475000, "net_income_continuing_ops": null, "net_income_to_common": 7475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23817000, "short_term_investments": null, "net_receivables": 48533000, "inventory": 51988000, "other_current_assets": null, "total_current_assets": 128249000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66798000, "total_assets": 195047000, "short_term_debt": 13911000, "accounts_payable": 14065000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52869000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381020999, "total_liabilities": 433890000, "total_debt": 13911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -877849000, "total_equity": -835430000, "shares_outstanding": 35764654, "operating_cash_flow": 24898000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 972000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -972000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22723000, "free_cash_flow": 25870000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45008001", "ebitda": "47086000", "netIncome": "7475000", "grossProfit": "48896000", "depreciation": "None", "totalRevenue": "96886000", "costOfRevenue": "47990000", "interestIncome": "None", "incomeBeforeTax": "38998000", "interestExpense": "6010000", "operatingIncome": "28801000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "949000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "20095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2077999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "51988000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "195047000", "longTermDebt": "None", "shortTermDebt": "13911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-877849000", "totalLiabilities": "433890000", "otherCurrentAssets": "3911000", "totalCurrentAssets": "128249000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66798000", "currentAccountsPayable": "14065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357960000", "totalShareholderEquity": "-835430000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24893000", "totalCurrentLiabilities": "52869000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "381020999", "cashAndShortTermInvestments": "23817000", "commonStockSharesOutstanding": "35764654", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7475000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3099000", "operatingCashflow": "24898000", "capitalExpenditures": "972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22723000", "cashflowFromInvestment": "-972000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2077999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "income_statement": { "revenue": 98527000, "cost_of_revenue": 44590000, "gross_profit": 53937000, "ebit": 39529000, "ebitda": 41660000, "pretax_income": 33680000, "tax_provision": 970000, "net_income": 5737000, "net_income_to_common": 5737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22614000, "total_current_assets": 112133000, "total_assets": 181063000, "short_term_debt": 22310000, "long_term_debt": null, "total_debt": 22310000, "total_liabilities": 452965000, "total_equity": -868489000, "shares_outstanding": 35528429, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28084000, "capital_expenditure": 2031000, "free_cash_flow": 30115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270318, "ticker_id": 1799, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:15.839785+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39529000", "ebitda": "41660000", "netIncome": "5737000", "grossProfit": "53937000", "depreciation": "None", "totalRevenue": "98527000", "costOfRevenue": "44590000", "interestIncome": "None", "incomeBeforeTax": "33680000", "interestExpense": "5849000", "operatingIncome": "30349000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "970000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "23588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2131000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "48889000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "181063000", "longTermDebt": "None", "shortTermDebt": "22310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-906544000", "totalLiabilities": "452965000", "otherCurrentAssets": "4096000", "totalCurrentAssets": "112133000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68930000", "currentAccountsPayable": "6635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "395705000", "totalShareholderEquity": "-868489000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21906000", "totalCurrentLiabilities": "50851000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "402114000", "cashAndShortTermInvestments": "22614000", "commonStockSharesOutstanding": "35528429", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2386000", "operatingCashflow": "28084000", "capitalExpenditures": "2031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26005000", "cashflowFromInvestment": "-2031000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98527000, "cost_of_revenue": 44590000, "gross_profit": 53937000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39529000, "depreciation_amortisation": 2131000, "ebitda": 41660000, "interest_expense": 5849000, "interest_income": null, "other_non_operating": null, "pretax_income": 33680000, "tax_provision": 970000, "effective_tax_rate": null, "net_income": 5737000, "net_income_continuing_ops": null, "net_income_to_common": 5737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22614000, "short_term_investments": null, "net_receivables": 36534000, "inventory": 48889000, "other_current_assets": null, "total_current_assets": 112133000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68930000, "total_assets": 181063000, "short_term_debt": 22310000, "accounts_payable": 6635000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50851000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 402114000, "total_liabilities": 452965000, "total_debt": 22310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -906544000, "total_equity": -868489000, "shares_outstanding": 35528429, "operating_cash_flow": 28084000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2031000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2031000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26005000, "free_cash_flow": 30115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39529000", "ebitda": "41660000", "netIncome": "5737000", "grossProfit": "53937000", "depreciation": "None", "totalRevenue": "98527000", "costOfRevenue": "44590000", "interestIncome": "None", "incomeBeforeTax": "33680000", "interestExpense": "5849000", "operatingIncome": "30349000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "970000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "23588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2131000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "48889000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "181063000", "longTermDebt": "None", "shortTermDebt": "22310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-906544000", "totalLiabilities": "452965000", "otherCurrentAssets": "4096000", "totalCurrentAssets": "112133000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68930000", "currentAccountsPayable": "6635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "395705000", "totalShareholderEquity": "-868489000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21906000", "totalCurrentLiabilities": "50851000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "402114000", "cashAndShortTermInvestments": "22614000", "commonStockSharesOutstanding": "35528429", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2386000", "operatingCashflow": "28084000", "capitalExpenditures": "2031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26005000", "cashflowFromInvestment": "-2031000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "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" ] } } }