{ "ticker": { "uuid": "afcfa61b-537e-4695-9286-2f8b9d2e7f66", "symbol": "VFF", "name": "Village Farms International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/afcfa61b-537e-4695-9286-2f8b9d2e7f66/", "api_url": "https://sharemaestro.com/factors/api/tickers/afcfa61b-537e-4695-9286-2f8b9d2e7f66/" }, "ticker_metadata": { "id": 8800, "uuid": "afcfa61b-537e-4695-9286-2f8b9d2e7f66", "symbol": "VFF", "name": "Village Farms International Inc", "asset_type": "equity", "market_cap": 289150000, "stock_exchange_id": 2, "industry": "Farm Products", "sector": "Consumer Defensive", "description": "Village Farms International, Inc. produces, markets and distributes greenhouse-grown tomatoes, bell peppers and cucumbers in North America. The company is headquartered in Delta, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "afcfa61b-537e-4695-9286-2f8b9d2e7f66", "symbol": "VFF", "name": "Village Farms International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/afcfa61b-537e-4695-9286-2f8b9d2e7f66/", "api_url": "https://sharemaestro.com/factors/api/tickers/afcfa61b-537e-4695-9286-2f8b9d2e7f66/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.98, "value": 0.97, "quality": 0.78, "momentum": 0.91, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 2.09, "market_cap": 251980850, "pe_ratio": 5.9908, "earnings_yield": 0.1669, "ebitda_to_ev": 0.232, "shareholder_yield": 0, "roe": 0.1431, "piotroski_f_score": 7, "momentum_12_1": 1.1597, "volatility_252d": 0.853 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:22.325671+00:00", "batch_id": "" }, "size": { "price_close": 2.09, "market_cap": 251980850, "market_cap_usd": 251980850, "enterprise_value": 238459850, "shares_outstanding": 120565000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.9908, "pb_ratio": 0.8572, "ptbv_ratio": 1.1059, "ps_ratio": 1.1125, "pcf_ratio": 6.3887, "pfcf_ratio": 3.9136, "ev_ebitda": 4.3109, "ev_ebit": 6.0318, "ev_sales": 1.0528, "ev_fcf": 3.7036, "earnings_yield": 0.1669, "fcf_yield": 0.27, "price_to_sales": 1.1125, "price_to_book": 0.8572, "price_to_cashflow": 6.3887, "ebitda_to_ev": 0.232, "sales_yield": 0.9498 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4172, "operating_margin": 0.1745, "net_margin": 0.1857, "ebitda_margin": 0.2442, "fcf_margin": 0.2843, "roe": 0.1431, "roa": 0.1049, "roic": 0.0987, "roc_greenblatt": null, "asset_turnover": 0.565, "cash_conversion": 1.5308, "accruals_ratio": 0.0065, "sbc_to_revenue": 0.001, "piotroski_f_score": 7, "altman_z_score": 2.3305, "earnings_stability_5y": 49.5362, "revenue_stability_5y": 0.2859, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2357, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3303, "net_debt_to_ebitda": -0.2444, "debt_to_assets": 0.0922, "interest_coverage": 15.657, "current_ratio": 3.0609, "quick_ratio": 2.0303, "net_debt": -13521000, "local_beta": -0.0011, "volatility_252d": 0.853, "volatility_60d": 1.5031, "max_drawdown_12m": -0.4877, "risk_adjusted_momentum": 1.3595 }, "growth": { "revenue_growth_1y": -0.2363, "revenue_growth_3y_cagr": -0.0973, "revenue_growth_5y_cagr": 0.0489, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.2282, "fcf_growth_1y": 4.2811, "book_value_growth_1y": 0.0906, "revenue_growth": -0.2363, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1868, "price_return_3m": -0.3835, "price_return_6m": -0.3761, "price_return_9m": -0.2172, "price_return_12m": 0.7563, "price_return_12m_ex1m": 1.1597, "momentum_6m": -0.3761, "momentum_12m": 0.7563, "momentum_12_1": 1.1597, "distance_from_52w_high": -0.4877, "distance_from_52w_low": 0.9905, "relative_strength": 0.5984 }, "raw_ttm": { "revenue_ttm": 226495000, "gross_profit_ttm": 94488000, "ebit_ttm": 39534000, "ebitda_ttm": 55315000, "net_income_ttm": 42061000, "eps_diluted_ttm": 0.3489, "operating_cash_flow_ttm": 39441516, "capital_expenditure_ttm": 24944286, "fcf_ttm": 64385802, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2525000, "cash_and_equivalents": 50468000, "total_current_assets": 131929000, "total_current_liabilities": 43101000, "net_ppe": null, "total_assets": 400884000, "total_debt": 36947000, "total_equity": 293968000, "net_working_capital": 44531000, "book_value_per_share": 2.4383, "retained_earnings": -109658000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 227857000, "tangible_book_per_share": 1.8899 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 9, "rank_pb": 16, "rank_ptbv": 20, "rank_ps": 30, "rank_pcf": 24, "rank_ev_ebitda": 9, "rank_ev_ebit": 30, "rank_earnings_yield": 9, "rank_fcf_yield": 10, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 59, "rank_roe": 29, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 55, "rank_fcf_margin": 32, "rank_piotroski": 9, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 24, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 16 }, "composites": { "value_composite": 3, "quality_composite": 22, "momentum_composite": 9, "growth_composite": 75, "yield_composite": 72, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 95, "overall_composite": 2, "quality_value_composite": 0.8698, "os_score": 0.98, "value_percentile": 0.97, "quality_percentile": 0.78, "momentum_percentile": 0.91, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 95, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3176, "ticker_id": 8800, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:22.325671+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.09, "market_cap": 251980850, "market_cap_usd": 251980850, "enterprise_value": 238459850, "shares_outstanding": 120565000, "fx_rate_to_usd": null, "pe_ratio": 5.99084306, "pb_ratio": 0.85717102, "ptbv_ratio": 1.10587276, "ps_ratio": 1.11252279, "pcf_ratio": 6.38872121, "pfcf_ratio": 3.91360894, "ev_ebitda": 4.31094369, "ev_ebit": 6.03176633, "ev_sales": 1.05282611, "ev_fcf": 3.70360922, "earnings_yield": 0.16692141, "fcf_yield": 0.27000689, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41717477, "operating_margin": 0.1745469, "net_margin": 0.18570388, "ebitda_margin": 0.24422173, "fcf_margin": 0.2842703, "roe": 0.1430802, "roa": 0.10492063, "roic": 0.09871378, "roc_greenblatt": null, "asset_turnover": 0.56498887, "cash_conversion": 1.53077202, "accruals_ratio": 0.00653427, "sbc_to_revenue": 0.00101989, "debt_to_equity": 0.33029786, "net_debt_to_ebitda": -0.24443641, "debt_to_assets": 0.09216382, "interest_coverage": 15.6570297, "current_ratio": 3.06092666, "quick_ratio": 2.03032412, "net_debt": -13521000, "revenue_growth_1y": -0.23634408, "revenue_growth_3y_cagr": -0.0973124, "revenue_growth_5y_cagr": 0.04889424, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.22819512, "fcf_growth_1y": 4.28112111, "book_value_growth_1y": 0.09063209, "piotroski_f_score": 7, "altman_z_score": 2.33045221, "earnings_stability_5y": 49.536172, "revenue_stability_5y": 0.285862, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18677043, "price_return_3m": -0.38348083, "price_return_6m": -0.3761194, "price_return_9m": -0.21722846, "price_return_12m": 0.75630252, "price_return_12m_ex1m": 1.15966387, "distance_from_52w_high": -0.4877451, "distance_from_52w_low": 0.99047619, "relative_strength": 0.59836147, "local_beta": -0.0011, "volatility_252d": 0.853014, "volatility_60d": 1.503093, "max_drawdown_12m": -0.4877451, "revenue_ttm": 226495000, "gross_profit_ttm": 94488000, "ebit_ttm": 39534000, "ebitda_ttm": 55315000, "net_income_ttm": 42061000, "eps_diluted_ttm": 0.34886576, "operating_cash_flow_ttm": 39441516, "capital_expenditure_ttm": 24944286, "fcf_ttm": 64385802, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2525000, "cash_and_equivalents": 50468000, "total_current_assets": 131929000, "total_current_liabilities": 43101000, "net_ppe": null, "total_assets": 400884000, "total_debt": 36947000, "total_equity": 293968000, "net_working_capital": 44531000, "book_value_per_share": 2.43825322, "retained_earnings": -109658000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 227857000, "tangible_book_per_share": 1.88991001, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 9, "rank_pb": 16, "rank_ptbv": 20, "rank_ps": 30, "rank_pcf": 24, "rank_ev_ebitda": 9, "rank_ev_ebit": 30, "rank_earnings_yield": 9, "rank_fcf_yield": 10, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 59, "rank_roe": 29, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 55, "rank_fcf_margin": 32, "rank_piotroski": 9, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 24, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 16, "value_composite": 3, "quality_composite": 22, "momentum_composite": 9, "growth_composite": 75, "yield_composite": 72, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 95, "overall_composite": 2, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.09, "os": 0.98, "value": 0.97, "quality": 0.78, "momentum": 0.91, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.9908, "earnings_yield": 0.1669, "shareholder_yield": 0, "roe": 0.1431, "momentum_12_1": 1.1597, "complete_fields": { "id": 3176, "ticker_id": 8800, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:22.325671+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.09, "market_cap": 251980850, "market_cap_usd": 251980850, "enterprise_value": 238459850, "shares_outstanding": 120565000, "fx_rate_to_usd": null, "pe_ratio": 5.99084306, "pb_ratio": 0.85717102, "ptbv_ratio": 1.10587276, "ps_ratio": 1.11252279, "pcf_ratio": 6.38872121, "pfcf_ratio": 3.91360894, "ev_ebitda": 4.31094369, "ev_ebit": 6.03176633, "ev_sales": 1.05282611, "ev_fcf": 3.70360922, "earnings_yield": 0.16692141, "fcf_yield": 0.27000689, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41717477, "operating_margin": 0.1745469, "net_margin": 0.18570388, "ebitda_margin": 0.24422173, "fcf_margin": 0.2842703, "roe": 0.1430802, "roa": 0.10492063, "roic": 0.09871378, "roc_greenblatt": null, "asset_turnover": 0.56498887, "cash_conversion": 1.53077202, "accruals_ratio": 0.00653427, "sbc_to_revenue": 0.00101989, "debt_to_equity": 0.33029786, "net_debt_to_ebitda": -0.24443641, "debt_to_assets": 0.09216382, "interest_coverage": 15.6570297, "current_ratio": 3.06092666, "quick_ratio": 2.03032412, "net_debt": -13521000, "revenue_growth_1y": -0.23634408, "revenue_growth_3y_cagr": -0.0973124, "revenue_growth_5y_cagr": 0.04889424, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.22819512, "fcf_growth_1y": 4.28112111, "book_value_growth_1y": 0.09063209, "piotroski_f_score": 7, "altman_z_score": 2.33045221, "earnings_stability_5y": 49.536172, "revenue_stability_5y": 0.285862, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18677043, "price_return_3m": -0.38348083, "price_return_6m": -0.3761194, "price_return_9m": -0.21722846, "price_return_12m": 0.75630252, "price_return_12m_ex1m": 1.15966387, "distance_from_52w_high": -0.4877451, "distance_from_52w_low": 0.99047619, "relative_strength": 0.59836147, "local_beta": -0.0011, "volatility_252d": 0.853014, "volatility_60d": 1.503093, "max_drawdown_12m": -0.4877451, "revenue_ttm": 226495000, "gross_profit_ttm": 94488000, "ebit_ttm": 39534000, "ebitda_ttm": 55315000, "net_income_ttm": 42061000, "eps_diluted_ttm": 0.34886576, "operating_cash_flow_ttm": 39441516, "capital_expenditure_ttm": 24944286, "fcf_ttm": 64385802, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2525000, "cash_and_equivalents": 50468000, "total_current_assets": 131929000, "total_current_liabilities": 43101000, "net_ppe": null, "total_assets": 400884000, "total_debt": 36947000, "total_equity": 293968000, "net_working_capital": 44531000, "book_value_per_share": 2.43825322, "retained_earnings": -109658000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 227857000, "tangible_book_per_share": 1.88991001, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 9, "rank_pb": 16, "rank_ptbv": 20, "rank_ps": 30, "rank_pcf": 24, "rank_ev_ebitda": 9, "rank_ev_ebit": 30, "rank_earnings_yield": 9, "rank_fcf_yield": 10, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 59, "rank_roe": 29, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 55, "rank_fcf_margin": 32, "rank_piotroski": 9, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 24, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 16, "value_composite": 3, "quality_composite": 22, "momentum_composite": 9, "growth_composite": 75, "yield_composite": 72, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 95, "overall_composite": 2, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 215937000, "cost_of_revenue": 128255000, "gross_profit": 87682000, "ebit": 34063000, "ebitda": 50442000, "pretax_income": 31359000, "tax_provision": 10371000, "net_income": 32441000, "net_income_to_common": 32441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81189000, "total_current_assets": 154437000, "total_assets": 423096000, "short_term_debt": 6083000, "long_term_debt": 28769000, "total_debt": 34852000, "total_liabilities": 113034000, "total_equity": 299898000, "shares_outstanding": 120565000, "goodwill_and_intangibles": 68012000 }, "cash_flow": { "operating_cash_flow": 49724000, "capital_expenditure": 18219000, "free_cash_flow": 67943000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194905, "ticker_id": 8800, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34063000", "ebitda": "50442000", "netIncome": "32441000", "grossProfit": "87682000", "depreciation": "None", "totalRevenue": "215937000", "costOfRevenue": "128255000", "interestIncome": "1163000", "incomeBeforeTax": "31359000", "interestExpense": "2704000", "operatingIncome": "27389000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10371000", "reportedCurrency": "USD", "netInterestIncome": "-1541000", "nonInterestIncome": "None", "operatingExpenses": "60293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16379000", "sellingGeneralAndAdministrative": "60293000", "netIncomeFromContinuingOperations": "20988000" }, "balance": { "goodwill": "44365000", "inventory": "41519000", "commonStock": "392380000", "currentDebt": "None", "investments": "None", "totalAssets": "423096000", "longTermDebt": "28769000", "shortTermDebt": "6083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23647000", "reportedCurrency": "USD", "retainedEarnings": "-112575000", "totalLiabilities": "113034000", "otherCurrentAssets": "8254000", "totalCurrentAssets": "154437000", "currentLongTermDebt": "None", "longTermInvestments": "6276000", "shortTermInvestments": "None", "currentNetReceivables": "23475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268659000", "currentAccountsPayable": "15748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38707000", "totalShareholderEquity": "299898000", "capitalLeaseObligations": "5053000", "otherCurrentLiabilities": "24604000", "totalCurrentLiabilities": "58586000", "otherNonCurrentLiabilities": "3330000", "totalNonCurrentLiabilities": "54448000", "cashAndShortTermInvestments": "81189000", "commonStockSharesOutstanding": "120565000", "intangibleAssetsExcludingGoodwill": "23647000", "cashAndCashEquivalentsAtCarryingValue": "81189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1144000", "operatingCashflow": "49724000", "capitalExpenditures": "18219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10351000", "cashflowFromInvestment": "20096000", "stockBasedCompensation": "1741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215937000, "cost_of_revenue": 128255000, "gross_profit": 87682000, "research_and_development": null, "selling_general_admin": 60293000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34063000, "depreciation_amortisation": 16379000, "ebitda": 50442000, "interest_expense": 2704000, "interest_income": null, "other_non_operating": null, "pretax_income": 31359000, "tax_provision": 10371000, "effective_tax_rate": null, "net_income": 32441000, "net_income_continuing_ops": 20988000, "net_income_to_common": 32441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81189000, "short_term_investments": null, "net_receivables": 23475000, "inventory": 41519000, "other_current_assets": null, "total_current_assets": 154437000, "net_ppe": null, "goodwill": 44365000, "intangible_assets": 23647000, "goodwill_and_intangibles": 68012000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 268659000, "total_assets": 423096000, "short_term_debt": 6083000, "accounts_payable": 15748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58586000, "long_term_debt": 28769000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 54448000, "total_liabilities": 113034000, "total_debt": 34852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112575000, "total_equity": 299898000, "shares_outstanding": 120565000, "operating_cash_flow": 49724000, "stock_based_compensation": 1741000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18219000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20096000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10351000, "free_cash_flow": 67943000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34063000", "ebitda": "50442000", "netIncome": "32441000", "grossProfit": "87682000", "depreciation": "None", "totalRevenue": "215937000", "costOfRevenue": "128255000", "interestIncome": "1163000", "incomeBeforeTax": "31359000", "interestExpense": "2704000", "operatingIncome": "27389000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10371000", "reportedCurrency": "USD", "netInterestIncome": "-1541000", "nonInterestIncome": "None", "operatingExpenses": "60293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16379000", "sellingGeneralAndAdministrative": "60293000", "netIncomeFromContinuingOperations": "20988000" }, "balance": { "goodwill": "44365000", "inventory": "41519000", "commonStock": "392380000", "currentDebt": "None", "investments": "None", "totalAssets": "423096000", "longTermDebt": "28769000", "shortTermDebt": "6083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23647000", "reportedCurrency": "USD", "retainedEarnings": "-112575000", "totalLiabilities": "113034000", "otherCurrentAssets": "8254000", "totalCurrentAssets": "154437000", "currentLongTermDebt": "None", "longTermInvestments": "6276000", "shortTermInvestments": "None", "currentNetReceivables": "23475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268659000", "currentAccountsPayable": "15748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38707000", "totalShareholderEquity": "299898000", "capitalLeaseObligations": "5053000", "otherCurrentLiabilities": "24604000", "totalCurrentLiabilities": "58586000", "otherNonCurrentLiabilities": "3330000", "totalNonCurrentLiabilities": "54448000", "cashAndShortTermInvestments": "81189000", "commonStockSharesOutstanding": "120565000", "intangibleAssetsExcludingGoodwill": "23647000", "cashAndCashEquivalentsAtCarryingValue": "81189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1144000", "operatingCashflow": "49724000", "capitalExpenditures": "18219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10351000", "cashflowFromInvestment": "20096000", "stockBasedCompensation": "1741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16379000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 336181000, "cost_of_revenue": 288781000, "gross_profit": 47400000, "ebit": -33940000, "ebitda": -15102000, "pretax_income": -37305000, "tax_provision": -1662000, "net_income": -35850000, "net_income_to_common": -35850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24631000, "total_current_assets": 116019000, "total_assets": 389306000, "short_term_debt": 6497000, "long_term_debt": 32420000, "total_debt": 38917000, "total_liabilities": 125348000, "total_equity": 254005000, "shares_outstanding": 111370000, "goodwill_and_intangibles": 67420000 }, "cash_flow": { "operating_cash_flow": 10348000, "capital_expenditure": 10241000, "free_cash_flow": 20589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194910, "ticker_id": 8800, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33940000", "ebitda": "-15102000", "netIncome": "-35850000", "grossProfit": "47400000", "depreciation": "None", "totalRevenue": "336181000", "costOfRevenue": "288781000", "interestIncome": "914000", "incomeBeforeTax": "-37305000", "interestExpense": "3365000", "operatingIncome": "-23648000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1662000", "reportedCurrency": "USD", "netInterestIncome": "-2451000", "nonInterestIncome": "None", "operatingExpenses": "71048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18838000", "sellingGeneralAndAdministrative": "71048000", "netIncomeFromContinuingOperations": "-35643000" }, "balance": { "goodwill": "42315000", "inventory": "53137000", "commonStock": "387349000", "currentDebt": "None", "investments": "None", "totalAssets": "389306000", "longTermDebt": "32420000", "shortTermDebt": "6497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25105000", "reportedCurrency": "USD", "retainedEarnings": "-145016000", "totalLiabilities": "125348000", "otherCurrentAssets": "4259000", "totalCurrentAssets": "116019000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "33992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273287000", "currentAccountsPayable": "24499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47490000", "totalShareholderEquity": "254005000", "capitalLeaseObligations": "11070000", "otherCurrentLiabilities": "19794000", "totalCurrentLiabilities": "62219000", "otherNonCurrentLiabilities": "2196000", "totalNonCurrentLiabilities": "63129000", "cashAndShortTermInvestments": "24631000", "commonStockSharesOutstanding": "111370000", "intangibleAssetsExcludingGoodwill": "25105000", "cashAndCashEquivalentsAtCarryingValue": "24631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10383000", "operatingCashflow": "10348000", "capitalExpenditures": "10241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9526000", "cashflowFromInvestment": "-10241000", "stockBasedCompensation": "3747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 336181000, "cost_of_revenue": 288781000, "gross_profit": 47400000, "research_and_development": null, "selling_general_admin": 71048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33940000, "depreciation_amortisation": 18838000, "ebitda": -15102000, "interest_expense": 3365000, "interest_income": null, "other_non_operating": null, "pretax_income": -37305000, "tax_provision": -1662000, "effective_tax_rate": null, "net_income": -35850000, "net_income_continuing_ops": -35643000, "net_income_to_common": -35850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24631000, "short_term_investments": null, "net_receivables": 33992000, "inventory": 53137000, "other_current_assets": null, "total_current_assets": 116019000, "net_ppe": null, "goodwill": 42315000, "intangible_assets": 25105000, "goodwill_and_intangibles": 67420000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 273287000, "total_assets": 389306000, "short_term_debt": 6497000, "accounts_payable": 24499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62219000, "long_term_debt": 32420000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63129000, "total_liabilities": 125348000, "total_debt": 38917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -145016000, "total_equity": 254005000, "shares_outstanding": 111370000, "operating_cash_flow": 10348000, "stock_based_compensation": 3747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10241000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9526000, "free_cash_flow": 20589000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33940000", "ebitda": "-15102000", "netIncome": "-35850000", "grossProfit": "47400000", "depreciation": "None", "totalRevenue": "336181000", "costOfRevenue": "288781000", "interestIncome": "914000", "incomeBeforeTax": "-37305000", "interestExpense": "3365000", "operatingIncome": "-23648000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1662000", "reportedCurrency": "USD", "netInterestIncome": "-2451000", "nonInterestIncome": "None", "operatingExpenses": "71048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18838000", "sellingGeneralAndAdministrative": "71048000", "netIncomeFromContinuingOperations": "-35643000" }, "balance": { "goodwill": "42315000", "inventory": "53137000", "commonStock": "387349000", "currentDebt": "None", "investments": "None", "totalAssets": "389306000", "longTermDebt": "32420000", "shortTermDebt": "6497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25105000", "reportedCurrency": "USD", "retainedEarnings": "-145016000", "totalLiabilities": "125348000", "otherCurrentAssets": "4259000", "totalCurrentAssets": "116019000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "33992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273287000", "currentAccountsPayable": "24499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47490000", "totalShareholderEquity": "254005000", "capitalLeaseObligations": "11070000", "otherCurrentLiabilities": "19794000", "totalCurrentLiabilities": "62219000", "otherNonCurrentLiabilities": "2196000", "totalNonCurrentLiabilities": "63129000", "cashAndShortTermInvestments": "24631000", "commonStockSharesOutstanding": "111370000", "intangibleAssetsExcludingGoodwill": "25105000", "cashAndCashEquivalentsAtCarryingValue": "24631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10383000", "operatingCashflow": "10348000", "capitalExpenditures": "10241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9526000", "cashflowFromInvestment": "-10241000", "stockBasedCompensation": "3747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18838000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 285603000, "cost_of_revenue": 236177000, "gross_profit": 49426000, "ebit": -22859000, "ebitda": -6933000, "pretax_income": -27368000, "tax_provision": 7451000, "net_income": -34798000, "net_income_to_common": -34798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30291000, "total_current_assets": 151768000, "total_assets": 466989000, "short_term_debt": 17357000, "long_term_debt": 38925000, "total_debt": 56282000, "total_liabilities": 148048000, "total_equity": 302625000, "shares_outstanding": 108728000, "goodwill_and_intangibles": 88193000 }, "cash_flow": { "operating_cash_flow": 5315000, "capital_expenditure": 6518000, "free_cash_flow": 11833000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194915, "ticker_id": 8800, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22859000", "ebitda": "-6933000", "netIncome": "-34798000", "grossProfit": "49426000", "depreciation": "None", "totalRevenue": "285603000", "costOfRevenue": "236177000", "interestIncome": "819000", "incomeBeforeTax": "-27368000", "interestExpense": "4509000", "operatingIncome": "-16075000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7451000", "reportedCurrency": "USD", "netInterestIncome": "-3627000", "nonInterestIncome": "None", "operatingExpenses": "65501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15926000", "sellingGeneralAndAdministrative": "65501000", "netIncomeFromContinuingOperations": "-58206000" }, "balance": { "goodwill": "55918000", "inventory": "78472000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "466989000", "longTermDebt": "38925000", "shortTermDebt": "17357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "32275000", "reportedCurrency": "USD", "retainedEarnings": "-106165000", "totalLiabilities": "148048000", "otherCurrentAssets": "12150000", "totalCurrentAssets": "151768000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "30855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315221000", "currentAccountsPayable": "21753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67617000", "totalShareholderEquity": "302625000", "capitalLeaseObligations": "13447000", "otherCurrentLiabilities": "33018000", "totalCurrentLiabilities": "72156000", "otherNonCurrentLiabilities": "1902000", "totalNonCurrentLiabilities": "75892000", "cashAndShortTermInvestments": "30291000", "commonStockSharesOutstanding": "108728000", "intangibleAssetsExcludingGoodwill": "32275000", "cashAndCashEquivalentsAtCarryingValue": "30291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5282000", "operatingCashflow": "5315000", "capitalExpenditures": "6518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14137000", "cashflowFromInvestment": "-6231000", "stockBasedCompensation": "3111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285603000, "cost_of_revenue": 236177000, "gross_profit": 49426000, "research_and_development": null, "selling_general_admin": 65501000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22859000, "depreciation_amortisation": 15926000, "ebitda": -6933000, "interest_expense": 4509000, "interest_income": null, "other_non_operating": null, "pretax_income": -27368000, "tax_provision": 7451000, "effective_tax_rate": null, "net_income": -34798000, "net_income_continuing_ops": -58206000, "net_income_to_common": -34798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30291000, "short_term_investments": null, "net_receivables": 30855000, "inventory": 78472000, "other_current_assets": null, "total_current_assets": 151768000, "net_ppe": null, "goodwill": 55918000, "intangible_assets": 32275000, "goodwill_and_intangibles": 88193000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 315221000, "total_assets": 466989000, "short_term_debt": 17357000, "accounts_payable": 21753000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72156000, "long_term_debt": 38925000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75892000, "total_liabilities": 148048000, "total_debt": 56282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -106165000, "total_equity": 302625000, "shares_outstanding": 108728000, "operating_cash_flow": 5315000, "stock_based_compensation": 3111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6518000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6231000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14137000, "free_cash_flow": 11833000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22859000", "ebitda": "-6933000", "netIncome": "-34798000", "grossProfit": "49426000", "depreciation": "None", "totalRevenue": "285603000", "costOfRevenue": "236177000", "interestIncome": "819000", "incomeBeforeTax": "-27368000", "interestExpense": "4509000", "operatingIncome": "-16075000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7451000", "reportedCurrency": "USD", "netInterestIncome": "-3627000", "nonInterestIncome": "None", "operatingExpenses": "65501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15926000", "sellingGeneralAndAdministrative": "65501000", "netIncomeFromContinuingOperations": "-58206000" }, "balance": { "goodwill": "55918000", "inventory": "78472000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "466989000", "longTermDebt": "38925000", "shortTermDebt": "17357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "32275000", "reportedCurrency": "USD", "retainedEarnings": "-106165000", "totalLiabilities": "148048000", "otherCurrentAssets": "12150000", "totalCurrentAssets": "151768000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "30855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315221000", "currentAccountsPayable": "21753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67617000", "totalShareholderEquity": "302625000", "capitalLeaseObligations": "13447000", "otherCurrentLiabilities": "33018000", "totalCurrentLiabilities": "72156000", "otherNonCurrentLiabilities": "1902000", "totalNonCurrentLiabilities": "75892000", "cashAndShortTermInvestments": "30291000", "commonStockSharesOutstanding": "108728000", "intangibleAssetsExcludingGoodwill": "32275000", "cashAndCashEquivalentsAtCarryingValue": "30291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5282000", "operatingCashflow": "5315000", "capitalExpenditures": "6518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14137000", "cashflowFromInvestment": "-6231000", "stockBasedCompensation": "3111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15926000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 293572000, "cost_of_revenue": 266075000, "gross_profit": 27497000, "ebit": -90822000, "ebitda": -77768000, "pretax_income": -96734000, "tax_provision": 4681000, "net_income": -101146000, "net_income_to_common": -101146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16676000, "total_current_assets": 132984000, "total_assets": 465285000, "short_term_debt": 9499000, "long_term_debt": 43821000, "total_debt": 53320000, "total_liabilities": 145291000, "total_equity": 303063000, "shares_outstanding": 89127000, "goodwill_and_intangibles": 103382000 }, "cash_flow": { "operating_cash_flow": -19889000, "capital_expenditure": 14292000, "free_cash_flow": -5597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194920, "ticker_id": 8800, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-90822000", "ebitda": "-77768000", "netIncome": "-101146000", "grossProfit": "27497000", "depreciation": "None", "totalRevenue": "293572000", "costOfRevenue": "266075000", "interestIncome": "207000", "incomeBeforeTax": "-96734000", "interestExpense": "3244000", "operatingIncome": "-44768000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4681000", "reportedCurrency": "USD", "netInterestIncome": "-3037000", "nonInterestIncome": "None", "operatingExpenses": "72265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4831000", "costofGoodsAndServicesSold": "266075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13054000", "sellingGeneralAndAdministrative": "72265000", "netIncomeFromContinuingOperations": "-98747000" }, "balance": { "goodwill": "66225000", "inventory": "70582000", "commonStock": "372429000", "currentDebt": "None", "investments": "None", "totalAssets": "465285000", "longTermDebt": "43821000", "shortTermDebt": "9499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "37157000", "reportedCurrency": "USD", "retainedEarnings": "-74367000", "totalLiabilities": "145291000", "otherCurrentAssets": "10959000", "totalCurrentAssets": "132984000", "currentLongTermDebt": "7529000", "longTermInvestments": "2109000", "shortTermInvestments": "None", "currentNetReceivables": "34767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332301000", "currentAccountsPayable": "24894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207701000", "shortLongTermDebtTotal": "61105000", "totalShareholderEquity": "303063000", "capitalLeaseObligations": "9755000", "otherCurrentLiabilities": "19976000", "totalCurrentLiabilities": "72215000", "otherNonCurrentLiabilities": "9499000", "totalNonCurrentLiabilities": "73076000", "cashAndShortTermInvestments": "16676000", "commonStockSharesOutstanding": "89127000", "intangibleAssetsExcludingGoodwill": "37157000", "cashAndCashEquivalentsAtCarryingValue": "16676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-14583000", "operatingCashflow": "-19889000", "capitalExpenditures": "14292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4496000", "cashflowFromInvestment": "-20899000", "stockBasedCompensation": "3987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36292000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13054000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 293572000, "cost_of_revenue": 266075000, "gross_profit": 27497000, "research_and_development": null, "selling_general_admin": 72265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -90822000, "depreciation_amortisation": 13054000, "ebitda": -77768000, "interest_expense": 3244000, "interest_income": null, "other_non_operating": null, "pretax_income": -96734000, "tax_provision": 4681000, "effective_tax_rate": null, "net_income": -101146000, "net_income_continuing_ops": -98747000, "net_income_to_common": -101146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16676000, "short_term_investments": null, "net_receivables": 34767000, "inventory": 70582000, "other_current_assets": null, "total_current_assets": 132984000, "net_ppe": null, "goodwill": 66225000, "intangible_assets": 37157000, "goodwill_and_intangibles": 103382000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 332301000, "total_assets": 465285000, "short_term_debt": 9499000, "accounts_payable": 24894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72215000, "long_term_debt": 43821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 73076000, "total_liabilities": 145291000, "total_debt": 53320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74367000, "total_equity": 303063000, "shares_outstanding": 89127000, "operating_cash_flow": -19889000, "stock_based_compensation": 3987000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20899000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4496000, "free_cash_flow": -5597000, "net_change_in_cash": -36292000 }, "raw_data": { "income": { "ebit": "-90822000", "ebitda": "-77768000", "netIncome": "-101146000", "grossProfit": "27497000", "depreciation": "None", "totalRevenue": "293572000", "costOfRevenue": "266075000", "interestIncome": "207000", "incomeBeforeTax": "-96734000", "interestExpense": "3244000", "operatingIncome": "-44768000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4681000", "reportedCurrency": "USD", "netInterestIncome": "-3037000", "nonInterestIncome": "None", "operatingExpenses": "72265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4831000", "costofGoodsAndServicesSold": "266075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13054000", "sellingGeneralAndAdministrative": "72265000", "netIncomeFromContinuingOperations": "-98747000" }, "balance": { "goodwill": "66225000", "inventory": "70582000", "commonStock": "372429000", "currentDebt": "None", "investments": "None", "totalAssets": "465285000", "longTermDebt": "43821000", "shortTermDebt": "9499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "37157000", "reportedCurrency": "USD", "retainedEarnings": "-74367000", "totalLiabilities": "145291000", "otherCurrentAssets": "10959000", "totalCurrentAssets": "132984000", "currentLongTermDebt": "7529000", "longTermInvestments": "2109000", "shortTermInvestments": "None", "currentNetReceivables": "34767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332301000", "currentAccountsPayable": "24894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207701000", "shortLongTermDebtTotal": "61105000", "totalShareholderEquity": "303063000", "capitalLeaseObligations": "9755000", "otherCurrentLiabilities": "19976000", "totalCurrentLiabilities": "72215000", "otherNonCurrentLiabilities": "9499000", "totalNonCurrentLiabilities": "73076000", "cashAndShortTermInvestments": "16676000", "commonStockSharesOutstanding": "89127000", "intangibleAssetsExcludingGoodwill": "37157000", "cashAndCashEquivalentsAtCarryingValue": "16676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-14583000", "operatingCashflow": "-19889000", "capitalExpenditures": "14292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4496000", "cashflowFromInvestment": "-20899000", "stockBasedCompensation": "3987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36292000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13054000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 268020000, "cost_of_revenue": 222841000, "gross_profit": 45179000, "ebit": -9508000, "ebitda": 3201000, "pretax_income": -12651000, "tax_provision": -3526000, "net_income": -9079000, "net_income_to_common": -9079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53417000, "total_current_assets": 174959000, "total_assets": 566911000, "short_term_debt": 8722000, "long_term_debt": 50419000, "total_debt": 59141000, "total_liabilities": 142073000, "total_equity": 408405000, "shares_outstanding": 82161000, "goodwill_and_intangibles": 143927000 }, "cash_flow": { "operating_cash_flow": -39567000, "capital_expenditure": 21656000, "free_cash_flow": -17911000, "dividends_paid": 38363000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194925, "ticker_id": 8800, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9508000", "ebitda": "3201000", "netIncome": "-9079000", "grossProfit": "45179000", "depreciation": "None", "totalRevenue": "268020000", "costOfRevenue": "222841000", "interestIncome": "126000", "incomeBeforeTax": "-12651000", "interestExpense": "2835000", "operatingIncome": "-8738000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3526000", "reportedCurrency": "USD", "netInterestIncome": "-2709000", "nonInterestIncome": "None", "operatingExpenses": "53917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1078000", "costofGoodsAndServicesSold": "222841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12709000", "sellingGeneralAndAdministrative": "53917000", "netIncomeFromContinuingOperations": "-8817000" }, "balance": { "goodwill": "117533000", "inventory": "68677000", "commonStock": "365561000", "currentDebt": "None", "investments": "None", "totalAssets": "566911000", "longTermDebt": "50419000", "shortTermDebt": "8722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "26394000", "reportedCurrency": "USD", "retainedEarnings": "26779000", "totalLiabilities": "142073000", "otherCurrentAssets": "15459000", "totalCurrentAssets": "174959000", "currentLongTermDebt": "7760000", "longTermInvestments": "3256000", "shortTermInvestments": "None", "currentNetReceivables": "37406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391952000", "currentAccountsPayable": "22597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "223313000", "shortLongTermDebtTotal": "65852000", "totalShareholderEquity": "408405000", "capitalLeaseObligations": "7673000", "otherCurrentLiabilities": "25625000", "totalCurrentLiabilities": "64313000", "otherNonCurrentLiabilities": "8684000", "totalNonCurrentLiabilities": "77760000", "cashAndShortTermInvestments": "53417000", "commonStockSharesOutstanding": "82161000", "intangibleAssetsExcludingGoodwill": "26394000", "cashAndCashEquivalentsAtCarryingValue": "53417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9079000", "profitLoss": "None", "dividendPayout": "38363000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-16761000", "operatingCashflow": "-39567000", "capitalExpenditures": "21656000", "changeInReceivables": "None", "changeInExchangeRate": "142000", "cashflowFromFinancing": "135883000", "cashflowFromInvestment": "-63470000", "stockBasedCompensation": "7533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38363000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32988000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 268020000, "cost_of_revenue": 222841000, "gross_profit": 45179000, "research_and_development": null, "selling_general_admin": 53917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9508000, "depreciation_amortisation": 12709000, "ebitda": 3201000, "interest_expense": 2835000, "interest_income": null, "other_non_operating": null, "pretax_income": -12651000, "tax_provision": -3526000, "effective_tax_rate": null, "net_income": -9079000, "net_income_continuing_ops": -8817000, "net_income_to_common": -9079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53417000, "short_term_investments": null, "net_receivables": 37406000, "inventory": 68677000, "other_current_assets": null, "total_current_assets": 174959000, "net_ppe": null, "goodwill": 117533000, "intangible_assets": 26394000, "goodwill_and_intangibles": 143927000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 391952000, "total_assets": 566911000, "short_term_debt": 8722000, "accounts_payable": 22597000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64313000, "long_term_debt": 50419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77760000, "total_liabilities": 142073000, "total_debt": 59141000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26779000, "total_equity": 408405000, "shares_outstanding": 82161000, "operating_cash_flow": -39567000, "stock_based_compensation": 7533000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21656000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63470000, "dividends_paid": 38363000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 135883000, "free_cash_flow": -17911000, "net_change_in_cash": 32988000 }, "raw_data": { "income": { "ebit": "-9508000", "ebitda": "3201000", "netIncome": "-9079000", "grossProfit": "45179000", "depreciation": "None", "totalRevenue": "268020000", "costOfRevenue": "222841000", "interestIncome": "126000", "incomeBeforeTax": "-12651000", "interestExpense": "2835000", "operatingIncome": "-8738000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3526000", "reportedCurrency": "USD", "netInterestIncome": "-2709000", "nonInterestIncome": "None", "operatingExpenses": "53917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1078000", "costofGoodsAndServicesSold": "222841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12709000", "sellingGeneralAndAdministrative": "53917000", "netIncomeFromContinuingOperations": "-8817000" }, "balance": { "goodwill": "117533000", "inventory": "68677000", "commonStock": "365561000", "currentDebt": "None", "investments": "None", "totalAssets": "566911000", "longTermDebt": "50419000", "shortTermDebt": "8722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "26394000", "reportedCurrency": "USD", "retainedEarnings": "26779000", "totalLiabilities": "142073000", "otherCurrentAssets": "15459000", "totalCurrentAssets": "174959000", "currentLongTermDebt": "7760000", "longTermInvestments": "3256000", "shortTermInvestments": "None", "currentNetReceivables": "37406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391952000", "currentAccountsPayable": "22597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "223313000", "shortLongTermDebtTotal": "65852000", "totalShareholderEquity": "408405000", "capitalLeaseObligations": "7673000", "otherCurrentLiabilities": "25625000", "totalCurrentLiabilities": "64313000", "otherNonCurrentLiabilities": "8684000", "totalNonCurrentLiabilities": "77760000", "cashAndShortTermInvestments": "53417000", "commonStockSharesOutstanding": "82161000", "intangibleAssetsExcludingGoodwill": "26394000", "cashAndCashEquivalentsAtCarryingValue": "53417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9079000", "profitLoss": "None", "dividendPayout": "38363000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-16761000", "operatingCashflow": "-39567000", "capitalExpenditures": "21656000", "changeInReceivables": "None", "changeInExchangeRate": "142000", "cashflowFromFinancing": "135883000", "cashflowFromInvestment": "-63470000", "stockBasedCompensation": "7533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38363000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32988000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12709000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 170086000, "cost_of_revenue": 159126000, "gross_profit": 10960000, "ebit": 9869000, "ebitda": 16694000, "pretax_income": 8818000, "tax_provision": -2790000, "net_income": 11608000, "net_income_to_common": 11608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21640000, "total_current_assets": 101808000, "total_assets": 354031000, "short_term_debt": 18448000, "long_term_debt": 53913000, "total_debt": 72361000, "total_liabilities": 148748000, "total_equity": 205283000, "shares_outstanding": 61490000, "goodwill_and_intangibles": 41338000 }, "cash_flow": { "operating_cash_flow": 5678000, "capital_expenditure": 3511000, "free_cash_flow": 9189000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194930, "ticker_id": 8800, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9869000", "ebitda": "16694000", "netIncome": "11608000", "grossProfit": "10960000", "depreciation": "None", "totalRevenue": "170086000", "costOfRevenue": "159126000", "interestIncome": "625000", "incomeBeforeTax": "8818000", "interestExpense": "2056000", "operatingIncome": "-14268000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2790000", "reportedCurrency": "USD", "netInterestIncome": "-1431000", "nonInterestIncome": "None", "operatingExpenses": "25228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "621000", "costofGoodsAndServicesSold": "159126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6825000", "sellingGeneralAndAdministrative": "25228000", "netIncomeFromContinuingOperations": "11608000" }, "balance": { "goodwill": "24027000", "inventory": "46599000", "commonStock": "145668000", "currentDebt": "None", "investments": "None", "totalAssets": "354031000", "longTermDebt": "53913000", "shortTermDebt": "18448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "17311000", "reportedCurrency": "USD", "retainedEarnings": "35858000", "totalLiabilities": "148748000", "otherCurrentAssets": "10184000", "totalCurrentAssets": "101808000", "currentLongTermDebt": "17314000", "longTermInvestments": "1226000", "shortTermInvestments": "None", "currentNetReceivables": "23385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "252223000", "currentAccountsPayable": "15064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "190852000", "shortLongTermDebtTotal": "75224000", "totalShareholderEquity": "205283000", "capitalLeaseObligations": "3997000", "otherCurrentLiabilities": "22174000", "totalCurrentLiabilities": "72280000", "otherNonCurrentLiabilities": "1633000", "totalNonCurrentLiabilities": "76468000", "cashAndShortTermInvestments": "21640000", "commonStockSharesOutstanding": "61490000", "intangibleAssetsExcludingGoodwill": "17311000", "cashAndCashEquivalentsAtCarryingValue": "21640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11608000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2997000", "operatingCashflow": "5678000", "capitalExpenditures": "3511000", "changeInReceivables": "None", "changeInExchangeRate": "634000", "cashflowFromFinancing": "58608000", "cashflowFromInvestment": "-51230000", "stockBasedCompensation": "6142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13690000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "54344000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170086000, "cost_of_revenue": 159126000, "gross_profit": 10960000, "research_and_development": null, "selling_general_admin": 25228000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9869000, "depreciation_amortisation": 6825000, "ebitda": 16694000, "interest_expense": 2056000, "interest_income": null, "other_non_operating": null, "pretax_income": 8818000, "tax_provision": -2790000, "effective_tax_rate": null, "net_income": 11608000, "net_income_continuing_ops": 11608000, "net_income_to_common": 11608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21640000, "short_term_investments": null, "net_receivables": 23385000, "inventory": 46599000, "other_current_assets": null, "total_current_assets": 101808000, "net_ppe": null, "goodwill": 24027000, "intangible_assets": 17311000, "goodwill_and_intangibles": 41338000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 252223000, "total_assets": 354031000, "short_term_debt": 18448000, "accounts_payable": 15064000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72280000, "long_term_debt": 53913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 76468000, "total_liabilities": 148748000, "total_debt": 72361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 35858000, "total_equity": 205283000, "shares_outstanding": 61490000, "operating_cash_flow": 5678000, "stock_based_compensation": 6142000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51230000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58608000, "free_cash_flow": 9189000, "net_change_in_cash": 13690000 }, "raw_data": { "income": { "ebit": "9869000", "ebitda": "16694000", "netIncome": "11608000", "grossProfit": "10960000", "depreciation": "None", "totalRevenue": "170086000", "costOfRevenue": "159126000", "interestIncome": "625000", "incomeBeforeTax": "8818000", "interestExpense": "2056000", "operatingIncome": "-14268000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2790000", "reportedCurrency": "USD", "netInterestIncome": "-1431000", "nonInterestIncome": "None", "operatingExpenses": "25228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "621000", "costofGoodsAndServicesSold": "159126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6825000", "sellingGeneralAndAdministrative": "25228000", "netIncomeFromContinuingOperations": "11608000" }, "balance": { "goodwill": "24027000", "inventory": "46599000", "commonStock": "145668000", "currentDebt": "None", "investments": "None", "totalAssets": "354031000", "longTermDebt": "53913000", "shortTermDebt": "18448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "17311000", "reportedCurrency": "USD", "retainedEarnings": "35858000", "totalLiabilities": "148748000", "otherCurrentAssets": "10184000", "totalCurrentAssets": "101808000", "currentLongTermDebt": "17314000", "longTermInvestments": "1226000", "shortTermInvestments": "None", "currentNetReceivables": "23385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "252223000", "currentAccountsPayable": "15064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "190852000", "shortLongTermDebtTotal": "75224000", "totalShareholderEquity": "205283000", "capitalLeaseObligations": "3997000", "otherCurrentLiabilities": "22174000", "totalCurrentLiabilities": "72280000", "otherNonCurrentLiabilities": "1633000", "totalNonCurrentLiabilities": "76468000", "cashAndShortTermInvestments": "21640000", "commonStockSharesOutstanding": "61490000", "intangibleAssetsExcludingGoodwill": "17311000", "cashAndCashEquivalentsAtCarryingValue": "21640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11608000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2997000", "operatingCashflow": "5678000", "capitalExpenditures": "3511000", "changeInReceivables": "None", "changeInExchangeRate": "634000", "cashflowFromFinancing": "58608000", "cashflowFromInvestment": "-51230000", "stockBasedCompensation": "6142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13690000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "54344000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 144568000, "cost_of_revenue": 151913000, "gross_profit": -7345000, "ebit": -14704000, "ebitda": -7338000, "pretax_income": -3541000, "tax_provision": -5866000, "net_income": 2325000, "net_income_to_common": 2325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11989000, "total_current_assets": 54636000, "total_assets": 183408000, "short_term_debt": 7295000, "long_term_debt": 28966000, "total_debt": 36261000, "total_liabilities": 56949000, "total_equity": 126459000, "shares_outstanding": 51178981, "goodwill_and_intangibles": 10865000 }, "cash_flow": { "operating_cash_flow": -14387000, "capital_expenditure": 2287000, "free_cash_flow": -12100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194935, "ticker_id": 8800, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14704000", "ebitda": "-7338000", "netIncome": "2325000", "grossProfit": "-7345000", "depreciation": "None", "totalRevenue": "144568000", "costOfRevenue": "151913000", "interestIncome": "1036000", "incomeBeforeTax": "-3541000", "interestExpense": "2614000", "operatingIncome": "-28821000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-5866000", "reportedCurrency": "USD", "netInterestIncome": "-1578000", "nonInterestIncome": "None", "operatingExpenses": "21476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7366000", "sellingGeneralAndAdministrative": "21476000", "netIncomeFromContinuingOperations": "2325000" }, "balance": { "goodwill": "None", "inventory": "15918000", "commonStock": "98333000", "currentDebt": "None", "investments": "None", "totalAssets": "183408000", "longTermDebt": "28966000", "shortTermDebt": "7295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10865000", "reportedCurrency": "USD", "retainedEarnings": "24250000", "totalLiabilities": "56949000", "otherCurrentAssets": "1259000", "totalCurrentAssets": "54636000", "currentLongTermDebt": "5423000", "longTermInvestments": "41334000", "shortTermInvestments": "None", "currentNetReceivables": "25470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128772000", "currentAccountsPayable": "12653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "66740000", "shortLongTermDebtTotal": "41709000", "totalShareholderEquity": "126459000", "capitalLeaseObligations": "3660000", "otherCurrentLiabilities": "1554000", "totalCurrentLiabilities": "22029000", "otherNonCurrentLiabilities": "1357000", "totalNonCurrentLiabilities": "34920000", "cashAndShortTermInvestments": "11989000", "commonStockSharesOutstanding": "51178981", "intangibleAssetsExcludingGoodwill": "10865000", "cashAndCashEquivalentsAtCarryingValue": "11989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9042000", "operatingCashflow": "-14387000", "capitalExpenditures": "2287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31387000", "cashflowFromInvestment": "-16838000", "stockBasedCompensation": "4714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144568000, "cost_of_revenue": 151913000, "gross_profit": -7345000, "research_and_development": null, "selling_general_admin": 21476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14704000, "depreciation_amortisation": 7366000, "ebitda": -7338000, "interest_expense": 2614000, "interest_income": null, "other_non_operating": null, "pretax_income": -3541000, "tax_provision": -5866000, "effective_tax_rate": null, "net_income": 2325000, "net_income_continuing_ops": 2325000, "net_income_to_common": 2325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11989000, "short_term_investments": null, "net_receivables": 25470000, "inventory": 15918000, "other_current_assets": null, "total_current_assets": 54636000, "net_ppe": null, "goodwill": null, "intangible_assets": 10865000, "goodwill_and_intangibles": 10865000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128772000, "total_assets": 183408000, "short_term_debt": 7295000, "accounts_payable": 12653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22029000, "long_term_debt": 28966000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34920000, "total_liabilities": 56949000, "total_debt": 36261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24250000, "total_equity": 126459000, "shares_outstanding": 51178981, "operating_cash_flow": -14387000, "stock_based_compensation": 4714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31387000, "free_cash_flow": -12100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14704000", "ebitda": "-7338000", "netIncome": "2325000", "grossProfit": "-7345000", "depreciation": "None", "totalRevenue": "144568000", "costOfRevenue": "151913000", "interestIncome": "1036000", "incomeBeforeTax": "-3541000", "interestExpense": "2614000", "operatingIncome": "-28821000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-5866000", "reportedCurrency": "USD", "netInterestIncome": "-1578000", "nonInterestIncome": "None", "operatingExpenses": "21476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7366000", "sellingGeneralAndAdministrative": "21476000", "netIncomeFromContinuingOperations": "2325000" }, "balance": { "goodwill": "None", "inventory": "15918000", "commonStock": "98333000", "currentDebt": "None", "investments": "None", "totalAssets": "183408000", "longTermDebt": "28966000", "shortTermDebt": "7295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10865000", "reportedCurrency": "USD", "retainedEarnings": "24250000", "totalLiabilities": "56949000", "otherCurrentAssets": "1259000", "totalCurrentAssets": "54636000", "currentLongTermDebt": "5423000", "longTermInvestments": "41334000", "shortTermInvestments": "None", "currentNetReceivables": "25470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128772000", "currentAccountsPayable": "12653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "66740000", "shortLongTermDebtTotal": "41709000", "totalShareholderEquity": "126459000", "capitalLeaseObligations": "3660000", "otherCurrentLiabilities": "1554000", "totalCurrentLiabilities": "22029000", "otherNonCurrentLiabilities": "1357000", "totalNonCurrentLiabilities": "34920000", "cashAndShortTermInvestments": "11989000", "commonStockSharesOutstanding": "51178981", "intangibleAssetsExcludingGoodwill": "10865000", "cashAndCashEquivalentsAtCarryingValue": "11989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9042000", "operatingCashflow": "-14387000", "capitalExpenditures": "2287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31387000", "cashflowFromInvestment": "-16838000", "stockBasedCompensation": "4714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 150000000, "cost_of_revenue": 141116000, "gross_profit": 8884000, "ebit": -6850000, "ebitda": 177000, "pretax_income": -7620000, "tax_provision": -2475000, "net_income": -5145000, "net_income_to_common": -5145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11920000, "total_current_assets": 62021000, "total_assets": 159815000, "short_term_debt": 5492000, "long_term_debt": 32445000, "total_debt": 37937000, "total_liabilities": 59119000, "total_equity": 100696000, "shares_outstanding": 44357000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -2260000, "capital_expenditure": 3093000, "free_cash_flow": 833000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194940, "ticker_id": 8800, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6850000", "ebitda": "177000", "netIncome": "-5145000", "grossProfit": "8884000", "depreciation": "None", "totalRevenue": "150000000", "costOfRevenue": "141116000", "interestIncome": "3530000", "incomeBeforeTax": "-7620000", "interestExpense": "2794000", "operatingIncome": "-6678000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2475000", "reportedCurrency": "USD", "netInterestIncome": "-2407000", "nonInterestIncome": "None", "operatingExpenses": "15562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "141116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7027000", "sellingGeneralAndAdministrative": "15058000", "netIncomeFromContinuingOperations": "-5145000" }, "balance": { "goodwill": "0", "inventory": "22485000", "commonStock": "63070000", "currentDebt": "None", "investments": "None", "totalAssets": "159815000", "longTermDebt": "32445000", "shortTermDebt": "5492000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "33867000", "totalLiabilities": "59119000", "otherCurrentAssets": "889000", "totalCurrentAssets": "62021000", "currentLongTermDebt": "5414000", "longTermInvestments": "18494000", "shortTermInvestments": "0", "currentNetReceivables": "22497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97794000", "currentAccountsPayable": "14601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "72364000", "shortLongTermDebtTotal": "38039000", "totalShareholderEquity": "100696000", "capitalLeaseObligations": "180000", "otherCurrentLiabilities": "3509000", "totalCurrentLiabilities": "23602000", "otherNonCurrentLiabilities": "1050000", "totalNonCurrentLiabilities": "35517000", "cashAndShortTermInvestments": "11920000", "commonStockSharesOutstanding": "44357000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "11920000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-5145000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5180000", "operatingCashflow": "-2260000", "capitalExpenditures": "3093000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "20581000", "cashflowFromInvestment": "-13490000", "stockBasedCompensation": "1454000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150000000, "cost_of_revenue": 141116000, "gross_profit": 8884000, "research_and_development": 0, "selling_general_admin": 15058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6850000, "depreciation_amortisation": 7027000, "ebitda": 177000, "interest_expense": 2794000, "interest_income": null, "other_non_operating": null, "pretax_income": -7620000, "tax_provision": -2475000, "effective_tax_rate": null, "net_income": -5145000, "net_income_continuing_ops": -5145000, "net_income_to_common": -5145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11920000, "short_term_investments": 0, "net_receivables": 22497000, "inventory": 22485000, "other_current_assets": null, "total_current_assets": 62021000, "net_ppe": null, "goodwill": 0, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 97794000, "total_assets": 159815000, "short_term_debt": 5492000, "accounts_payable": 14601000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23602000, "long_term_debt": 32445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35517000, "total_liabilities": 59119000, "total_debt": 37937000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33867000, "total_equity": 100696000, "shares_outstanding": 44357000, "operating_cash_flow": -2260000, "stock_based_compensation": 1454000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13490000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20581000, "free_cash_flow": 833000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "-6850000", "ebitda": "177000", "netIncome": "-5145000", "grossProfit": "8884000", "depreciation": "None", "totalRevenue": "150000000", "costOfRevenue": "141116000", "interestIncome": "3530000", "incomeBeforeTax": "-7620000", "interestExpense": "2794000", "operatingIncome": "-6678000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2475000", "reportedCurrency": "USD", "netInterestIncome": "-2407000", "nonInterestIncome": "None", "operatingExpenses": "15562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "141116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7027000", "sellingGeneralAndAdministrative": "15058000", "netIncomeFromContinuingOperations": "-5145000" }, "balance": { "goodwill": "0", "inventory": "22485000", "commonStock": "63070000", "currentDebt": "None", "investments": "None", "totalAssets": "159815000", "longTermDebt": "32445000", "shortTermDebt": "5492000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "33867000", "totalLiabilities": "59119000", "otherCurrentAssets": "889000", "totalCurrentAssets": "62021000", "currentLongTermDebt": "5414000", "longTermInvestments": "18494000", "shortTermInvestments": "0", "currentNetReceivables": "22497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97794000", "currentAccountsPayable": "14601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "72364000", "shortLongTermDebtTotal": "38039000", "totalShareholderEquity": "100696000", "capitalLeaseObligations": "180000", "otherCurrentLiabilities": "3509000", "totalCurrentLiabilities": "23602000", "otherNonCurrentLiabilities": "1050000", "totalNonCurrentLiabilities": "35517000", "cashAndShortTermInvestments": "11920000", "commonStockSharesOutstanding": "44357000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "11920000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-5145000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5180000", "operatingCashflow": "-2260000", "capitalExpenditures": "3093000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "20581000", "cashflowFromInvestment": "-13490000", "stockBasedCompensation": "1454000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7027000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 50238000, "cost_of_revenue": 29252000, "gross_profit": 20986000, "ebit": 5044000, "ebitda": 9419000, "pretax_income": 4397000, "tax_provision": 1668000, "net_income": 2917000, "net_income_to_common": 2917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50468000, "total_current_assets": 131929000, "total_assets": 400884000, "short_term_debt": 6171000, "long_term_debt": 30776000, "total_debt": 36947000, "total_liabilities": 97097000, "total_equity": 293968000, "shares_outstanding": 120565000, "goodwill_and_intangibles": 66111000 }, "cash_flow": { "operating_cash_flow": -16763000, "capital_expenditure": 9227000, "free_cash_flow": -7536000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194903, "ticker_id": 8800, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5044000", "ebitda": "9419000", "netIncome": "2917000", "grossProfit": "20986000", "depreciation": "None", "totalRevenue": "50238000", "costOfRevenue": "29252000", "interestIncome": "608000", "incomeBeforeTax": "4397000", "interestExpense": "523000", "operatingIncome": "5044000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1668000", "reportedCurrency": "USD", "netInterestIncome": "85000", "nonInterestIncome": "None", "operatingExpenses": "15942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4375000", "sellingGeneralAndAdministrative": "15942000", "netIncomeFromContinuingOperations": "2729000" }, "balance": { "goodwill": "43653000", "inventory": "44420000", "commonStock": "392898000", "currentDebt": "None", "investments": "None", "totalAssets": "400884000", "longTermDebt": "30776000", "shortTermDebt": "6171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "22458000", "reportedCurrency": "USD", "retainedEarnings": "-109658000", "totalLiabilities": "97097000", "otherCurrentAssets": "9024000", "totalCurrentAssets": "131929000", "currentLongTermDebt": "None", "longTermInvestments": "6276000", "shortTermInvestments": "None", "currentNetReceivables": "28017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268955000", "currentAccountsPayable": "9948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40477000", "totalShareholderEquity": "293968000", "capitalLeaseObligations": "4728000", "otherCurrentLiabilities": "26982000", "totalCurrentLiabilities": "43101000", "otherNonCurrentLiabilities": "1979000", "totalNonCurrentLiabilities": "53996000", "cashAndShortTermInvestments": "50468000", "commonStockSharesOutstanding": "120565000", "intangibleAssetsExcludingGoodwill": "22458000", "cashAndCashEquivalentsAtCarryingValue": "50468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6065000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3864000", "operatingCashflow": "-16763000", "capitalExpenditures": "9227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3704000", "cashflowFromInvestment": "-9227000", "stockBasedCompensation": "376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50238000, "cost_of_revenue": 29252000, "gross_profit": 20986000, "research_and_development": null, "selling_general_admin": 15942000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5044000, "depreciation_amortisation": 4375000, "ebitda": 9419000, "interest_expense": 523000, "interest_income": null, "other_non_operating": null, "pretax_income": 4397000, "tax_provision": 1668000, "effective_tax_rate": null, "net_income": 2917000, "net_income_continuing_ops": 2729000, "net_income_to_common": 2917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50468000, "short_term_investments": null, "net_receivables": 28017000, "inventory": 44420000, "other_current_assets": null, "total_current_assets": 131929000, "net_ppe": null, "goodwill": 43653000, "intangible_assets": 22458000, "goodwill_and_intangibles": 66111000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 268955000, "total_assets": 400884000, "short_term_debt": 6171000, "accounts_payable": 9948000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43101000, "long_term_debt": 30776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 53996000, "total_liabilities": 97097000, "total_debt": 36947000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109658000, "total_equity": 293968000, "shares_outstanding": 120565000, "operating_cash_flow": -16763000, "stock_based_compensation": 376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9227000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3704000, "free_cash_flow": -7536000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5044000", "ebitda": "9419000", "netIncome": "2917000", "grossProfit": "20986000", "depreciation": "None", "totalRevenue": "50238000", "costOfRevenue": "29252000", "interestIncome": "608000", "incomeBeforeTax": "4397000", "interestExpense": "523000", "operatingIncome": "5044000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1668000", "reportedCurrency": "USD", "netInterestIncome": "85000", "nonInterestIncome": "None", "operatingExpenses": "15942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4375000", "sellingGeneralAndAdministrative": "15942000", "netIncomeFromContinuingOperations": "2729000" }, "balance": { "goodwill": "43653000", "inventory": "44420000", "commonStock": "392898000", "currentDebt": "None", "investments": "None", "totalAssets": "400884000", "longTermDebt": "30776000", "shortTermDebt": "6171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "22458000", "reportedCurrency": "USD", "retainedEarnings": "-109658000", "totalLiabilities": "97097000", "otherCurrentAssets": "9024000", "totalCurrentAssets": "131929000", "currentLongTermDebt": "None", "longTermInvestments": "6276000", "shortTermInvestments": "None", "currentNetReceivables": "28017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268955000", "currentAccountsPayable": "9948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40477000", "totalShareholderEquity": "293968000", "capitalLeaseObligations": "4728000", "otherCurrentLiabilities": "26982000", "totalCurrentLiabilities": "43101000", "otherNonCurrentLiabilities": "1979000", "totalNonCurrentLiabilities": "53996000", "cashAndShortTermInvestments": "50468000", "commonStockSharesOutstanding": "120565000", "intangibleAssetsExcludingGoodwill": "22458000", "cashAndCashEquivalentsAtCarryingValue": "50468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6065000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3864000", "operatingCashflow": "-16763000", "capitalExpenditures": "9227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3704000", "cashflowFromInvestment": "-9227000", "stockBasedCompensation": "376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4303000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 49617000, "cost_of_revenue": 30395000, "gross_profit": 19222000, "ebit": 5049000, "ebitda": 8856000, "pretax_income": 4507000, "tax_provision": 2168000, "net_income": 2430000, "net_income_to_common": 2430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81189000, "total_current_assets": 154437000, "total_assets": 423096000, "short_term_debt": 6083000, "long_term_debt": 28769000, "total_debt": 34852000, "total_liabilities": 113034000, "total_equity": 299898000, "shares_outstanding": 120565000, "goodwill_and_intangibles": 68012000 }, "cash_flow": { "operating_cash_flow": 8361991, "capital_expenditure": 11030991, "free_cash_flow": 19392982, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194904, "ticker_id": 8800, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5049000", "ebitda": "8856000", "netIncome": "2430000", "grossProfit": "19222000", "depreciation": "None", "totalRevenue": "49617000", "costOfRevenue": "30395000", "interestIncome": "619000", "incomeBeforeTax": "4507000", "interestExpense": "542000", "operatingIncome": "4558000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2168000", "reportedCurrency": "USD", "netInterestIncome": "77000", "nonInterestIncome": "None", "operatingExpenses": "14664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3807000", "sellingGeneralAndAdministrative": "14664000", "netIncomeFromContinuingOperations": "2339000" }, "balance": { "goodwill": "44365000", "inventory": "41519000", "commonStock": "392380000", "currentDebt": "None", "investments": "None", "totalAssets": "423096000", "longTermDebt": "28769000", "shortTermDebt": "6083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23647000", "reportedCurrency": "USD", "retainedEarnings": "-112575000", "totalLiabilities": "113034000", "otherCurrentAssets": "8254000", "totalCurrentAssets": "154437000", "currentLongTermDebt": "None", "longTermInvestments": "6276000", "shortTermInvestments": "None", "currentNetReceivables": "23475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268659000", "currentAccountsPayable": "15748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38707000", "totalShareholderEquity": "299898000", "capitalLeaseObligations": "5053000", "otherCurrentLiabilities": "24604000", "totalCurrentLiabilities": "58586000", "otherNonCurrentLiabilities": "3330000", "totalNonCurrentLiabilities": "54448000", "cashAndShortTermInvestments": "81189000", "commonStockSharesOutstanding": "120565000", "intangibleAssetsExcludingGoodwill": "23647000", "cashAndCashEquivalentsAtCarryingValue": "81189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8245000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6800800", "operatingCashflow": "8361991", "capitalExpenditures": "11030991", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2645943", "cashflowFromInvestment": "-11935500", "stockBasedCompensation": "-1282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2977244", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-12572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49617000, "cost_of_revenue": 30395000, "gross_profit": 19222000, "research_and_development": null, "selling_general_admin": 14664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5049000, "depreciation_amortisation": 3807000, "ebitda": 8856000, "interest_expense": 542000, "interest_income": null, "other_non_operating": null, "pretax_income": 4507000, "tax_provision": 2168000, "effective_tax_rate": null, "net_income": 2430000, "net_income_continuing_ops": 2339000, "net_income_to_common": 2430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81189000, "short_term_investments": null, "net_receivables": 23475000, "inventory": 41519000, "other_current_assets": null, "total_current_assets": 154437000, "net_ppe": null, "goodwill": 44365000, "intangible_assets": 23647000, "goodwill_and_intangibles": 68012000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 268659000, "total_assets": 423096000, "short_term_debt": 6083000, "accounts_payable": 15748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58586000, "long_term_debt": 28769000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 54448000, "total_liabilities": 113034000, "total_debt": 34852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112575000, "total_equity": 299898000, "shares_outstanding": 120565000, "operating_cash_flow": 8361991, "stock_based_compensation": -1282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11030991, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11935500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2645943, "free_cash_flow": 19392982, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5049000", "ebitda": "8856000", "netIncome": "2430000", "grossProfit": "19222000", "depreciation": "None", "totalRevenue": "49617000", "costOfRevenue": "30395000", "interestIncome": "619000", "incomeBeforeTax": "4507000", "interestExpense": "542000", "operatingIncome": "4558000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2168000", "reportedCurrency": "USD", "netInterestIncome": "77000", "nonInterestIncome": "None", "operatingExpenses": "14664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3807000", "sellingGeneralAndAdministrative": "14664000", "netIncomeFromContinuingOperations": "2339000" }, "balance": { "goodwill": "44365000", "inventory": "41519000", "commonStock": "392380000", "currentDebt": "None", "investments": "None", "totalAssets": "423096000", "longTermDebt": "28769000", "shortTermDebt": "6083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23647000", "reportedCurrency": "USD", "retainedEarnings": "-112575000", "totalLiabilities": "113034000", "otherCurrentAssets": "8254000", "totalCurrentAssets": "154437000", "currentLongTermDebt": "None", "longTermInvestments": "6276000", "shortTermInvestments": "None", "currentNetReceivables": "23475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268659000", "currentAccountsPayable": "15748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38707000", "totalShareholderEquity": "299898000", "capitalLeaseObligations": "5053000", "otherCurrentLiabilities": "24604000", "totalCurrentLiabilities": "58586000", "otherNonCurrentLiabilities": "3330000", "totalNonCurrentLiabilities": "54448000", "cashAndShortTermInvestments": "81189000", "commonStockSharesOutstanding": "120565000", "intangibleAssetsExcludingGoodwill": "23647000", "cashAndCashEquivalentsAtCarryingValue": "81189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8245000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6800800", "operatingCashflow": "8361991", "capitalExpenditures": "11030991", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2645943", "cashflowFromInvestment": "-11935500", "stockBasedCompensation": "-1282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2977244", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-12572000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 66741000, "cost_of_revenue": 34803000, "gross_profit": 31938000, "ebit": 16179000, "ebitda": 20341000, "pretax_income": 15533000, "tax_provision": 4717000, "net_income": 10217000, "net_income_to_common": 10217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87561000, "total_current_assets": 156625000, "total_assets": 418384000, "short_term_debt": 5975000, "long_term_debt": 29753000, "total_debt": 35728000, "total_liabilities": 113019000, "total_equity": 295368000, "shares_outstanding": 120565000, "goodwill_and_intangibles": 67451000 }, "cash_flow": { "operating_cash_flow": 25737538, "capital_expenditure": 1839748, "free_cash_flow": 27577286, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194906, "ticker_id": 8800, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16179000", "ebitda": "20341000", "netIncome": "10217000", "grossProfit": "31938000", "depreciation": "None", "totalRevenue": "66741000", "costOfRevenue": "34803000", "interestIncome": "360000", "incomeBeforeTax": "15533000", "interestExpense": "646000", "operatingIncome": "16339000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4717000", "reportedCurrency": "USD", "netInterestIncome": "-286000", "nonInterestIncome": "None", "operatingExpenses": "15599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4162000", "sellingGeneralAndAdministrative": "15599000", "netIncomeFromContinuingOperations": "10816000" }, "balance": { "goodwill": "43696000", "inventory": "34203000", "commonStock": "390893000", "currentDebt": "None", "investments": "None", "totalAssets": "418384000", "longTermDebt": "29753000", "shortTermDebt": "5975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "23755000", "reportedCurrency": "USD", "retainedEarnings": "-115005000", "totalLiabilities": "113019000", "otherCurrentAssets": "2931000", "totalCurrentAssets": "156625000", "currentLongTermDebt": "None", "longTermInvestments": "6279000", "shortTermInvestments": "None", "currentNetReceivables": "31930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "261759000", "currentAccountsPayable": "9511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39187000", "totalShareholderEquity": "295368000", "capitalLeaseObligations": "4593000", "otherCurrentLiabilities": "40920000", "totalCurrentLiabilities": "56406000", "otherNonCurrentLiabilities": "3240000", "totalNonCurrentLiabilities": "56613000", "cashAndShortTermInvestments": "87561000", "commonStockSharesOutstanding": "120565000", "intangibleAssetsExcludingGoodwill": "23755000", "cashAndCashEquivalentsAtCarryingValue": "87561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10493000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4409700", "operatingCashflow": "25737538", "capitalExpenditures": "1839748", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1423226", "cashflowFromInvestment": "-1957365", "stockBasedCompensation": "1014000", "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": "4194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66741000, "cost_of_revenue": 34803000, "gross_profit": 31938000, "research_and_development": null, "selling_general_admin": 15599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16179000, "depreciation_amortisation": 4162000, "ebitda": 20341000, "interest_expense": 646000, "interest_income": null, "other_non_operating": null, "pretax_income": 15533000, "tax_provision": 4717000, "effective_tax_rate": null, "net_income": 10217000, "net_income_continuing_ops": 10816000, "net_income_to_common": 10217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87561000, "short_term_investments": null, "net_receivables": 31930000, "inventory": 34203000, "other_current_assets": null, "total_current_assets": 156625000, "net_ppe": null, "goodwill": 43696000, "intangible_assets": 23755000, "goodwill_and_intangibles": 67451000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 261759000, "total_assets": 418384000, "short_term_debt": 5975000, "accounts_payable": 9511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56406000, "long_term_debt": 29753000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 56613000, "total_liabilities": 113019000, "total_debt": 35728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115005000, "total_equity": 295368000, "shares_outstanding": 120565000, "operating_cash_flow": 25737538, "stock_based_compensation": 1014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1839748, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1957365, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1423226, "free_cash_flow": 27577286, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16179000", "ebitda": "20341000", "netIncome": "10217000", "grossProfit": "31938000", "depreciation": "None", "totalRevenue": "66741000", "costOfRevenue": "34803000", "interestIncome": "360000", "incomeBeforeTax": "15533000", "interestExpense": "646000", "operatingIncome": "16339000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4717000", "reportedCurrency": "USD", "netInterestIncome": "-286000", "nonInterestIncome": "None", "operatingExpenses": "15599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4162000", "sellingGeneralAndAdministrative": "15599000", "netIncomeFromContinuingOperations": "10816000" }, "balance": { "goodwill": "43696000", "inventory": "34203000", "commonStock": "390893000", "currentDebt": "None", "investments": "None", "totalAssets": "418384000", "longTermDebt": "29753000", "shortTermDebt": "5975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "23755000", "reportedCurrency": "USD", "retainedEarnings": "-115005000", "totalLiabilities": "113019000", "otherCurrentAssets": "2931000", "totalCurrentAssets": "156625000", "currentLongTermDebt": "None", "longTermInvestments": "6279000", "shortTermInvestments": "None", "currentNetReceivables": "31930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "261759000", "currentAccountsPayable": "9511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39187000", "totalShareholderEquity": "295368000", "capitalLeaseObligations": "4593000", "otherCurrentLiabilities": "40920000", "totalCurrentLiabilities": "56406000", "otherNonCurrentLiabilities": "3240000", "totalNonCurrentLiabilities": "56613000", "cashAndShortTermInvestments": "87561000", "commonStockSharesOutstanding": "120565000", "intangibleAssetsExcludingGoodwill": "23755000", "cashAndCashEquivalentsAtCarryingValue": "87561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10493000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4409700", "operatingCashflow": "25737538", "capitalExpenditures": "1839748", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1423226", "cashflowFromInvestment": "-1957365", "stockBasedCompensation": "1014000", "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": "4194000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 59899000, "cost_of_revenue": 37557000, "gross_profit": 22342000, "ebit": 13262000, "ebitda": 16699000, "pretax_income": 12448000, "tax_provision": 2503000, "net_income": 26497000, "net_income_to_common": 26497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59988000, "total_current_assets": 137573000, "total_assets": 403744000, "short_term_debt": 10123000, "long_term_debt": 31206000, "total_debt": 41329000, "total_liabilities": 109552000, "total_equity": 284337000, "shares_outstanding": 112736000, "goodwill_and_intangibles": 69524000 }, "cash_flow": { "operating_cash_flow": 22104987, "capital_expenditure": 2846547, "free_cash_flow": 24951534, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194907, "ticker_id": 8800, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13262000", "ebitda": "16699000", "netIncome": "26497000", "grossProfit": "22342000", "depreciation": "None", "totalRevenue": "59899000", "costOfRevenue": "37557000", "interestIncome": "109000", "incomeBeforeTax": "12448000", "interestExpense": "814000", "operatingIncome": "6931000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2503000", "reportedCurrency": "USD", "netInterestIncome": "-705000", "nonInterestIncome": "None", "operatingExpenses": "15411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3437000", "sellingGeneralAndAdministrative": "15411000", "netIncomeFromContinuingOperations": "9945000" }, "balance": { "goodwill": "44544000", "inventory": "39476000", "commonStock": "387350000", "currentDebt": "None", "investments": "None", "totalAssets": "403744000", "longTermDebt": "31206000", "shortTermDebt": "10123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24980000", "reportedCurrency": "USD", "retainedEarnings": "-125222000", "totalLiabilities": "109552000", "otherCurrentAssets": "10058000", "totalCurrentAssets": "137573000", "currentLongTermDebt": "None", "longTermInvestments": "6268000", "shortTermInvestments": "None", "currentNetReceivables": "28051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266171000", "currentAccountsPayable": "11203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44978000", "totalShareholderEquity": "284337000", "capitalLeaseObligations": "4762000", "otherCurrentLiabilities": "16272000", "totalCurrentLiabilities": "51820000", "otherNonCurrentLiabilities": "3077000", "totalNonCurrentLiabilities": "57732000", "cashAndShortTermInvestments": "59988000", "commonStockSharesOutstanding": "112736000", "intangibleAssetsExcludingGoodwill": "24980000", "cashAndCashEquivalentsAtCarryingValue": "59988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10203000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2042400", "operatingCashflow": "22104987", "capitalExpenditures": "2846547", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8766041", "cashflowFromInvestment": "36870106", "stockBasedCompensation": "123000", "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": "3484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59899000, "cost_of_revenue": 37557000, "gross_profit": 22342000, "research_and_development": null, "selling_general_admin": 15411000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13262000, "depreciation_amortisation": 3437000, "ebitda": 16699000, "interest_expense": 814000, "interest_income": null, "other_non_operating": null, "pretax_income": 12448000, "tax_provision": 2503000, "effective_tax_rate": null, "net_income": 26497000, "net_income_continuing_ops": 9945000, "net_income_to_common": 26497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59988000, "short_term_investments": null, "net_receivables": 28051000, "inventory": 39476000, "other_current_assets": null, "total_current_assets": 137573000, "net_ppe": null, "goodwill": 44544000, "intangible_assets": 24980000, "goodwill_and_intangibles": 69524000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 266171000, "total_assets": 403744000, "short_term_debt": 10123000, "accounts_payable": 11203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51820000, "long_term_debt": 31206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 57732000, "total_liabilities": 109552000, "total_debt": 41329000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125222000, "total_equity": 284337000, "shares_outstanding": 112736000, "operating_cash_flow": 22104987, "stock_based_compensation": 123000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2846547, "acquisitions": null, "other_investing": null, "investing_cash_flow": 36870106, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8766041, "free_cash_flow": 24951534, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13262000", "ebitda": "16699000", "netIncome": "26497000", "grossProfit": "22342000", "depreciation": "None", "totalRevenue": "59899000", "costOfRevenue": "37557000", "interestIncome": "109000", "incomeBeforeTax": "12448000", "interestExpense": "814000", "operatingIncome": "6931000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2503000", "reportedCurrency": "USD", "netInterestIncome": "-705000", "nonInterestIncome": "None", "operatingExpenses": "15411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3437000", "sellingGeneralAndAdministrative": "15411000", "netIncomeFromContinuingOperations": "9945000" }, "balance": { "goodwill": "44544000", "inventory": "39476000", "commonStock": "387350000", "currentDebt": "None", "investments": "None", "totalAssets": "403744000", "longTermDebt": "31206000", "shortTermDebt": "10123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24980000", "reportedCurrency": "USD", "retainedEarnings": "-125222000", "totalLiabilities": "109552000", "otherCurrentAssets": "10058000", "totalCurrentAssets": "137573000", "currentLongTermDebt": "None", "longTermInvestments": "6268000", "shortTermInvestments": "None", "currentNetReceivables": "28051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266171000", "currentAccountsPayable": "11203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44978000", "totalShareholderEquity": "284337000", "capitalLeaseObligations": "4762000", "otherCurrentLiabilities": "16272000", "totalCurrentLiabilities": "51820000", "otherNonCurrentLiabilities": "3077000", "totalNonCurrentLiabilities": "57732000", "cashAndShortTermInvestments": "59988000", "commonStockSharesOutstanding": "112736000", "intangibleAssetsExcludingGoodwill": "24980000", "cashAndCashEquivalentsAtCarryingValue": "59988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10203000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2042400", "operatingCashflow": "22104987", "capitalExpenditures": "2846547", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8766041", "cashflowFromInvestment": "36870106", "stockBasedCompensation": "123000", "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": "3484000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 77074000, "cost_of_revenue": 65734000, "gross_profit": 11340000, "ebit": -5426000, "ebitda": -453000, "pretax_income": -6132000, "tax_provision": 983000, "net_income": -6703000, "net_income_to_common": -6703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15125000, "total_current_assets": 104874000, "total_assets": 377104000, "short_term_debt": 7552000, "long_term_debt": 34384000, "total_debt": 41936000, "total_liabilities": 119151000, "total_equity": 248337000, "shares_outstanding": 107862500, "goodwill_and_intangibles": 66842000 }, "cash_flow": { "operating_cash_flow": -6376000, "capital_expenditure": 2539000, "free_cash_flow": -3837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194908, "ticker_id": 8800, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5426000", "ebitda": "-453000", "netIncome": "-6703000", "grossProfit": "11340000", "depreciation": "None", "totalRevenue": "77074000", "costOfRevenue": "65734000", "interestIncome": "75000", "incomeBeforeTax": "-6132000", "interestExpense": "706000", "operatingIncome": "-5439000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "983000", "reportedCurrency": "USD", "netInterestIncome": "-631000", "nonInterestIncome": "None", "operatingExpenses": "16779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4973000", "sellingGeneralAndAdministrative": "16779000", "netIncomeFromContinuingOperations": "-7115000" }, "balance": { "goodwill": "42368000", "inventory": "51459000", "commonStock": "387349000", "currentDebt": "None", "investments": "None", "totalAssets": "377104000", "longTermDebt": "34384000", "shortTermDebt": "7552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "24474000", "reportedCurrency": "USD", "retainedEarnings": "-151719000", "totalLiabilities": "119151000", "otherCurrentAssets": "3298000", "totalCurrentAssets": "104874000", "currentLongTermDebt": "5000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "34992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272230000", "currentAccountsPayable": "15305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "49868000", "totalShareholderEquity": "248337000", "capitalLeaseObligations": "10484000", "otherCurrentLiabilities": "21639000", "totalCurrentLiabilities": "54561000", "otherNonCurrentLiabilities": "3061000", "totalNonCurrentLiabilities": "64590000", "cashAndShortTermInvestments": "15125000", "commonStockSharesOutstanding": "107862500", "intangibleAssetsExcludingGoodwill": "24474000", "cashAndCashEquivalentsAtCarryingValue": "15125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1494000", "operatingCashflow": "-6376000", "capitalExpenditures": "2539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-384000", "cashflowFromInvestment": "-2839000", "stockBasedCompensation": "145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4973000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77074000, "cost_of_revenue": 65734000, "gross_profit": 11340000, "research_and_development": null, "selling_general_admin": 16779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5426000, "depreciation_amortisation": 4973000, "ebitda": -453000, "interest_expense": 706000, "interest_income": null, "other_non_operating": null, "pretax_income": -6132000, "tax_provision": 983000, "effective_tax_rate": null, "net_income": -6703000, "net_income_continuing_ops": -7115000, "net_income_to_common": -6703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15125000, "short_term_investments": null, "net_receivables": 34992000, "inventory": 51459000, "other_current_assets": null, "total_current_assets": 104874000, "net_ppe": null, "goodwill": 42368000, "intangible_assets": 24474000, "goodwill_and_intangibles": 66842000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 272230000, "total_assets": 377104000, "short_term_debt": 7552000, "accounts_payable": 15305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54561000, "long_term_debt": 34384000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 64590000, "total_liabilities": 119151000, "total_debt": 41936000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151719000, "total_equity": 248337000, "shares_outstanding": 107862500, "operating_cash_flow": -6376000, "stock_based_compensation": 145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2539000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -384000, "free_cash_flow": -3837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5426000", "ebitda": "-453000", "netIncome": "-6703000", "grossProfit": "11340000", "depreciation": "None", "totalRevenue": "77074000", "costOfRevenue": "65734000", "interestIncome": "75000", "incomeBeforeTax": "-6132000", "interestExpense": "706000", "operatingIncome": "-5439000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "983000", "reportedCurrency": "USD", "netInterestIncome": "-631000", "nonInterestIncome": "None", "operatingExpenses": "16779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4973000", "sellingGeneralAndAdministrative": "16779000", "netIncomeFromContinuingOperations": "-7115000" }, "balance": { "goodwill": "42368000", "inventory": "51459000", "commonStock": "387349000", "currentDebt": "None", "investments": "None", "totalAssets": "377104000", "longTermDebt": "34384000", "shortTermDebt": "7552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "24474000", "reportedCurrency": "USD", "retainedEarnings": "-151719000", "totalLiabilities": "119151000", "otherCurrentAssets": "3298000", "totalCurrentAssets": "104874000", "currentLongTermDebt": "5000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "34992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272230000", "currentAccountsPayable": "15305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "49868000", "totalShareholderEquity": "248337000", "capitalLeaseObligations": "10484000", "otherCurrentLiabilities": "21639000", "totalCurrentLiabilities": "54561000", "otherNonCurrentLiabilities": "3061000", "totalNonCurrentLiabilities": "64590000", "cashAndShortTermInvestments": "15125000", "commonStockSharesOutstanding": "107862500", "intangibleAssetsExcludingGoodwill": "24474000", "cashAndCashEquivalentsAtCarryingValue": "15125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1494000", "operatingCashflow": "-6376000", "capitalExpenditures": "2539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-384000", "cashflowFromInvestment": "-2839000", "stockBasedCompensation": "145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4973000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 82554000, "cost_of_revenue": 75623000, "gross_profit": 6931000, "ebit": -10233000, "ebitda": -5902000, "pretax_income": -10992000, "tax_provision": -2336000, "net_income": -8629000, "net_income_to_common": -8629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24631000, "total_current_assets": 116019000, "total_assets": 389306000, "short_term_debt": 6497000, "long_term_debt": 32420000, "total_debt": 38917000, "total_liabilities": 125348000, "total_equity": 254005000, "shares_outstanding": 107862500, "goodwill_and_intangibles": 67420000 }, "cash_flow": { "operating_cash_flow": 412000, "capital_expenditure": 2014000, "free_cash_flow": 2426000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194909, "ticker_id": 8800, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10233000", "ebitda": "-5902000", "netIncome": "-8629000", "grossProfit": "6931000", "depreciation": "None", "totalRevenue": "82554000", "costOfRevenue": "75623000", "interestIncome": "157000", "incomeBeforeTax": "-10992000", "interestExpense": "759000", "operatingIncome": "-11524000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2336000", "reportedCurrency": "USD", "netInterestIncome": "-602000", "nonInterestIncome": "None", "operatingExpenses": "18455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4331000", "sellingGeneralAndAdministrative": "16387000", "netIncomeFromContinuingOperations": "-8656000" }, "balance": { "goodwill": "42315000", "inventory": "53137000", "commonStock": "387349000", "currentDebt": "None", "investments": "None", "totalAssets": "389306000", "longTermDebt": "32420000", "shortTermDebt": "6497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25105000", "reportedCurrency": "USD", "retainedEarnings": "-145016000", "totalLiabilities": "125348000", "otherCurrentAssets": "4259000", "totalCurrentAssets": "116019000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "33992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273287000", "currentAccountsPayable": "24499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47490000", "totalShareholderEquity": "254005000", "capitalLeaseObligations": "11070000", "otherCurrentLiabilities": "19794000", "totalCurrentLiabilities": "62219000", "otherNonCurrentLiabilities": "2196000", "totalNonCurrentLiabilities": "63129000", "cashAndShortTermInvestments": "24631000", "commonStockSharesOutstanding": "107862500", "intangibleAssetsExcludingGoodwill": "25105000", "cashAndCashEquivalentsAtCarryingValue": "24631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8422000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5617000", "operatingCashflow": "412000", "capitalExpenditures": "2014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1408000", "cashflowFromInvestment": "-2014000", "stockBasedCompensation": "271000", "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": "4331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82554000, "cost_of_revenue": 75623000, "gross_profit": 6931000, "research_and_development": null, "selling_general_admin": 16387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10233000, "depreciation_amortisation": 4331000, "ebitda": -5902000, "interest_expense": 759000, "interest_income": null, "other_non_operating": null, "pretax_income": -10992000, "tax_provision": -2336000, "effective_tax_rate": null, "net_income": -8629000, "net_income_continuing_ops": -8656000, "net_income_to_common": -8629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24631000, "short_term_investments": null, "net_receivables": 33992000, "inventory": 53137000, "other_current_assets": null, "total_current_assets": 116019000, "net_ppe": null, "goodwill": 42315000, "intangible_assets": 25105000, "goodwill_and_intangibles": 67420000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 273287000, "total_assets": 389306000, "short_term_debt": 6497000, "accounts_payable": 24499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62219000, "long_term_debt": 32420000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63129000, "total_liabilities": 125348000, "total_debt": 38917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -145016000, "total_equity": 254005000, "shares_outstanding": 107862500, "operating_cash_flow": 412000, "stock_based_compensation": 271000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2014000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1408000, "free_cash_flow": 2426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10233000", "ebitda": "-5902000", "netIncome": "-8629000", "grossProfit": "6931000", "depreciation": "None", "totalRevenue": "82554000", "costOfRevenue": "75623000", "interestIncome": "157000", "incomeBeforeTax": "-10992000", "interestExpense": "759000", "operatingIncome": "-11524000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2336000", "reportedCurrency": "USD", "netInterestIncome": "-602000", "nonInterestIncome": "None", "operatingExpenses": "18455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4331000", "sellingGeneralAndAdministrative": "16387000", "netIncomeFromContinuingOperations": "-8656000" }, "balance": { "goodwill": "42315000", "inventory": "53137000", "commonStock": "387349000", "currentDebt": "None", "investments": "None", "totalAssets": "389306000", "longTermDebt": "32420000", "shortTermDebt": "6497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25105000", "reportedCurrency": "USD", "retainedEarnings": "-145016000", "totalLiabilities": "125348000", "otherCurrentAssets": "4259000", "totalCurrentAssets": "116019000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "33992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273287000", "currentAccountsPayable": "24499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47490000", "totalShareholderEquity": "254005000", "capitalLeaseObligations": "11070000", "otherCurrentLiabilities": "19794000", "totalCurrentLiabilities": "62219000", "otherNonCurrentLiabilities": "2196000", "totalNonCurrentLiabilities": "63129000", "cashAndShortTermInvestments": "24631000", "commonStockSharesOutstanding": "107862500", "intangibleAssetsExcludingGoodwill": "25105000", "cashAndCashEquivalentsAtCarryingValue": "24631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8422000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5617000", "operatingCashflow": "412000", "capitalExpenditures": "2014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1408000", "cashflowFromInvestment": "-2014000", "stockBasedCompensation": "271000", "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": "4331000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 83368000, "cost_of_revenue": 67660000, "gross_profit": 15708000, "ebit": 128000, "ebitda": 6279000, "pretax_income": -656000, "tax_provision": 94000, "net_income": -820000, "net_income_to_common": -820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28696000, "total_current_assets": 128066000, "total_assets": 417848000, "short_term_debt": 6489000, "long_term_debt": 34604000, "total_debt": 41093000, "total_liabilities": 132890000, "total_equity": 274350000, "shares_outstanding": 111917000, "goodwill_and_intangibles": 72490000 }, "cash_flow": { "operating_cash_flow": 4304089, "capital_expenditure": 2798939, "free_cash_flow": 7103028, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194911, "ticker_id": 8800, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128000", "ebitda": "6279000", "netIncome": "-820000", "grossProfit": "15708000", "depreciation": "None", "totalRevenue": "83368000", "costOfRevenue": "67660000", "interestIncome": "229000", "incomeBeforeTax": "-656000", "interestExpense": "784000", "operatingIncome": "-832000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "94000", "reportedCurrency": "USD", "netInterestIncome": "-555000", "nonInterestIncome": "None", "operatingExpenses": "16540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6151000", "sellingGeneralAndAdministrative": "16540000", "netIncomeFromContinuingOperations": "-750000" }, "balance": { "goodwill": "44996000", "inventory": "60022000", "commonStock": "387349000", "currentDebt": "None", "investments": "None", "totalAssets": "417848000", "longTermDebt": "34604000", "shortTermDebt": "6489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "27494000", "reportedCurrency": "USD", "retainedEarnings": "-136386000", "totalLiabilities": "132890000", "otherCurrentAssets": "5218000", "totalCurrentAssets": "128066000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "34130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289782000", "currentAccountsPayable": "18428000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50546000", "totalShareholderEquity": "274350000", "capitalLeaseObligations": "11942000", "otherCurrentLiabilities": "24374000", "totalCurrentLiabilities": "62625000", "otherNonCurrentLiabilities": "2254000", "totalNonCurrentLiabilities": "70265000", "cashAndShortTermInvestments": "28696000", "commonStockSharesOutstanding": "111917000", "intangibleAssetsExcludingGoodwill": "27494000", "cashAndCashEquivalentsAtCarryingValue": "28696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-911000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4935722", "operatingCashflow": "4304089", "capitalExpenditures": "2798939", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1440102", "cashflowFromInvestment": "-4094051", "stockBasedCompensation": "875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2994656", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83368000, "cost_of_revenue": 67660000, "gross_profit": 15708000, "research_and_development": null, "selling_general_admin": 16540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128000, "depreciation_amortisation": 6151000, "ebitda": 6279000, "interest_expense": 784000, "interest_income": null, "other_non_operating": null, "pretax_income": -656000, "tax_provision": 94000, "effective_tax_rate": null, "net_income": -820000, "net_income_continuing_ops": -750000, "net_income_to_common": -820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28696000, "short_term_investments": null, "net_receivables": 34130000, "inventory": 60022000, "other_current_assets": null, "total_current_assets": 128066000, "net_ppe": null, "goodwill": 44996000, "intangible_assets": 27494000, "goodwill_and_intangibles": 72490000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289782000, "total_assets": 417848000, "short_term_debt": 6489000, "accounts_payable": 18428000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62625000, "long_term_debt": 34604000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70265000, "total_liabilities": 132890000, "total_debt": 41093000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -136386000, "total_equity": 274350000, "shares_outstanding": 111917000, "operating_cash_flow": 4304089, "stock_based_compensation": 875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2798939, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4094051, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1440102, "free_cash_flow": 7103028, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128000", "ebitda": "6279000", "netIncome": "-820000", "grossProfit": "15708000", "depreciation": "None", "totalRevenue": "83368000", "costOfRevenue": "67660000", "interestIncome": "229000", "incomeBeforeTax": "-656000", "interestExpense": "784000", "operatingIncome": "-832000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "94000", "reportedCurrency": "USD", "netInterestIncome": "-555000", "nonInterestIncome": "None", "operatingExpenses": "16540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6151000", "sellingGeneralAndAdministrative": "16540000", "netIncomeFromContinuingOperations": "-750000" }, "balance": { "goodwill": "44996000", "inventory": "60022000", "commonStock": "387349000", "currentDebt": "None", "investments": "None", "totalAssets": "417848000", "longTermDebt": "34604000", "shortTermDebt": "6489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "27494000", "reportedCurrency": "USD", "retainedEarnings": "-136386000", "totalLiabilities": "132890000", "otherCurrentAssets": "5218000", "totalCurrentAssets": "128066000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "34130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289782000", "currentAccountsPayable": "18428000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50546000", "totalShareholderEquity": "274350000", "capitalLeaseObligations": "11942000", "otherCurrentLiabilities": "24374000", "totalCurrentLiabilities": "62625000", "otherNonCurrentLiabilities": "2254000", "totalNonCurrentLiabilities": "70265000", "cashAndShortTermInvestments": "28696000", "commonStockSharesOutstanding": "111917000", "intangibleAssetsExcludingGoodwill": "27494000", "cashAndCashEquivalentsAtCarryingValue": "28696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-911000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4935722", "operatingCashflow": "4304089", "capitalExpenditures": "2798939", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1440102", "cashflowFromInvestment": "-4094051", "stockBasedCompensation": "875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2994656", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4578000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 53597000, "cost_of_revenue": 39960000, "gross_profit": 13637000, "ebit": -15394000, "ebitda": -11596000, "pretax_income": -16295000, "tax_provision": 260000, "net_income": -23549000, "net_income_to_common": -23549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29657000, "total_current_assets": 134334000, "total_assets": 425354000, "short_term_debt": 6354000, "long_term_debt": 35736000, "total_debt": 42090000, "total_liabilities": 139315000, "total_equity": 275164000, "shares_outstanding": 110960000, "goodwill_and_intangibles": 72329000 }, "cash_flow": { "operating_cash_flow": 5662002, "capital_expenditure": 837662, "free_cash_flow": 6499664, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194912, "ticker_id": 8800, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15394000", "ebitda": "-11596000", "netIncome": "-23549000", "grossProfit": "13637000", "depreciation": "None", "totalRevenue": "53597000", "costOfRevenue": "39960000", "interestIncome": "322000", "incomeBeforeTax": "-16295000", "interestExpense": "905000", "operatingIncome": "-3419000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "260000", "reportedCurrency": "USD", "netInterestIncome": "-583000", "nonInterestIncome": "None", "operatingExpenses": "17056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3798000", "sellingGeneralAndAdministrative": "17056000", "netIncomeFromContinuingOperations": "-23558000" }, "balance": { "goodwill": "44460000", "inventory": "59029000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "425354000", "longTermDebt": "35736000", "shortTermDebt": "6354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "27869000", "reportedCurrency": "USD", "retainedEarnings": "-132566000", "totalLiabilities": "139315000", "otherCurrentAssets": "4678000", "totalCurrentAssets": "134334000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "40970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291020000", "currentAccountsPayable": "20117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51802000", "totalShareholderEquity": "275164000", "capitalLeaseObligations": "12066000", "otherCurrentLiabilities": "25942000", "totalCurrentLiabilities": "68198000", "otherNonCurrentLiabilities": "2087000", "totalNonCurrentLiabilities": "71117000", "cashAndShortTermInvestments": "29657000", "commonStockSharesOutstanding": "110960000", "intangibleAssetsExcludingGoodwill": "27869000", "cashAndCashEquivalentsAtCarryingValue": "29657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4673768", "operatingCashflow": "5662002", "capitalExpenditures": "837662", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1407689", "cashflowFromInvestment": "-6042562", "stockBasedCompensation": "2196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2994656", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53597000, "cost_of_revenue": 39960000, "gross_profit": 13637000, "research_and_development": null, "selling_general_admin": 17056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15394000, "depreciation_amortisation": 3798000, "ebitda": -11596000, "interest_expense": 905000, "interest_income": null, "other_non_operating": null, "pretax_income": -16295000, "tax_provision": 260000, "effective_tax_rate": null, "net_income": -23549000, "net_income_continuing_ops": -23558000, "net_income_to_common": -23549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29657000, "short_term_investments": null, "net_receivables": 40970000, "inventory": 59029000, "other_current_assets": null, "total_current_assets": 134334000, "net_ppe": null, "goodwill": 44460000, "intangible_assets": 27869000, "goodwill_and_intangibles": 72329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 291020000, "total_assets": 425354000, "short_term_debt": 6354000, "accounts_payable": 20117000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68198000, "long_term_debt": 35736000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71117000, "total_liabilities": 139315000, "total_debt": 42090000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132566000, "total_equity": 275164000, "shares_outstanding": 110960000, "operating_cash_flow": 5662002, "stock_based_compensation": 2196000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 837662, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6042562, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1407689, "free_cash_flow": 6499664, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15394000", "ebitda": "-11596000", "netIncome": "-23549000", "grossProfit": "13637000", "depreciation": "None", "totalRevenue": "53597000", "costOfRevenue": "39960000", "interestIncome": "322000", "incomeBeforeTax": "-16295000", "interestExpense": "905000", "operatingIncome": "-3419000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "260000", "reportedCurrency": "USD", "netInterestIncome": "-583000", "nonInterestIncome": "None", "operatingExpenses": "17056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3798000", "sellingGeneralAndAdministrative": "17056000", "netIncomeFromContinuingOperations": "-23558000" }, "balance": { "goodwill": "44460000", "inventory": "59029000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "425354000", "longTermDebt": "35736000", "shortTermDebt": "6354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "27869000", "reportedCurrency": "USD", "retainedEarnings": "-132566000", "totalLiabilities": "139315000", "otherCurrentAssets": "4678000", "totalCurrentAssets": "134334000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "40970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291020000", "currentAccountsPayable": "20117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51802000", "totalShareholderEquity": "275164000", "capitalLeaseObligations": "12066000", "otherCurrentLiabilities": "25942000", "totalCurrentLiabilities": "68198000", "otherNonCurrentLiabilities": "2087000", "totalNonCurrentLiabilities": "71117000", "cashAndShortTermInvestments": "29657000", "commonStockSharesOutstanding": "110960000", "intangibleAssetsExcludingGoodwill": "27869000", "cashAndCashEquivalentsAtCarryingValue": "29657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4673768", "operatingCashflow": "5662002", "capitalExpenditures": "837662", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1407689", "cashflowFromInvestment": "-6042562", "stockBasedCompensation": "2196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2994656", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4314000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 78077000, "cost_of_revenue": 62564000, "gross_profit": 15513000, "ebit": -1442000, "ebitda": 3116000, "pretax_income": -2359000, "tax_provision": 320000, "net_income": -2852000, "net_income_to_common": -2852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26685000, "total_current_assets": 150852000, "total_assets": 458439000, "short_term_debt": 6243000, "long_term_debt": 37217000, "total_debt": 43460000, "total_liabilities": 146023000, "total_equity": 296215000, "shares_outstanding": 110249000, "goodwill_and_intangibles": 85720000 }, "cash_flow": { "operating_cash_flow": -50000, "capital_expenditure": 1876000, "free_cash_flow": 1826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194913, "ticker_id": 8800, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1442000", "ebitda": "3116000", "netIncome": "-2852000", "grossProfit": "15513000", "depreciation": "None", "totalRevenue": "78077000", "costOfRevenue": "62564000", "interestIncome": "206000", "incomeBeforeTax": "-2359000", "interestExpense": "917000", "operatingIncome": "-874000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "320000", "reportedCurrency": "USD", "netInterestIncome": "-711000", "nonInterestIncome": "None", "operatingExpenses": "16387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4558000", "sellingGeneralAndAdministrative": "16387000", "netIncomeFromContinuingOperations": "-2679000" }, "balance": { "goodwill": "54942000", "inventory": "74029000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "458439000", "longTermDebt": "37217000", "shortTermDebt": "6243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "30778000", "reportedCurrency": "USD", "retainedEarnings": "-109017000", "totalLiabilities": "146023000", "otherCurrentAssets": "11197000", "totalCurrentAssets": "150852000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "38941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307587000", "currentAccountsPayable": "19935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53994000", "totalShareholderEquity": "296215000", "capitalLeaseObligations": "12777000", "otherCurrentLiabilities": "25119000", "totalCurrentLiabilities": "72675000", "otherNonCurrentLiabilities": "2044000", "totalNonCurrentLiabilities": "73348000", "cashAndShortTermInvestments": "26685000", "commonStockSharesOutstanding": "110249000", "intangibleAssetsExcludingGoodwill": "30778000", "cashAndCashEquivalentsAtCarryingValue": "26685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3216000", "operatingCashflow": "-50000", "capitalExpenditures": "1876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1442000", "cashflowFromInvestment": "-1876000", "stockBasedCompensation": "405000", "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": "4558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78077000, "cost_of_revenue": 62564000, "gross_profit": 15513000, "research_and_development": null, "selling_general_admin": 16387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1442000, "depreciation_amortisation": 4558000, "ebitda": 3116000, "interest_expense": 917000, "interest_income": null, "other_non_operating": null, "pretax_income": -2359000, "tax_provision": 320000, "effective_tax_rate": null, "net_income": -2852000, "net_income_continuing_ops": -2679000, "net_income_to_common": -2852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26685000, "short_term_investments": null, "net_receivables": 38941000, "inventory": 74029000, "other_current_assets": null, "total_current_assets": 150852000, "net_ppe": null, "goodwill": 54942000, "intangible_assets": 30778000, "goodwill_and_intangibles": 85720000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 307587000, "total_assets": 458439000, "short_term_debt": 6243000, "accounts_payable": 19935000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72675000, "long_term_debt": 37217000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 73348000, "total_liabilities": 146023000, "total_debt": 43460000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109017000, "total_equity": 296215000, "shares_outstanding": 110249000, "operating_cash_flow": -50000, "stock_based_compensation": 405000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1876000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1442000, "free_cash_flow": 1826000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1442000", "ebitda": "3116000", "netIncome": "-2852000", "grossProfit": "15513000", "depreciation": "None", "totalRevenue": "78077000", "costOfRevenue": "62564000", "interestIncome": "206000", "incomeBeforeTax": "-2359000", "interestExpense": "917000", "operatingIncome": "-874000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "320000", "reportedCurrency": "USD", "netInterestIncome": "-711000", "nonInterestIncome": "None", "operatingExpenses": "16387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4558000", "sellingGeneralAndAdministrative": "16387000", "netIncomeFromContinuingOperations": "-2679000" }, "balance": { "goodwill": "54942000", "inventory": "74029000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "458439000", "longTermDebt": "37217000", "shortTermDebt": "6243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "30778000", "reportedCurrency": "USD", "retainedEarnings": "-109017000", "totalLiabilities": "146023000", "otherCurrentAssets": "11197000", "totalCurrentAssets": "150852000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "38941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307587000", "currentAccountsPayable": "19935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53994000", "totalShareholderEquity": "296215000", "capitalLeaseObligations": "12777000", "otherCurrentLiabilities": "25119000", "totalCurrentLiabilities": "72675000", "otherNonCurrentLiabilities": "2044000", "totalNonCurrentLiabilities": "73348000", "cashAndShortTermInvestments": "26685000", "commonStockSharesOutstanding": "110249000", "intangibleAssetsExcludingGoodwill": "30778000", "cashAndCashEquivalentsAtCarryingValue": "26685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3216000", "operatingCashflow": "-50000", "capitalExpenditures": "1876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1442000", "cashflowFromInvestment": "-1876000", "stockBasedCompensation": "405000", "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": "4558000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 74225000, "cost_of_revenue": 63219000, "gross_profit": 11006000, "ebit": -4515000, "ebitda": -281000, "pretax_income": -18328000, "tax_provision": 4182000, "net_income": -22483000, "net_income_to_common": -22483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35291000, "total_current_assets": 151768000, "total_assets": 466989000, "short_term_debt": 15245000, "long_term_debt": 38925000, "total_debt": 54170000, "total_liabilities": 148048000, "total_equity": 302625000, "shares_outstanding": 110248929, "goodwill_and_intangibles": 88193000 }, "cash_flow": { "operating_cash_flow": -1566715, "capital_expenditure": 2082688, "free_cash_flow": 515973, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194914, "ticker_id": 8800, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4515000", "ebitda": "-281000", "netIncome": "-22483000", "grossProfit": "11006000", "depreciation": "None", "totalRevenue": "74225000", "costOfRevenue": "63219000", "interestIncome": "277000", "incomeBeforeTax": "-18328000", "interestExpense": "977000", "operatingIncome": "-4515000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4182000", "reportedCurrency": "USD", "netInterestIncome": "-700000", "nonInterestIncome": "None", "operatingExpenses": "15521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4234000", "sellingGeneralAndAdministrative": "15521000", "netIncomeFromContinuingOperations": "-22510000" }, "balance": { "goodwill": "55918000", "inventory": "78472000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "466989000", "longTermDebt": "38925000", "shortTermDebt": "15245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "32275000", "reportedCurrency": "USD", "retainedEarnings": "-106165000", "totalLiabilities": "148048000", "otherCurrentAssets": "7150000", "totalCurrentAssets": "151768000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "30855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315221000", "currentAccountsPayable": "21753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65504999", "totalShareholderEquity": "302625000", "capitalLeaseObligations": "13447000", "otherCurrentLiabilities": "30648000", "totalCurrentLiabilities": "72156000", "otherNonCurrentLiabilities": "1902000", "totalNonCurrentLiabilities": "75892000", "cashAndShortTermInvestments": "35291000", "commonStockSharesOutstanding": "110248929", "intangibleAssetsExcludingGoodwill": "32275000", "cashAndCashEquivalentsAtCarryingValue": "35291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "72020", "operatingCashflow": "-1566715", "capitalExpenditures": "2082688", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1423000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-24000", "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": "4234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74225000, "cost_of_revenue": 63219000, "gross_profit": 11006000, "research_and_development": null, "selling_general_admin": 15521000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4515000, "depreciation_amortisation": 4234000, "ebitda": -281000, "interest_expense": 977000, "interest_income": null, "other_non_operating": null, "pretax_income": -18328000, "tax_provision": 4182000, "effective_tax_rate": null, "net_income": -22483000, "net_income_continuing_ops": -22510000, "net_income_to_common": -22483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35291000, "short_term_investments": null, "net_receivables": 30855000, "inventory": 78472000, "other_current_assets": null, "total_current_assets": 151768000, "net_ppe": null, "goodwill": 55918000, "intangible_assets": 32275000, "goodwill_and_intangibles": 88193000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 315221000, "total_assets": 466989000, "short_term_debt": 15245000, "accounts_payable": 21753000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72156000, "long_term_debt": 38925000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75892000, "total_liabilities": 148048000, "total_debt": 54170000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -106165000, "total_equity": 302625000, "shares_outstanding": 110248929, "operating_cash_flow": -1566715, "stock_based_compensation": -24000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2082688, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1423000, "free_cash_flow": 515973, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4515000", "ebitda": "-281000", "netIncome": "-22483000", "grossProfit": "11006000", "depreciation": "None", "totalRevenue": "74225000", "costOfRevenue": "63219000", "interestIncome": "277000", "incomeBeforeTax": "-18328000", "interestExpense": "977000", "operatingIncome": "-4515000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4182000", "reportedCurrency": "USD", "netInterestIncome": "-700000", "nonInterestIncome": "None", "operatingExpenses": "15521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4234000", "sellingGeneralAndAdministrative": "15521000", "netIncomeFromContinuingOperations": "-22510000" }, "balance": { "goodwill": "55918000", "inventory": "78472000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "466989000", "longTermDebt": "38925000", "shortTermDebt": "15245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "32275000", "reportedCurrency": "USD", "retainedEarnings": "-106165000", "totalLiabilities": "148048000", "otherCurrentAssets": "7150000", "totalCurrentAssets": "151768000", "currentLongTermDebt": "4000000", "longTermInvestments": "2656000", "shortTermInvestments": "None", "currentNetReceivables": "30855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315221000", "currentAccountsPayable": "21753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65504999", "totalShareholderEquity": "302625000", "capitalLeaseObligations": "13447000", "otherCurrentLiabilities": "30648000", "totalCurrentLiabilities": "72156000", "otherNonCurrentLiabilities": "1902000", "totalNonCurrentLiabilities": "75892000", "cashAndShortTermInvestments": "35291000", "commonStockSharesOutstanding": "110248929", "intangibleAssetsExcludingGoodwill": "32275000", "cashAndCashEquivalentsAtCarryingValue": "35291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "72020", "operatingCashflow": "-1566715", "capitalExpenditures": "2082688", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1423000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-24000", "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": "4234000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 69510000, "cost_of_revenue": 54889000, "gross_profit": 14621000, "ebit": -1929000, "ebitda": 2068000, "pretax_income": -2917000, "tax_provision": -1664000, "net_income": -1299000, "net_income_to_common": -1299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35483000, "total_current_assets": 153164000, "total_assets": 477702000, "short_term_debt": 5955000, "long_term_debt": 39811000, "total_debt": 45766000, "total_liabilities": 141363000, "total_equity": 320485000, "shares_outstanding": 110239000, "goodwill_and_intangibles": 101073000 }, "cash_flow": { "operating_cash_flow": 12052000, "capital_expenditure": 1810000, "free_cash_flow": 13862000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194916, "ticker_id": 8800, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1929000", "ebitda": "2068000", "netIncome": "-1299000", "grossProfit": "14621000", "depreciation": "None", "totalRevenue": "69510000", "costOfRevenue": "54889000", "interestIncome": "262000", "incomeBeforeTax": "-2917000", "interestExpense": "988000", "operatingIncome": "-1201000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1664000", "reportedCurrency": "USD", "netInterestIncome": "-726000", "nonInterestIncome": "None", "operatingExpenses": "15822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3997000", "sellingGeneralAndAdministrative": "15822000", "netIncomeFromContinuingOperations": "-1253000" }, "balance": { "goodwill": "66118000", "inventory": "77059000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "477702000", "longTermDebt": "39811000", "shortTermDebt": "5955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "34955000", "reportedCurrency": "USD", "retainedEarnings": "-83682000", "totalLiabilities": "141363000", "otherCurrentAssets": "11747000", "totalCurrentAssets": "153164000", "currentLongTermDebt": "4000000", "longTermInvestments": "2109000", "shortTermInvestments": "None", "currentNetReceivables": "28875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324538000", "currentAccountsPayable": "19378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "215267000", "shortLongTermDebtTotal": "57570000", "totalShareholderEquity": "320485000", "capitalLeaseObligations": "13759000", "otherCurrentLiabilities": "29525000", "totalCurrentLiabilities": "68887000", "otherNonCurrentLiabilities": "1869000", "totalNonCurrentLiabilities": "72476000", "cashAndShortTermInvestments": "35483000", "commonStockSharesOutstanding": "110239000", "intangibleAssetsExcludingGoodwill": "34955000", "cashAndCashEquivalentsAtCarryingValue": "35483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4404000", "operatingCashflow": "12052000", "capitalExpenditures": "1810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1452000", "cashflowFromInvestment": "-1810000", "stockBasedCompensation": "747000", "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": "3997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69510000, "cost_of_revenue": 54889000, "gross_profit": 14621000, "research_and_development": null, "selling_general_admin": 15822000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1929000, "depreciation_amortisation": 3997000, "ebitda": 2068000, "interest_expense": 988000, "interest_income": null, "other_non_operating": null, "pretax_income": -2917000, "tax_provision": -1664000, "effective_tax_rate": null, "net_income": -1299000, "net_income_continuing_ops": -1253000, "net_income_to_common": -1299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35483000, "short_term_investments": null, "net_receivables": 28875000, "inventory": 77059000, "other_current_assets": null, "total_current_assets": 153164000, "net_ppe": null, "goodwill": 66118000, "intangible_assets": 34955000, "goodwill_and_intangibles": 101073000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 324538000, "total_assets": 477702000, "short_term_debt": 5955000, "accounts_payable": 19378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68887000, "long_term_debt": 39811000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 72476000, "total_liabilities": 141363000, "total_debt": 45766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83682000, "total_equity": 320485000, "shares_outstanding": 110239000, "operating_cash_flow": 12052000, "stock_based_compensation": 747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1810000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1452000, "free_cash_flow": 13862000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1929000", "ebitda": "2068000", "netIncome": "-1299000", "grossProfit": "14621000", "depreciation": "None", "totalRevenue": "69510000", "costOfRevenue": "54889000", "interestIncome": "262000", "incomeBeforeTax": "-2917000", "interestExpense": "988000", "operatingIncome": "-1201000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1664000", "reportedCurrency": "USD", "netInterestIncome": "-726000", "nonInterestIncome": "None", "operatingExpenses": "15822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3997000", "sellingGeneralAndAdministrative": "15822000", "netIncomeFromContinuingOperations": "-1253000" }, "balance": { "goodwill": "66118000", "inventory": "77059000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "477702000", "longTermDebt": "39811000", "shortTermDebt": "5955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "34955000", "reportedCurrency": "USD", "retainedEarnings": "-83682000", "totalLiabilities": "141363000", "otherCurrentAssets": "11747000", "totalCurrentAssets": "153164000", "currentLongTermDebt": "4000000", "longTermInvestments": "2109000", "shortTermInvestments": "None", "currentNetReceivables": "28875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324538000", "currentAccountsPayable": "19378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "215267000", "shortLongTermDebtTotal": "57570000", "totalShareholderEquity": "320485000", "capitalLeaseObligations": "13759000", "otherCurrentLiabilities": "29525000", "totalCurrentLiabilities": "68887000", "otherNonCurrentLiabilities": "1869000", "totalNonCurrentLiabilities": "72476000", "cashAndShortTermInvestments": "35483000", "commonStockSharesOutstanding": "110239000", "intangibleAssetsExcludingGoodwill": "34955000", "cashAndCashEquivalentsAtCarryingValue": "35483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4404000", "operatingCashflow": "12052000", "capitalExpenditures": "1810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1452000", "cashflowFromInvestment": "-1810000", "stockBasedCompensation": "747000", "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": "3997000", "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": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "income_statement": { "revenue": 77212000, "cost_of_revenue": 65713000, "gross_profit": 11499000, "ebit": 1369000, "ebitda": 5146000, "pretax_income": -42000, "tax_provision": 1299000, "net_income": -1380000, "net_income_to_common": -1380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31659000, "total_current_assets": 156709000, "total_assets": 489102000, "short_term_debt": 15128000, "long_term_debt": 41615000, "total_debt": 56743000, "total_liabilities": 146271000, "total_equity": 325940000, "shares_outstanding": 110239000, "goodwill_and_intangibles": 103771000 }, "cash_flow": { "operating_cash_flow": -1579000, "capital_expenditure": 1472000, "free_cash_flow": -107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194917, "ticker_id": 8800, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:45.800131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1369000", "ebitda": "5146000", "netIncome": "-1380000", "grossProfit": "11499000", "depreciation": "None", "totalRevenue": "77212000", "costOfRevenue": "65713000", "interestIncome": "283000", "incomeBeforeTax": "-42000", "interestExpense": "1411000", "operatingIncome": "-5254000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1299000", "reportedCurrency": "USD", "netInterestIncome": "-1128000", "nonInterestIncome": "None", "operatingExpenses": "16753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3777000", "sellingGeneralAndAdministrative": "16753000", "netIncomeFromContinuingOperations": "-1341000" }, "balance": { "goodwill": "67239000", "inventory": "73733000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "489102000", "longTermDebt": "41615000", "shortTermDebt": "15128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "36532000", "reportedCurrency": "USD", "retainedEarnings": "-82383000", "totalLiabilities": "146271000", "otherCurrentAssets": "9563000", "totalCurrentAssets": "156709000", "currentLongTermDebt": "4000000", "longTermInvestments": "2109000", "shortTermInvestments": "None", "currentNetReceivables": "41754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332393000", "currentAccountsPayable": "20551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "220336000", "shortLongTermDebtTotal": "68559000", "totalShareholderEquity": "325940000", "capitalLeaseObligations": "13571000", "otherCurrentLiabilities": "36096000", "totalCurrentLiabilities": "71775000", "otherNonCurrentLiabilities": "1927000", "totalNonCurrentLiabilities": "74495999", "cashAndShortTermInvestments": "31659000", "commonStockSharesOutstanding": "110239000", "intangibleAssetsExcludingGoodwill": "36532000", "cashAndCashEquivalentsAtCarryingValue": "31659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1380000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3289000", "operatingCashflow": "-1579000", "capitalExpenditures": "1472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1618000", "cashflowFromInvestment": "-637000", "stockBasedCompensation": "656000", "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": "3777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77212000, "cost_of_revenue": 65713000, "gross_profit": 11499000, "research_and_development": null, "selling_general_admin": 16753000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1369000, "depreciation_amortisation": 3777000, "ebitda": 5146000, "interest_expense": 1411000, "interest_income": null, "other_non_operating": null, "pretax_income": -42000, "tax_provision": 1299000, "effective_tax_rate": null, "net_income": -1380000, "net_income_continuing_ops": -1341000, "net_income_to_common": -1380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31659000, "short_term_investments": null, "net_receivables": 41754000, "inventory": 73733000, "other_current_assets": null, "total_current_assets": 156709000, "net_ppe": null, "goodwill": 67239000, "intangible_assets": 36532000, "goodwill_and_intangibles": 103771000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 332393000, "total_assets": 489102000, "short_term_debt": 15128000, "accounts_payable": 20551000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71775000, "long_term_debt": 41615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74495999, "total_liabilities": 146271000, "total_debt": 56743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82383000, "total_equity": 325940000, "shares_outstanding": 110239000, "operating_cash_flow": -1579000, "stock_based_compensation": 656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -637000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1618000, "free_cash_flow": -107000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1369000", "ebitda": "5146000", "netIncome": "-1380000", "grossProfit": "11499000", "depreciation": "None", "totalRevenue": "77212000", "costOfRevenue": "65713000", "interestIncome": "283000", "incomeBeforeTax": "-42000", "interestExpense": "1411000", "operatingIncome": "-5254000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1299000", "reportedCurrency": "USD", "netInterestIncome": "-1128000", "nonInterestIncome": "None", "operatingExpenses": "16753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3777000", "sellingGeneralAndAdministrative": "16753000", "netIncomeFromContinuingOperations": "-1341000" }, "balance": { "goodwill": "67239000", "inventory": "73733000", "commonStock": "386719000", "currentDebt": "None", "investments": "None", "totalAssets": "489102000", "longTermDebt": "41615000", "shortTermDebt": "15128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "36532000", "reportedCurrency": "USD", "retainedEarnings": "-82383000", "totalLiabilities": "146271000", "otherCurrentAssets": "9563000", "totalCurrentAssets": "156709000", "currentLongTermDebt": "4000000", "longTermInvestments": "2109000", "shortTermInvestments": "None", "currentNetReceivables": "41754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "332393000", "currentAccountsPayable": "20551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "220336000", "shortLongTermDebtTotal": "68559000", "totalShareholderEquity": "325940000", "capitalLeaseObligations": "13571000", "otherCurrentLiabilities": "36096000", "totalCurrentLiabilities": "71775000", "otherNonCurrentLiabilities": "1927000", "totalNonCurrentLiabilities": "74495999", "cashAndShortTermInvestments": "31659000", "commonStockSharesOutstanding": "110239000", "intangibleAssetsExcludingGoodwill": "36532000", "cashAndCashEquivalentsAtCarryingValue": "31659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1380000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3289000", "operatingCashflow": "-1579000", "capitalExpenditures": "1472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1618000", "cashflowFromInvestment": "-637000", "stockBasedCompensation": "656000", "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": "3777000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }