{ "ticker": { "uuid": "aff91a92-f349-4f02-b09d-27e5b52da83e", "symbol": "XERS", "name": "Xeris Pharmaceuticals Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/aff91a92-f349-4f02-b09d-27e5b52da83e/", "api_url": "https://sharemaestro.com/factors/api/tickers/aff91a92-f349-4f02-b09d-27e5b52da83e/" }, "ticker_metadata": { "id": 9008, "uuid": "aff91a92-f349-4f02-b09d-27e5b52da83e", "symbol": "XERS", "name": "Xeris Pharmaceuticals Inc", "asset_type": "equity", "market_cap": 1063475000, "stock_exchange_id": 2, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Xeris Pharmaceuticals, Inc., a specialty pharmaceutical company, develops and markets ready-to-use injectable and infusible drug formulations. The company is headquartered in Chicago, Illinois.", "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": "aff91a92-f349-4f02-b09d-27e5b52da83e", "symbol": "XERS", "name": "Xeris Pharmaceuticals Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/aff91a92-f349-4f02-b09d-27e5b52da83e/", "api_url": "https://sharemaestro.com/factors/api/tickers/aff91a92-f349-4f02-b09d-27e5b52da83e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.44, "value": 0.04, "quality": 0.97, "momentum": 0.79, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 6.18, "market_cap": 1097760531.72, "pe_ratio": 91.4191, "earnings_yield": 0.0109, "ebitda_to_ev": 0.037, "shareholder_yield": 0, "roe": 0.9229, "piotroski_f_score": 7, "momentum_12_1": 0.4258, "volatility_252d": 0.5291 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:36.803492+00:00", "batch_id": "" }, "size": { "price_close": 6.18, "market_cap": 1097760531.72, "market_cap_usd": 1097760531.72, "enterprise_value": 1213505531.72, "shares_outstanding": 177631154, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 91.4191, "pb_ratio": 84.3717, "ptbv_ratio": null, "ps_ratio": 3.4866, "pcf_ratio": 22.6216, "pfcf_ratio": 22.0314, "ev_ebitda": 27.0118, "ev_ebit": 37.5512, "ev_sales": 3.8542, "ev_fcf": 24.3544, "earnings_yield": 0.0109, "fcf_yield": 0.0411, "price_to_sales": 3.4866, "price_to_book": 84.3717, "price_to_cashflow": 22.6216, "ebitda_to_ev": 0.037, "sales_yield": 0.2595 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.8159, "operating_margin": 0.1026, "net_margin": 0.0381, "ebitda_margin": 0.1427, "fcf_margin": 0.1583, "roe": 0.9229, "roa": 0.0306, "roic": 0.1882, "roc_greenblatt": null, "asset_turnover": 0.8032, "cash_conversion": 4.1495, "accruals_ratio": -0.0932, "sbc_to_revenue": 0.0701, "piotroski_f_score": 7, "altman_z_score": 0.831, "earnings_stability_5y": 2.2006, "revenue_stability_5y": 0.9232, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6553, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 29.1294, "net_debt_to_ebitda": 2.5764, "debt_to_assets": 0.5803, "interest_coverage": 1.1274, "current_ratio": 2.1222, "quick_ratio": 1.4963, "net_debt": 115745000, "local_beta": 0.0005, "volatility_252d": 0.5291, "volatility_60d": 1.0698, "max_drawdown_12m": -0.4433, "risk_adjusted_momentum": 0.8047 }, "growth": { "revenue_growth_1y": 0.4147, "revenue_growth_3y_cagr": 0.3833, "revenue_growth_5y_cagr": 1.5471, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.4147, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0536, "price_return_3m": 0.0637, "price_return_6m": -0.0507, "price_return_9m": -0.2127, "price_return_12m": 0.3493, "price_return_12m_ex1m": 0.4258, "momentum_6m": -0.0507, "momentum_12m": 0.3493, "momentum_12_1": 0.4258, "distance_from_52w_high": -0.3629, "distance_from_52w_low": 0.4207, "relative_strength": 0.1914 }, "raw_ttm": { "revenue_ttm": 314853000, "gross_profit_ttm": 256885000, "ebit_ttm": 32316000, "ebitda_ttm": 44925000, "net_income_ttm": 12008000, "eps_diluted_ttm": 0.0676, "operating_cash_flow_ttm": 48527000, "capital_expenditure_ttm": 1300000, "fcf_ttm": 49827000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28663000, "cash_and_equivalents": 111750000, "total_current_assets": 251682000, "total_current_liabilities": 118593000, "net_ppe": null, "total_assets": 392013000, "total_debt": 227495000, "total_equity": 13011000, "net_working_capital": 27610000, "book_value_per_share": 0.0732, "retained_earnings": -669073000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -95216000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 93, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 80, "rank_ev_ebitda": 84, "rank_ev_ebit": 88, "rank_earnings_yield": 93, "rank_fcf_yield": 72, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 3, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 10, "rank_fcf_margin": 57, "rank_piotroski": 24, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 35 }, "composites": { "value_composite": 96, "quality_composite": 3, "momentum_composite": 21, "growth_composite": 16, "yield_composite": 100, "svqf_composite": 97, "vc1_composite": 97, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 56, "quality_value_composite": 0.197, "os_score": 0.44, "value_percentile": 0.04, "quality_percentile": 0.97, "momentum_percentile": 0.79, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3309, "ticker_id": 9008, "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": "2026-06-07T06:51:36.803492+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.18, "market_cap": 1097760531.72, "market_cap_usd": 1097760531.72, "enterprise_value": 1213505531.72, "shares_outstanding": 177631154, "fx_rate_to_usd": null, "pe_ratio": 91.41909824, "pb_ratio": 84.37172636, "ptbv_ratio": null, "ps_ratio": 3.48658114, "pcf_ratio": 22.62164427, "pfcf_ratio": 22.03143941, "ev_ebitda": 27.01180928, "ev_ebit": 37.55122948, "ev_sales": 3.85419714, "ev_fcf": 24.35437678, "earnings_yield": 0.01093863, "fcf_yield": 0.04106038, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.81588868, "operating_margin": 0.10263837, "net_margin": 0.03813843, "ebitda_margin": 0.14268563, "fcf_margin": 0.1582548, "roe": 0.92291138, "roa": 0.03063164, "roic": 0.18823977, "roc_greenblatt": null, "asset_turnover": 0.80316979, "cash_conversion": 4.14948368, "accruals_ratio": -0.09315762, "sbc_to_revenue": 0.07007397, "debt_to_equity": 29.12935209, "net_debt_to_ebitda": 2.57640512, "debt_to_assets": 0.58032514, "interest_coverage": 1.12744653, "current_ratio": 2.12223318, "quick_ratio": 1.49627718, "net_debt": 115745000, "revenue_growth_1y": 0.41474538, "revenue_growth_3y_cagr": 0.38333441, "revenue_growth_5y_cagr": 1.54714007, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 0.83101364, "earnings_stability_5y": 2.200596, "revenue_stability_5y": 0.923236, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05359877, "price_return_3m": 0.0636833, "price_return_6m": -0.05069124, "price_return_9m": -0.21273885, "price_return_12m": 0.34934498, "price_return_12m_ex1m": 0.42576419, "distance_from_52w_high": -0.3628866, "distance_from_52w_low": 0.42068966, "relative_strength": 0.19140393, "local_beta": 0.0005, "volatility_252d": 0.529105, "volatility_60d": 1.069833, "max_drawdown_12m": -0.44329897, "revenue_ttm": 314853000, "gross_profit_ttm": 256885000, "ebit_ttm": 32316000, "ebitda_ttm": 44925000, "net_income_ttm": 12008000, "eps_diluted_ttm": 0.06760075, "operating_cash_flow_ttm": 48527000, "capital_expenditure_ttm": 1300000, "fcf_ttm": 49827000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28663000, "cash_and_equivalents": 111750000, "total_current_assets": 251682000, "total_current_liabilities": 118593000, "net_ppe": null, "total_assets": 392013000, "total_debt": 227495000, "total_equity": 13011000, "net_working_capital": 27610000, "book_value_per_share": 0.07324729, "retained_earnings": -669073000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -95216000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 93, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 80, "rank_ev_ebitda": 84, "rank_ev_ebit": 88, "rank_earnings_yield": 93, "rank_fcf_yield": 72, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 3, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 10, "rank_fcf_margin": 57, "rank_piotroski": 24, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 35, "value_composite": 96, "quality_composite": 3, "momentum_composite": 21, "growth_composite": 16, "yield_composite": 100, "svqf_composite": 97, "vc1_composite": 97, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.18, "os": 0.44, "value": 0.04, "quality": 0.97, "momentum": 0.79, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 91.4191, "earnings_yield": 0.0109, "shareholder_yield": 0, "roe": 0.9229, "momentum_12_1": 0.4258, "complete_fields": { "id": 3309, "ticker_id": 9008, "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": "2026-06-07T06:51:36.803492+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.18, "market_cap": 1097760531.72, "market_cap_usd": 1097760531.72, "enterprise_value": 1213505531.72, "shares_outstanding": 177631154, "fx_rate_to_usd": null, "pe_ratio": 91.41909824, "pb_ratio": 84.37172636, "ptbv_ratio": null, "ps_ratio": 3.48658114, "pcf_ratio": 22.62164427, "pfcf_ratio": 22.03143941, "ev_ebitda": 27.01180928, "ev_ebit": 37.55122948, "ev_sales": 3.85419714, "ev_fcf": 24.35437678, "earnings_yield": 0.01093863, "fcf_yield": 0.04106038, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.81588868, "operating_margin": 0.10263837, "net_margin": 0.03813843, "ebitda_margin": 0.14268563, "fcf_margin": 0.1582548, "roe": 0.92291138, "roa": 0.03063164, "roic": 0.18823977, "roc_greenblatt": null, "asset_turnover": 0.80316979, "cash_conversion": 4.14948368, "accruals_ratio": -0.09315762, "sbc_to_revenue": 0.07007397, "debt_to_equity": 29.12935209, "net_debt_to_ebitda": 2.57640512, "debt_to_assets": 0.58032514, "interest_coverage": 1.12744653, "current_ratio": 2.12223318, "quick_ratio": 1.49627718, "net_debt": 115745000, "revenue_growth_1y": 0.41474538, "revenue_growth_3y_cagr": 0.38333441, "revenue_growth_5y_cagr": 1.54714007, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 0.83101364, "earnings_stability_5y": 2.200596, "revenue_stability_5y": 0.923236, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05359877, "price_return_3m": 0.0636833, "price_return_6m": -0.05069124, "price_return_9m": -0.21273885, "price_return_12m": 0.34934498, "price_return_12m_ex1m": 0.42576419, "distance_from_52w_high": -0.3628866, "distance_from_52w_low": 0.42068966, "relative_strength": 0.19140393, "local_beta": 0.0005, "volatility_252d": 0.529105, "volatility_60d": 1.069833, "max_drawdown_12m": -0.44329897, "revenue_ttm": 314853000, "gross_profit_ttm": 256885000, "ebit_ttm": 32316000, "ebitda_ttm": 44925000, "net_income_ttm": 12008000, "eps_diluted_ttm": 0.06760075, "operating_cash_flow_ttm": 48527000, "capital_expenditure_ttm": 1300000, "fcf_ttm": 49827000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28663000, "cash_and_equivalents": 111750000, "total_current_assets": 251682000, "total_current_liabilities": 118593000, "net_ppe": null, "total_assets": 392013000, "total_debt": 227495000, "total_equity": 13011000, "net_working_capital": 27610000, "book_value_per_share": 0.07324729, "retained_earnings": -669073000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -95216000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 93, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 80, "rank_ev_ebitda": 84, "rank_ev_ebit": 88, "rank_earnings_yield": 93, "rank_fcf_yield": 72, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 3, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 10, "rank_fcf_margin": 57, "rank_piotroski": 24, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 35, "value_composite": 96, "quality_composite": 3, "momentum_composite": 21, "growth_composite": 16, "yield_composite": 100, "svqf_composite": 97, "vc1_composite": 97, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 291845000, "cost_of_revenue": 53412000, "gross_profit": 238433000, "ebit": 554000, "ebitda": 12710000, "pretax_income": 554000, "tax_provision": null, "net_income": 554000, "net_income_to_common": 554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111042000, "total_current_assets": 240313000, "total_assets": 383527000, "short_term_debt": 6232000, "long_term_debt": 220335000, "total_debt": 226567000, "total_liabilities": 369838000, "total_equity": 13689000, "shares_outstanding": 172742720, "goodwill_and_intangibles": 110937000 }, "cash_flow": { "operating_cash_flow": 28626000, "capital_expenditure": 696000, "free_cash_flow": 29322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204839, "ticker_id": 9008, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "554000", "ebitda": "12710000", "netIncome": "554000", "grossProfit": "238433000", "depreciation": "None", "totalRevenue": "291845000", "costOfRevenue": "53412000", "interestIncome": "4742000", "incomeBeforeTax": "554000", "interestExpense": "29084000", "operatingIncome": "24896000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-24342000", "nonInterestIncome": "None", "operatingExpenses": "213537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31165000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12156000", "sellingGeneralAndAdministrative": "182372000", "netIncomeFromContinuingOperations": "554000" }, "balance": { "goodwill": "22859000", "inventory": "68673000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "383527000", "longTermDebt": "220335000", "shortTermDebt": "6232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "88078000", "reportedCurrency": "USD", "retainedEarnings": "-671307000", "totalLiabilities": "369838000", "otherCurrentAssets": "9548000", "totalCurrentAssets": "240313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143214000", "currentAccountsPayable": "3076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37763000", "totalShareholderEquity": "13689000", "capitalLeaseObligations": "37763000", "otherCurrentLiabilities": "100266000", "totalCurrentLiabilities": "109574000", "otherNonCurrentLiabilities": "8398000", "totalNonCurrentLiabilities": "260264000", "cashAndShortTermInvestments": "111042000", "commonStockSharesOutstanding": "172742720", "intangibleAssetsExcludingGoodwill": "88078000", "cashAndCashEquivalentsAtCarryingValue": "111042000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "554000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-19286000", "operatingCashflow": "28626000", "capitalExpenditures": "696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11389000", "cashflowFromInvestment": "-696000", "stockBasedCompensation": "22366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291845000, "cost_of_revenue": 53412000, "gross_profit": 238433000, "research_and_development": 31165000, "selling_general_admin": 182372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 554000, "depreciation_amortisation": 12156000, "ebitda": 12710000, "interest_expense": 29084000, "interest_income": null, "other_non_operating": null, "pretax_income": 554000, "tax_provision": null, "effective_tax_rate": null, "net_income": 554000, "net_income_continuing_ops": 554000, "net_income_to_common": 554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111042000, "short_term_investments": null, "net_receivables": 51050000, "inventory": 68673000, "other_current_assets": null, "total_current_assets": 240313000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 88078000, "goodwill_and_intangibles": 110937000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 143214000, "total_assets": 383527000, "short_term_debt": 6232000, "accounts_payable": 3076000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109574000, "long_term_debt": 220335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 260264000, "total_liabilities": 369838000, "total_debt": 226567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -671307000, "total_equity": 13689000, "shares_outstanding": 172742720, "operating_cash_flow": 28626000, "stock_based_compensation": 22366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11389000, "free_cash_flow": 29322000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "554000", "ebitda": "12710000", "netIncome": "554000", "grossProfit": "238433000", "depreciation": "None", "totalRevenue": "291845000", "costOfRevenue": "53412000", "interestIncome": "4742000", "incomeBeforeTax": "554000", "interestExpense": "29084000", "operatingIncome": "24896000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-24342000", "nonInterestIncome": "None", "operatingExpenses": "213537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31165000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12156000", "sellingGeneralAndAdministrative": "182372000", "netIncomeFromContinuingOperations": "554000" }, "balance": { "goodwill": "22859000", "inventory": "68673000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "383527000", "longTermDebt": "220335000", "shortTermDebt": "6232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "88078000", "reportedCurrency": "USD", "retainedEarnings": "-671307000", "totalLiabilities": "369838000", "otherCurrentAssets": "9548000", "totalCurrentAssets": "240313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143214000", "currentAccountsPayable": "3076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37763000", "totalShareholderEquity": "13689000", "capitalLeaseObligations": "37763000", "otherCurrentLiabilities": "100266000", "totalCurrentLiabilities": "109574000", "otherNonCurrentLiabilities": "8398000", "totalNonCurrentLiabilities": "260264000", "cashAndShortTermInvestments": "111042000", "commonStockSharesOutstanding": "172742720", "intangibleAssetsExcludingGoodwill": "88078000", "cashAndCashEquivalentsAtCarryingValue": "111042000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "554000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-19286000", "operatingCashflow": "28626000", "capitalExpenditures": "696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11389000", "cashflowFromInvestment": "-696000", "stockBasedCompensation": "22366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12156000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 203070000, "cost_of_revenue": 36832000, "gross_profit": 166238000, "ebit": -26619000, "ebitda": -13994000, "pretax_income": -57104000, "tax_provision": -2268000, "net_income": -54836000, "net_income_to_common": -54836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71621000, "total_current_assets": 167662000, "total_assets": 323060000, "short_term_debt": 21182000, "long_term_debt": 217006000, "total_debt": 238188000, "total_liabilities": 352675000, "total_equity": -29615000, "shares_outstanding": 146773000, "goodwill_and_intangibles": 121780000 }, "cash_flow": { "operating_cash_flow": -36981000, "capital_expenditure": 868000, "free_cash_flow": -36113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204844, "ticker_id": 9008, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26619000", "ebitda": "-13994000", "netIncome": "-54836000", "grossProfit": "166238000", "depreciation": "None", "totalRevenue": "203070000", "costOfRevenue": "36832000", "interestIncome": "5321000", "incomeBeforeTax": "-57104000", "interestExpense": "33175000", "operatingIncome": "-33646000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2268000", "reportedCurrency": "USD", "netInterestIncome": "-27854000", "nonInterestIncome": "None", "operatingExpenses": "199884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25560000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12625000", "sellingGeneralAndAdministrative": "163481000", "netIncomeFromContinuingOperations": "-54836000" }, "balance": { "goodwill": "22859000", "inventory": "48175000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "323060000", "longTermDebt": "217006000", "shortTermDebt": "21182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98921000", "reportedCurrency": "USD", "retainedEarnings": "-671861000", "totalLiabilities": "352675000", "otherCurrentAssets": "7451000", "totalCurrentAssets": "167662000", "currentLongTermDebt": "15102000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "40415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155398000", "currentAccountsPayable": "2290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "271447000", "totalShareholderEquity": "-29615000", "capitalLeaseObligations": "39339000", "otherCurrentLiabilities": "76971000", "totalCurrentLiabilities": "100443000", "otherNonCurrentLiabilities": "1967000", "totalNonCurrentLiabilities": "252232000", "cashAndShortTermInvestments": "71621000", "commonStockSharesOutstanding": "146773000", "intangibleAssetsExcludingGoodwill": "98921000", "cashAndCashEquivalentsAtCarryingValue": "71621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54836000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8782000", "operatingCashflow": "-36981000", "capitalExpenditures": "868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36168000", "cashflowFromInvestment": "4883000", "stockBasedCompensation": "18363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3734000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203070000, "cost_of_revenue": 36832000, "gross_profit": 166238000, "research_and_development": 25560000, "selling_general_admin": 163481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26619000, "depreciation_amortisation": 12625000, "ebitda": -13994000, "interest_expense": 33175000, "interest_income": null, "other_non_operating": null, "pretax_income": -57104000, "tax_provision": -2268000, "effective_tax_rate": null, "net_income": -54836000, "net_income_continuing_ops": -54836000, "net_income_to_common": -54836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71621000, "short_term_investments": 0, "net_receivables": 40415000, "inventory": 48175000, "other_current_assets": null, "total_current_assets": 167662000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 98921000, "goodwill_and_intangibles": 121780000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155398000, "total_assets": 323060000, "short_term_debt": 21182000, "accounts_payable": 2290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100443000, "long_term_debt": 217006000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252232000, "total_liabilities": 352675000, "total_debt": 238188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -671861000, "total_equity": -29615000, "shares_outstanding": 146773000, "operating_cash_flow": -36981000, "stock_based_compensation": 18363000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4883000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36168000, "free_cash_flow": -36113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26619000", "ebitda": "-13994000", "netIncome": "-54836000", "grossProfit": "166238000", "depreciation": "None", "totalRevenue": "203070000", "costOfRevenue": "36832000", "interestIncome": "5321000", "incomeBeforeTax": "-57104000", "interestExpense": "33175000", "operatingIncome": "-33646000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2268000", "reportedCurrency": "USD", "netInterestIncome": "-27854000", "nonInterestIncome": "None", "operatingExpenses": "199884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25560000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12625000", "sellingGeneralAndAdministrative": "163481000", "netIncomeFromContinuingOperations": "-54836000" }, "balance": { "goodwill": "22859000", "inventory": "48175000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "323060000", "longTermDebt": "217006000", "shortTermDebt": "21182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98921000", "reportedCurrency": "USD", "retainedEarnings": "-671861000", "totalLiabilities": "352675000", "otherCurrentAssets": "7451000", "totalCurrentAssets": "167662000", "currentLongTermDebt": "15102000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "40415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155398000", "currentAccountsPayable": "2290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "271447000", "totalShareholderEquity": "-29615000", "capitalLeaseObligations": "39339000", "otherCurrentLiabilities": "76971000", "totalCurrentLiabilities": "100443000", "otherNonCurrentLiabilities": "1967000", "totalNonCurrentLiabilities": "252232000", "cashAndShortTermInvestments": "71621000", "commonStockSharesOutstanding": "146773000", "intangibleAssetsExcludingGoodwill": "98921000", "cashAndCashEquivalentsAtCarryingValue": "71621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54836000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8782000", "operatingCashflow": "-36981000", "capitalExpenditures": "868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36168000", "cashflowFromInvestment": "4883000", "stockBasedCompensation": "18363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3734000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12625000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 163914000, "cost_of_revenue": 28645000, "gross_profit": 135269000, "ebit": -36895000, "ebitda": -23735000, "pretax_income": -63504000, "tax_provision": -1249000, "net_income": -62255000, "net_income_to_common": -62255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67449000, "total_current_assets": 156264000, "total_assets": 322602000, "short_term_debt": 3495000, "long_term_debt": 190932000, "total_debt": 194427000, "total_liabilities": 329384000, "total_equity": -6782000, "shares_outstanding": 137674857, "goodwill_and_intangibles": 132623000 }, "cash_flow": { "operating_cash_flow": -47023000, "capital_expenditure": 2263000, "free_cash_flow": -44760000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204849, "ticker_id": 9008, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36895000", "ebitda": "-23735000", "netIncome": "-62255000", "grossProfit": "135269000", "depreciation": "None", "totalRevenue": "163914000", "costOfRevenue": "28645000", "interestIncome": "4751000", "incomeBeforeTax": "-63504000", "interestExpense": "26609000", "operatingIncome": "-44010000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1249000", "reportedCurrency": "USD", "netInterestIncome": "-21858000", "nonInterestIncome": "None", "operatingExpenses": "179279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22341000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13160000", "sellingGeneralAndAdministrative": "146095000", "netIncomeFromContinuingOperations": "-62255000" }, "balance": { "goodwill": "22859000", "inventory": "38838000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "322602000", "longTermDebt": "190932000", "shortTermDebt": "3495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "109764000", "reportedCurrency": "USD", "retainedEarnings": "-617025000", "totalLiabilities": "329384000", "otherCurrentAssets": "5778000", "totalCurrentAssets": "156264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5002000", "currentNetReceivables": "39197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166338000", "currentAccountsPayable": "11565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229191000", "totalShareholderEquity": "-6782000", "capitalLeaseObligations": "38259000", "otherCurrentLiabilities": "80133000", "totalCurrentLiabilities": "95193000", "otherNonCurrentLiabilities": "6227000", "totalNonCurrentLiabilities": "234191000", "cashAndShortTermInvestments": "67449000", "commonStockSharesOutstanding": "137674857", "intangibleAssetsExcludingGoodwill": "109764000", "cashAndCashEquivalentsAtCarryingValue": "67449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62255000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-14804000", "operatingCashflow": "-47023000", "capitalExpenditures": "2263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1613000", "cashflowFromInvestment": "-6004000", "stockBasedCompensation": "10716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163914000, "cost_of_revenue": 28645000, "gross_profit": 135269000, "research_and_development": 22341000, "selling_general_admin": 146095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36895000, "depreciation_amortisation": 13160000, "ebitda": -23735000, "interest_expense": 26609000, "interest_income": null, "other_non_operating": null, "pretax_income": -63504000, "tax_provision": -1249000, "effective_tax_rate": null, "net_income": -62255000, "net_income_continuing_ops": -62255000, "net_income_to_common": -62255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67449000, "short_term_investments": 5002000, "net_receivables": 39197000, "inventory": 38838000, "other_current_assets": null, "total_current_assets": 156264000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 109764000, "goodwill_and_intangibles": 132623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 166338000, "total_assets": 322602000, "short_term_debt": 3495000, "accounts_payable": 11565000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95193000, "long_term_debt": 190932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 234191000, "total_liabilities": 329384000, "total_debt": 194427000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -617025000, "total_equity": -6782000, "shares_outstanding": 137674857, "operating_cash_flow": -47023000, "stock_based_compensation": 10716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6004000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1613000, "free_cash_flow": -44760000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36895000", "ebitda": "-23735000", "netIncome": "-62255000", "grossProfit": "135269000", "depreciation": "None", "totalRevenue": "163914000", "costOfRevenue": "28645000", "interestIncome": "4751000", "incomeBeforeTax": "-63504000", "interestExpense": "26609000", "operatingIncome": "-44010000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1249000", "reportedCurrency": "USD", "netInterestIncome": "-21858000", "nonInterestIncome": "None", "operatingExpenses": "179279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22341000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13160000", "sellingGeneralAndAdministrative": "146095000", "netIncomeFromContinuingOperations": "-62255000" }, "balance": { "goodwill": "22859000", "inventory": "38838000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "322602000", "longTermDebt": "190932000", "shortTermDebt": "3495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "109764000", "reportedCurrency": "USD", "retainedEarnings": "-617025000", "totalLiabilities": "329384000", "otherCurrentAssets": "5778000", "totalCurrentAssets": "156264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5002000", "currentNetReceivables": "39197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166338000", "currentAccountsPayable": "11565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229191000", "totalShareholderEquity": "-6782000", "capitalLeaseObligations": "38259000", "otherCurrentLiabilities": "80133000", "totalCurrentLiabilities": "95193000", "otherNonCurrentLiabilities": "6227000", "totalNonCurrentLiabilities": "234191000", "cashAndShortTermInvestments": "67449000", "commonStockSharesOutstanding": "137674857", "intangibleAssetsExcludingGoodwill": "109764000", "cashAndCashEquivalentsAtCarryingValue": "67449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62255000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-14804000", "operatingCashflow": "-47023000", "capitalExpenditures": "2263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1613000", "cashflowFromInvestment": "-6004000", "stockBasedCompensation": "10716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13160000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 110248000, "cost_of_revenue": 22634000, "gross_profit": 87614000, "ebit": -81982000, "ebitda": -69314000, "pretax_income": -96084000, "tax_provision": -1424000, "net_income": -94660000, "net_income_to_common": -94660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121966000, "total_current_assets": 186818000, "total_assets": 344522000, "short_term_debt": 1580000, "long_term_debt": 187075000, "total_debt": 188655000, "total_liabilities": 299335000, "total_equity": 45187000, "shares_outstanding": 135628721, "goodwill_and_intangibles": 143466000 }, "cash_flow": { "operating_cash_flow": -102891000, "capital_expenditure": 524000, "free_cash_flow": -102367000, "dividends_paid": 147050000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204854, "ticker_id": 9008, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-81982000", "ebitda": "-69314000", "netIncome": "-94660000", "grossProfit": "87614000", "depreciation": "None", "totalRevenue": "110248000", "costOfRevenue": "22634000", "interestIncome": "2578000", "incomeBeforeTax": "-96084000", "interestExpense": "14102000", "operatingIncome": "-81940000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1424000", "reportedCurrency": "USD", "netInterestIncome": "-12747000", "nonInterestIncome": "None", "operatingExpenses": "169554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20966000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12668000", "sellingGeneralAndAdministrative": "137745000", "netIncomeFromContinuingOperations": "-94660000" }, "balance": { "goodwill": "22859000", "inventory": "24735000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "344522000", "longTermDebt": "187075000", "shortTermDebt": "1580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "120607000", "reportedCurrency": "USD", "retainedEarnings": "-554770000", "totalLiabilities": "299335000", "otherCurrentAssets": "9287000", "totalCurrentAssets": "186818000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "30830000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157704000", "currentAccountsPayable": "4606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9508000", "shortLongTermDebtTotal": "198057000", "totalShareholderEquity": "45187000", "capitalLeaseObligations": "10982000", "otherCurrentLiabilities": "67435000", "totalCurrentLiabilities": "73621000", "otherNonCurrentLiabilities": "25719000", "totalNonCurrentLiabilities": "225714000", "cashAndShortTermInvestments": "121966000", "commonStockSharesOutstanding": "135628721", "intangibleAssetsExcludingGoodwill": "120607000", "cashAndCashEquivalentsAtCarryingValue": "121966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94660000", "profitLoss": "None", "dividendPayout": "147050000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7465000", "operatingCashflow": "-102891000", "capitalExpenditures": "524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127473000", "cashflowFromInvestment": "34461000", "stockBasedCompensation": "12160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147050000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12668000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110248000, "cost_of_revenue": 22634000, "gross_profit": 87614000, "research_and_development": 20966000, "selling_general_admin": 137745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -81982000, "depreciation_amortisation": 12668000, "ebitda": -69314000, "interest_expense": 14102000, "interest_income": null, "other_non_operating": null, "pretax_income": -96084000, "tax_provision": -1424000, "effective_tax_rate": null, "net_income": -94660000, "net_income_continuing_ops": -94660000, "net_income_to_common": -94660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121966000, "short_term_investments": 0, "net_receivables": 30830000, "inventory": 24735000, "other_current_assets": null, "total_current_assets": 186818000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 120607000, "goodwill_and_intangibles": 143466000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 157704000, "total_assets": 344522000, "short_term_debt": 1580000, "accounts_payable": 4606000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73621000, "long_term_debt": 187075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 225714000, "total_liabilities": 299335000, "total_debt": 188655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -554770000, "total_equity": 45187000, "shares_outstanding": 135628721, "operating_cash_flow": -102891000, "stock_based_compensation": 12160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34461000, "dividends_paid": 147050000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 127473000, "free_cash_flow": -102367000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-81982000", "ebitda": "-69314000", "netIncome": "-94660000", "grossProfit": "87614000", "depreciation": "None", "totalRevenue": "110248000", "costOfRevenue": "22634000", "interestIncome": "2578000", "incomeBeforeTax": "-96084000", "interestExpense": "14102000", "operatingIncome": "-81940000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1424000", "reportedCurrency": "USD", "netInterestIncome": "-12747000", "nonInterestIncome": "None", "operatingExpenses": "169554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20966000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12668000", "sellingGeneralAndAdministrative": "137745000", "netIncomeFromContinuingOperations": "-94660000" }, "balance": { "goodwill": "22859000", "inventory": "24735000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "344522000", "longTermDebt": "187075000", "shortTermDebt": "1580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "120607000", "reportedCurrency": "USD", "retainedEarnings": "-554770000", "totalLiabilities": "299335000", "otherCurrentAssets": "9287000", "totalCurrentAssets": "186818000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "30830000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157704000", "currentAccountsPayable": "4606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9508000", "shortLongTermDebtTotal": "198057000", "totalShareholderEquity": "45187000", "capitalLeaseObligations": "10982000", "otherCurrentLiabilities": "67435000", "totalCurrentLiabilities": "73621000", "otherNonCurrentLiabilities": "25719000", "totalNonCurrentLiabilities": "225714000", "cashAndShortTermInvestments": "121966000", "commonStockSharesOutstanding": "135628721", "intangibleAssetsExcludingGoodwill": "120607000", "cashAndCashEquivalentsAtCarryingValue": "121966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94660000", "profitLoss": "None", "dividendPayout": "147050000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7465000", "operatingCashflow": "-102891000", "capitalExpenditures": "524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127473000", "cashflowFromInvestment": "34461000", "stockBasedCompensation": "12160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147050000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12668000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 49590000, "cost_of_revenue": 13318000, "gross_profit": 36272000, "ebit": -115545000, "ebitda": -113666000, "pretax_income": -122725000, "tax_provision": -110000, "net_income": -122725000, "net_income_to_common": -122725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67271000, "total_current_assets": 142596000, "total_assets": 304361000, "short_term_debt": 1580000, "long_term_debt": 88067000, "total_debt": 89647000, "total_liabilities": 209130000, "total_equity": 95231000, "shares_outstanding": 79027062, "goodwill_and_intangibles": 154309000 }, "cash_flow": { "operating_cash_flow": -95535000, "capital_expenditure": 1085000, "free_cash_flow": -94450000, "dividends_paid": 25089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204859, "ticker_id": 9008, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-115545000", "ebitda": "-113666000", "netIncome": "-122725000", "grossProfit": "36272000", "depreciation": "None", "totalRevenue": "49590000", "costOfRevenue": "13318000", "interestIncome": "313000", "incomeBeforeTax": "-122725000", "interestExpense": "7180000", "operatingIncome": "-115156000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-110000", "reportedCurrency": "USD", "netInterestIncome": "-6867000", "nonInterestIncome": "None", "operatingExpenses": "151428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25160000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1879000", "sellingGeneralAndAdministrative": "125718000", "netIncomeFromContinuingOperations": "-122725000" }, "balance": { "goodwill": "22859000", "inventory": "18118000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "304361000", "longTermDebt": "88067000", "shortTermDebt": "1580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "131450000", "reportedCurrency": "USD", "retainedEarnings": "-460110000", "totalLiabilities": "209130000", "otherCurrentAssets": "4589000", "totalCurrentAssets": "142596000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35162000", "currentNetReceivables": "17456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161765000", "currentAccountsPayable": "8924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6627000", "shortLongTermDebtTotal": "88067000", "totalShareholderEquity": "95231000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "70116000", "totalCurrentLiabilities": "79040000", "otherNonCurrentLiabilities": "30198000", "totalNonCurrentLiabilities": "130090000", "cashAndShortTermInvestments": "67271000", "commonStockSharesOutstanding": "79027062", "intangibleAssetsExcludingGoodwill": "131450000", "cashAndCashEquivalentsAtCarryingValue": "67271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122725000", "profitLoss": "None", "dividendPayout": "25089000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7418000", "operatingCashflow": "-95535000", "capitalExpenditures": "1085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27247000", "cashflowFromInvestment": "97964000", "stockBasedCompensation": "11381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-534000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49590000, "cost_of_revenue": 13318000, "gross_profit": 36272000, "research_and_development": 25160000, "selling_general_admin": 125718000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -115545000, "depreciation_amortisation": 1879000, "ebitda": -113666000, "interest_expense": 7180000, "interest_income": null, "other_non_operating": null, "pretax_income": -122725000, "tax_provision": -110000, "effective_tax_rate": null, "net_income": -122725000, "net_income_continuing_ops": -122725000, "net_income_to_common": -122725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67271000, "short_term_investments": 35162000, "net_receivables": 17456000, "inventory": 18118000, "other_current_assets": null, "total_current_assets": 142596000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 131450000, "goodwill_and_intangibles": 154309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 161765000, "total_assets": 304361000, "short_term_debt": 1580000, "accounts_payable": 8924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79040000, "long_term_debt": 88067000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 130090000, "total_liabilities": 209130000, "total_debt": 89647000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -460110000, "total_equity": 95231000, "shares_outstanding": 79027062, "operating_cash_flow": -95535000, "stock_based_compensation": 11381000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 97964000, "dividends_paid": 25089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27247000, "free_cash_flow": -94450000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-115545000", "ebitda": "-113666000", "netIncome": "-122725000", "grossProfit": "36272000", "depreciation": "None", "totalRevenue": "49590000", "costOfRevenue": "13318000", "interestIncome": "313000", "incomeBeforeTax": "-122725000", "interestExpense": "7180000", "operatingIncome": "-115156000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-110000", "reportedCurrency": "USD", "netInterestIncome": "-6867000", "nonInterestIncome": "None", "operatingExpenses": "151428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25160000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1879000", "sellingGeneralAndAdministrative": "125718000", "netIncomeFromContinuingOperations": "-122725000" }, "balance": { "goodwill": "22859000", "inventory": "18118000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "304361000", "longTermDebt": "88067000", "shortTermDebt": "1580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "131450000", "reportedCurrency": "USD", "retainedEarnings": "-460110000", "totalLiabilities": "209130000", "otherCurrentAssets": "4589000", "totalCurrentAssets": "142596000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "35162000", "currentNetReceivables": "17456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161765000", "currentAccountsPayable": "8924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6627000", "shortLongTermDebtTotal": "88067000", "totalShareholderEquity": "95231000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "70116000", "totalCurrentLiabilities": "79040000", "otherNonCurrentLiabilities": "30198000", "totalNonCurrentLiabilities": "130090000", "cashAndShortTermInvestments": "67271000", "commonStockSharesOutstanding": "79027062", "intangibleAssetsExcludingGoodwill": "131450000", "cashAndCashEquivalentsAtCarryingValue": "67271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122725000", "profitLoss": "None", "dividendPayout": "25089000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7418000", "operatingCashflow": "-95535000", "capitalExpenditures": "1085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27247000", "cashflowFromInvestment": "97964000", "stockBasedCompensation": "11381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-534000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1879000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 2722000, "cost_of_revenue": 1603000, "gross_profit": 1119000, "ebit": -118875000, "ebitda": -117797000, "pretax_income": -126038000, "tax_provision": -458000, "net_income": -125580000, "net_income_to_common": -125580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19519000, "total_current_assets": 87483000, "total_assets": 108987000, "short_term_debt": null, "long_term_debt": 87021000, "total_debt": 87021000, "total_liabilities": 94551000, "total_equity": 14436000, "shares_outstanding": 26110297, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -80558000, "capital_expenditure": 377000, "free_cash_flow": -80181000, "dividends_paid": 95643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204864, "ticker_id": 9008, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-118875000", "ebitda": "-117797000", "netIncome": "-125580000", "grossProfit": "1119000", "depreciation": "None", "totalRevenue": "2722000", "costOfRevenue": "1603000", "interestIncome": "2965000", "incomeBeforeTax": "-126038000", "interestExpense": "7163000", "operatingIncome": "-122380000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-458000", "reportedCurrency": "USD", "netInterestIncome": "-7695000", "nonInterestIncome": "None", "operatingExpenses": "123499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60438000", "otherNonOperatingIncome": "-7704000", "costofGoodsAndServicesSold": "1603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1078000", "sellingGeneralAndAdministrative": "73732000", "netIncomeFromContinuingOperations": "-91140000" }, "balance": { "goodwill": "0", "inventory": "2176000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "108987000", "longTermDebt": "87021000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-246245000", "totalLiabilities": "94551000", "otherCurrentAssets": "5065000", "totalCurrentAssets": "87483000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "56030000", "currentNetReceivables": "4693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21504000", "currentAccountsPayable": "5603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6707000", "shortLongTermDebtTotal": "58305000", "totalShareholderEquity": "14436000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21735000", "totalCurrentLiabilities": "27338000", "otherNonCurrentLiabilities": "3533000", "totalNonCurrentLiabilities": "67213000", "cashAndShortTermInvestments": "19519000", "commonStockSharesOutstanding": "26110297", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91140000", "profitLoss": "None", "dividendPayout": "95643000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5143000", "operatingCashflow": "-80558000", "capitalExpenditures": "377000", "changeInReceivables": "-2182000", "changeInExchangeRate": "-22000", "cashflowFromFinancing": "126064000", "cashflowFromInvestment": "-27405000", "stockBasedCompensation": "8273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18079000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2722000, "cost_of_revenue": 1603000, "gross_profit": 1119000, "research_and_development": 60438000, "selling_general_admin": 73732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -118875000, "depreciation_amortisation": 1078000, "ebitda": -117797000, "interest_expense": 7163000, "interest_income": null, "other_non_operating": null, "pretax_income": -126038000, "tax_provision": -458000, "effective_tax_rate": null, "net_income": -125580000, "net_income_continuing_ops": -91140000, "net_income_to_common": -125580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19519000, "short_term_investments": 56030000, "net_receivables": 4693000, "inventory": 2176000, "other_current_assets": null, "total_current_assets": 87483000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21504000, "total_assets": 108987000, "short_term_debt": null, "accounts_payable": 5603000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27338000, "long_term_debt": 87021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 67213000, "total_liabilities": 94551000, "total_debt": 87021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246245000, "total_equity": 14436000, "shares_outstanding": 26110297, "operating_cash_flow": -80558000, "stock_based_compensation": 8273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27405000, "dividends_paid": 95643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126064000, "free_cash_flow": -80181000, "net_change_in_cash": 18079000 }, "raw_data": { "income": { "ebit": "-118875000", "ebitda": "-117797000", "netIncome": "-125580000", "grossProfit": "1119000", "depreciation": "None", "totalRevenue": "2722000", "costOfRevenue": "1603000", "interestIncome": "2965000", "incomeBeforeTax": "-126038000", "interestExpense": "7163000", "operatingIncome": "-122380000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-458000", "reportedCurrency": "USD", "netInterestIncome": "-7695000", "nonInterestIncome": "None", "operatingExpenses": "123499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60438000", "otherNonOperatingIncome": "-7704000", "costofGoodsAndServicesSold": "1603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1078000", "sellingGeneralAndAdministrative": "73732000", "netIncomeFromContinuingOperations": "-91140000" }, "balance": { "goodwill": "0", "inventory": "2176000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "108987000", "longTermDebt": "87021000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-246245000", "totalLiabilities": "94551000", "otherCurrentAssets": "5065000", "totalCurrentAssets": "87483000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "56030000", "currentNetReceivables": "4693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21504000", "currentAccountsPayable": "5603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6707000", "shortLongTermDebtTotal": "58305000", "totalShareholderEquity": "14436000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21735000", "totalCurrentLiabilities": "27338000", "otherNonCurrentLiabilities": "3533000", "totalNonCurrentLiabilities": "67213000", "cashAndShortTermInvestments": "19519000", "commonStockSharesOutstanding": "26110297", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91140000", "profitLoss": "None", "dividendPayout": "95643000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5143000", "operatingCashflow": "-80558000", "capitalExpenditures": "377000", "changeInReceivables": "-2182000", "changeInExchangeRate": "-22000", "cashflowFromFinancing": "126064000", "cashflowFromInvestment": "-27405000", "stockBasedCompensation": "8273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18079000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1467000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 2722000, "cost_of_revenue": 1603000, "gross_profit": 1119000, "ebit": -122380000, "ebitda": -119567000, "pretax_income": -126038000, "tax_provision": -458000, "net_income": -125580000, "net_income_to_common": -125580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19519000, "total_current_assets": 87483000, "total_assets": 108987000, "short_term_debt": null, "long_term_debt": 58305000, "total_debt": 58305000, "total_liabilities": 94551000, "total_equity": 14436000, "shares_outstanding": 26110297, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -104346000, "capital_expenditure": 1107000, "free_cash_flow": -103239000, "dividends_paid": 60684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204869, "ticker_id": 9008, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-122380000", "ebitda": "-119567000", "netIncome": "-125580000", "grossProfit": "1119000", "depreciation": "None", "totalRevenue": "2722000", "costOfRevenue": "1603000", "interestIncome": "2813000", "incomeBeforeTax": "-126038000", "interestExpense": "7163000", "operatingIncome": "-122380000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-458000", "reportedCurrency": "USD", "netInterestIncome": "-4350000", "nonInterestIncome": "None", "operatingExpenses": "123499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60438000", "otherNonOperatingIncome": "-3658000", "costofGoodsAndServicesSold": "1603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2813000", "sellingGeneralAndAdministrative": "63061000", "netIncomeFromContinuingOperations": "-125580000" }, "balance": { "goodwill": "None", "inventory": "2176000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "108987000", "longTermDebt": "58305000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-246245000", "totalLiabilities": "94551000", "otherCurrentAssets": "4119000", "totalCurrentAssets": "87483000", "currentLongTermDebt": "None", "longTermInvestments": "13231000", "shortTermInvestments": "56030000", "currentNetReceivables": "5639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21504000", "currentAccountsPayable": "5603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7853000", "shortLongTermDebtTotal": "58305000", "totalShareholderEquity": "14436000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21735000", "totalCurrentLiabilities": "27338000", "otherNonCurrentLiabilities": "8908000", "totalNonCurrentLiabilities": "67213000", "cashAndShortTermInvestments": "19519000", "commonStockSharesOutstanding": "26110297", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125580000", "profitLoss": "None", "dividendPayout": "60684000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2176000", "operatingCashflow": "-104346000", "capitalExpenditures": "1107000", "changeInReceivables": "-4693000", "changeInExchangeRate": "2000", "cashflowFromFinancing": "80530000", "cashflowFromInvestment": "-2383000", "stockBasedCompensation": "6484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26197000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2722000, "cost_of_revenue": 1603000, "gross_profit": 1119000, "research_and_development": 60438000, "selling_general_admin": 63061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -122380000, "depreciation_amortisation": 2813000, "ebitda": -119567000, "interest_expense": 7163000, "interest_income": null, "other_non_operating": null, "pretax_income": -126038000, "tax_provision": -458000, "effective_tax_rate": null, "net_income": -125580000, "net_income_continuing_ops": -125580000, "net_income_to_common": -125580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19519000, "short_term_investments": 56030000, "net_receivables": 5639000, "inventory": 2176000, "other_current_assets": null, "total_current_assets": 87483000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21504000, "total_assets": 108987000, "short_term_debt": null, "accounts_payable": 5603000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27338000, "long_term_debt": 58305000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 67213000, "total_liabilities": 94551000, "total_debt": 58305000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246245000, "total_equity": 14436000, "shares_outstanding": 26110297, "operating_cash_flow": -104346000, "stock_based_compensation": 6484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2383000, "dividends_paid": 60684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80530000, "free_cash_flow": -103239000, "net_change_in_cash": -26197000 }, "raw_data": { "income": { "ebit": "-122380000", "ebitda": "-119567000", "netIncome": "-125580000", "grossProfit": "1119000", "depreciation": "None", "totalRevenue": "2722000", "costOfRevenue": "1603000", "interestIncome": "2813000", "incomeBeforeTax": "-126038000", "interestExpense": "7163000", "operatingIncome": "-122380000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-458000", "reportedCurrency": "USD", "netInterestIncome": "-4350000", "nonInterestIncome": "None", "operatingExpenses": "123499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60438000", "otherNonOperatingIncome": "-3658000", "costofGoodsAndServicesSold": "1603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2813000", "sellingGeneralAndAdministrative": "63061000", "netIncomeFromContinuingOperations": "-125580000" }, "balance": { "goodwill": "None", "inventory": "2176000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "108987000", "longTermDebt": "58305000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-246245000", "totalLiabilities": "94551000", "otherCurrentAssets": "4119000", "totalCurrentAssets": "87483000", "currentLongTermDebt": "None", "longTermInvestments": "13231000", "shortTermInvestments": "56030000", "currentNetReceivables": "5639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21504000", "currentAccountsPayable": "5603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7853000", "shortLongTermDebtTotal": "58305000", "totalShareholderEquity": "14436000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21735000", "totalCurrentLiabilities": "27338000", "otherNonCurrentLiabilities": "8908000", "totalNonCurrentLiabilities": "67213000", "cashAndShortTermInvestments": "19519000", "commonStockSharesOutstanding": "26110297", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125580000", "profitLoss": "None", "dividendPayout": "60684000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2176000", "operatingCashflow": "-104346000", "capitalExpenditures": "1107000", "changeInReceivables": "-4693000", "changeInExchangeRate": "2000", "cashflowFromFinancing": "80530000", "cashflowFromInvestment": "-2383000", "stockBasedCompensation": "6484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26197000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1078000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 2465000, "cost_of_revenue": 42000, "gross_profit": 2423000, "ebit": -57535000, "ebitda": -57215000, "pretax_income": -60080000, "tax_provision": 1809000, "net_income": -60080000, "net_income_to_common": -60080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45716000, "total_current_assets": 117899000, "total_assets": 120028000, "short_term_debt": 8214000, "long_term_debt": 31890000, "total_debt": 40104000, "total_liabilities": 44622000, "total_equity": 75406000, "shares_outstanding": 12045999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -56279000, "capital_expenditure": 1510000, "free_cash_flow": -54769000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204874, "ticker_id": 9008, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57535000", "ebitda": "-57215000", "netIncome": "-60080000", "grossProfit": "2423000", "depreciation": "None", "totalRevenue": "2465000", "costOfRevenue": "42000", "interestIncome": "1613000", "incomeBeforeTax": "-60080000", "interestExpense": "2545000", "operatingIncome": "-59344000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1809000", "reportedCurrency": "USD", "netInterestIncome": "-932000", "nonInterestIncome": "None", "operatingExpenses": "61767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40654000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320000", "sellingGeneralAndAdministrative": "21113000", "netIncomeFromContinuingOperations": "-60080000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "120028000", "longTermDebt": "31890000", "shortTermDebt": "8214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-120665000", "totalLiabilities": "44622000", "otherCurrentAssets": "2397000", "totalCurrentAssets": "117899000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "66917000", "currentNetReceivables": "2869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2129000", "currentAccountsPayable": "866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2034000", "shortLongTermDebtTotal": "40104000", "totalShareholderEquity": "75406000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "860000", "totalCurrentLiabilities": "10172000", "otherNonCurrentLiabilities": "2560000", "totalNonCurrentLiabilities": "34450000", "cashAndShortTermInvestments": "45716000", "commonStockSharesOutstanding": "12045999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4042000", "operatingCashflow": "-56279000", "capitalExpenditures": "1510000", "changeInReceivables": "-1670000", "changeInExchangeRate": "None", "cashflowFromFinancing": "128211000", "cashflowFromInvestment": "-68261000", "stockBasedCompensation": "1728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3671000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "98325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2465000, "cost_of_revenue": 42000, "gross_profit": 2423000, "research_and_development": 40654000, "selling_general_admin": 21113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57535000, "depreciation_amortisation": 320000, "ebitda": -57215000, "interest_expense": 2545000, "interest_income": null, "other_non_operating": null, "pretax_income": -60080000, "tax_provision": 1809000, "effective_tax_rate": null, "net_income": -60080000, "net_income_continuing_ops": -60080000, "net_income_to_common": -60080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45716000, "short_term_investments": 66917000, "net_receivables": 2869000, "inventory": null, "other_current_assets": null, "total_current_assets": 117899000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2129000, "total_assets": 120028000, "short_term_debt": 8214000, "accounts_payable": 866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10172000, "long_term_debt": 31890000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34450000, "total_liabilities": 44622000, "total_debt": 40104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120665000, "total_equity": 75406000, "shares_outstanding": 12045999, "operating_cash_flow": -56279000, "stock_based_compensation": 1728000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1510000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68261000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 128211000, "free_cash_flow": -54769000, "net_change_in_cash": 3671000 }, "raw_data": { "income": { "ebit": "-57535000", "ebitda": "-57215000", "netIncome": "-60080000", "grossProfit": "2423000", "depreciation": "None", "totalRevenue": "2465000", "costOfRevenue": "42000", "interestIncome": "1613000", "incomeBeforeTax": "-60080000", "interestExpense": "2545000", "operatingIncome": "-59344000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1809000", "reportedCurrency": "USD", "netInterestIncome": "-932000", "nonInterestIncome": "None", "operatingExpenses": "61767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40654000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320000", "sellingGeneralAndAdministrative": "21113000", "netIncomeFromContinuingOperations": "-60080000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "120028000", "longTermDebt": "31890000", "shortTermDebt": "8214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-120665000", "totalLiabilities": "44622000", "otherCurrentAssets": "2397000", "totalCurrentAssets": "117899000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "66917000", "currentNetReceivables": "2869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2129000", "currentAccountsPayable": "866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2034000", "shortLongTermDebtTotal": "40104000", "totalShareholderEquity": "75406000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "860000", "totalCurrentLiabilities": "10172000", "otherNonCurrentLiabilities": "2560000", "totalNonCurrentLiabilities": "34450000", "cashAndShortTermInvestments": "45716000", "commonStockSharesOutstanding": "12045999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4042000", "operatingCashflow": "-56279000", "capitalExpenditures": "1510000", "changeInReceivables": "-1670000", "changeInExchangeRate": "None", "cashflowFromFinancing": "128211000", "cashflowFromInvestment": "-68261000", "stockBasedCompensation": "1728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3671000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "98325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 83127000, "cost_of_revenue": 13284000, "gross_profit": 69843000, "ebit": 7916000, "ebitda": 11126000, "pretax_income": 2234000, "tax_provision": null, "net_income": 2234000, "net_income_to_common": 2234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111750000, "total_current_assets": 251682000, "total_assets": 392013000, "short_term_debt": 6271000, "long_term_debt": 221224000, "total_debt": 227495000, "total_liabilities": 379002000, "total_equity": 13011000, "shares_outstanding": 177631154, "goodwill_and_intangibles": 108227000 }, "cash_flow": { "operating_cash_flow": 9870000, "capital_expenditure": 325000, "free_cash_flow": 10195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204837, "ticker_id": 9008, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7916000", "ebitda": "11126000", "netIncome": "2234000", "grossProfit": "69843000", "depreciation": "None", "totalRevenue": "83127000", "costOfRevenue": "13284000", "interestIncome": "1202000", "incomeBeforeTax": "2234000", "interestExpense": "6884000", "operatingIncome": "7916000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5682000", "nonInterestIncome": "None", "operatingExpenses": "61927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8783000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3210000", "sellingGeneralAndAdministrative": "53144000", "netIncomeFromContinuingOperations": "2234000" }, "balance": { "goodwill": "22859000", "inventory": "74234000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "392013000", "longTermDebt": "221224000", "shortTermDebt": "6271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "85368000", "reportedCurrency": "USD", "retainedEarnings": "-669073000", "totalLiabilities": "379002000", "otherCurrentAssets": "9403000", "totalCurrentAssets": "251682000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140331000", "currentAccountsPayable": "11467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37329000", "totalShareholderEquity": "13011000", "capitalLeaseObligations": "37329000", "otherCurrentLiabilities": "100855000", "totalCurrentLiabilities": "118593000", "otherNonCurrentLiabilities": "8127000", "totalNonCurrentLiabilities": "260409000", "cashAndShortTermInvestments": "111750000", "commonStockSharesOutstanding": "177631154", "intangibleAssetsExcludingGoodwill": "85368000", "cashAndCashEquivalentsAtCarryingValue": "111750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2234000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "851000", "operatingCashflow": "9870000", "capitalExpenditures": "325000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8837000", "cashflowFromInvestment": "-325000", "stockBasedCompensation": "4140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17017000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83127000, "cost_of_revenue": 13284000, "gross_profit": 69843000, "research_and_development": 8783000, "selling_general_admin": 53144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7916000, "depreciation_amortisation": 3210000, "ebitda": 11126000, "interest_expense": 6884000, "interest_income": null, "other_non_operating": null, "pretax_income": 2234000, "tax_provision": null, "effective_tax_rate": null, "net_income": 2234000, "net_income_continuing_ops": 2234000, "net_income_to_common": 2234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111750000, "short_term_investments": null, "net_receivables": 56295000, "inventory": 74234000, "other_current_assets": null, "total_current_assets": 251682000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 85368000, "goodwill_and_intangibles": 108227000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 140331000, "total_assets": 392013000, "short_term_debt": 6271000, "accounts_payable": 11467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118593000, "long_term_debt": 221224000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 260409000, "total_liabilities": 379002000, "total_debt": 227495000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -669073000, "total_equity": 13011000, "shares_outstanding": 177631154, "operating_cash_flow": 9870000, "stock_based_compensation": 4140000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 325000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -325000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8837000, "free_cash_flow": 10195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7916000", "ebitda": "11126000", "netIncome": "2234000", "grossProfit": "69843000", "depreciation": "None", "totalRevenue": "83127000", "costOfRevenue": "13284000", "interestIncome": "1202000", "incomeBeforeTax": "2234000", "interestExpense": "6884000", "operatingIncome": "7916000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5682000", "nonInterestIncome": "None", "operatingExpenses": "61927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8783000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3210000", "sellingGeneralAndAdministrative": "53144000", "netIncomeFromContinuingOperations": "2234000" }, "balance": { "goodwill": "22859000", "inventory": "74234000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "392013000", "longTermDebt": "221224000", "shortTermDebt": "6271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "85368000", "reportedCurrency": "USD", "retainedEarnings": "-669073000", "totalLiabilities": "379002000", "otherCurrentAssets": "9403000", "totalCurrentAssets": "251682000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "140331000", "currentAccountsPayable": "11467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37329000", "totalShareholderEquity": "13011000", "capitalLeaseObligations": "37329000", "otherCurrentLiabilities": "100855000", "totalCurrentLiabilities": "118593000", "otherNonCurrentLiabilities": "8127000", "totalNonCurrentLiabilities": "260409000", "cashAndShortTermInvestments": "111750000", "commonStockSharesOutstanding": "177631154", "intangibleAssetsExcludingGoodwill": "85368000", "cashAndCashEquivalentsAtCarryingValue": "111750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2234000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "851000", "operatingCashflow": "9870000", "capitalExpenditures": "325000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8837000", "cashflowFromInvestment": "-325000", "stockBasedCompensation": "4140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17017000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3047000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 85807000, "cost_of_revenue": 19079000, "gross_profit": 66728000, "ebit": 11081000, "ebitda": 14127000, "pretax_income": 11081000, "tax_provision": null, "net_income": 11081000, "net_income_to_common": 11081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111042000, "total_current_assets": 240313000, "total_assets": 383527000, "short_term_debt": 6232000, "long_term_debt": 220335000, "total_debt": 226567000, "total_liabilities": 369838000, "total_equity": 13689000, "shares_outstanding": 180071915, "goodwill_and_intangibles": 110937000 }, "cash_flow": { "operating_cash_flow": 20043000, "capital_expenditure": 333000, "free_cash_flow": 20376000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204838, "ticker_id": 9008, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11081000", "ebitda": "14127000", "netIncome": "11081000", "grossProfit": "66728000", "depreciation": "None", "totalRevenue": "85807000", "costOfRevenue": "19079000", "interestIncome": "1461000", "incomeBeforeTax": "11081000", "interestExpense": "7153000", "operatingIncome": "16773000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5692000", "nonInterestIncome": "None", "operatingExpenses": "49955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7874000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3046000", "sellingGeneralAndAdministrative": "47502000", "netIncomeFromContinuingOperations": "11081000" }, "balance": { "goodwill": "22859000", "inventory": "68673000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "383527000", "longTermDebt": "220335000", "shortTermDebt": "6232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "88078000", "reportedCurrency": "USD", "retainedEarnings": "-671307000", "totalLiabilities": "369838000", "otherCurrentAssets": "9548000", "totalCurrentAssets": "240313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143214000", "currentAccountsPayable": "3076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37763000", "totalShareholderEquity": "13689000", "capitalLeaseObligations": "37763000", "otherCurrentLiabilities": "100266000", "totalCurrentLiabilities": "109574000", "otherNonCurrentLiabilities": "8398000", "totalNonCurrentLiabilities": "260264000", "cashAndShortTermInvestments": "111042000", "commonStockSharesOutstanding": "180071915", "intangibleAssetsExcludingGoodwill": "88078000", "cashAndCashEquivalentsAtCarryingValue": "111042000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4011000", "operatingCashflow": "20043000", "capitalExpenditures": "333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266000", "cashflowFromInvestment": "-333000", "stockBasedCompensation": "5272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85807000, "cost_of_revenue": 19079000, "gross_profit": 66728000, "research_and_development": 7874000, "selling_general_admin": 47502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11081000, "depreciation_amortisation": 3046000, "ebitda": 14127000, "interest_expense": 7153000, "interest_income": null, "other_non_operating": null, "pretax_income": 11081000, "tax_provision": null, "effective_tax_rate": null, "net_income": 11081000, "net_income_continuing_ops": 11081000, "net_income_to_common": 11081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111042000, "short_term_investments": null, "net_receivables": 51050000, "inventory": 68673000, "other_current_assets": null, "total_current_assets": 240313000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 88078000, "goodwill_and_intangibles": 110937000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 143214000, "total_assets": 383527000, "short_term_debt": 6232000, "accounts_payable": 3076000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109574000, "long_term_debt": 220335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 260264000, "total_liabilities": 369838000, "total_debt": 226567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -671307000, "total_equity": 13689000, "shares_outstanding": 180071915, "operating_cash_flow": 20043000, "stock_based_compensation": 5272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -333000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -266000, "free_cash_flow": 20376000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11081000", "ebitda": "14127000", "netIncome": "11081000", "grossProfit": "66728000", "depreciation": "None", "totalRevenue": "85807000", "costOfRevenue": "19079000", "interestIncome": "1461000", "incomeBeforeTax": "11081000", "interestExpense": "7153000", "operatingIncome": "16773000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5692000", "nonInterestIncome": "None", "operatingExpenses": "49955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7874000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3046000", "sellingGeneralAndAdministrative": "47502000", "netIncomeFromContinuingOperations": "11081000" }, "balance": { "goodwill": "22859000", "inventory": "68673000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "383527000", "longTermDebt": "220335000", "shortTermDebt": "6232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "88078000", "reportedCurrency": "USD", "retainedEarnings": "-671307000", "totalLiabilities": "369838000", "otherCurrentAssets": "9548000", "totalCurrentAssets": "240313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143214000", "currentAccountsPayable": "3076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37763000", "totalShareholderEquity": "13689000", "capitalLeaseObligations": "37763000", "otherCurrentLiabilities": "100266000", "totalCurrentLiabilities": "109574000", "otherNonCurrentLiabilities": "8398000", "totalNonCurrentLiabilities": "260264000", "cashAndShortTermInvestments": "111042000", "commonStockSharesOutstanding": "180071915", "intangibleAssetsExcludingGoodwill": "88078000", "cashAndCashEquivalentsAtCarryingValue": "111042000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4011000", "operatingCashflow": "20043000", "capitalExpenditures": "333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266000", "cashflowFromInvestment": "-333000", "stockBasedCompensation": "5272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3046000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 74380000, "cost_of_revenue": 10996000, "gross_profit": 63384000, "ebit": 7889000, "ebitda": 11078000, "pretax_income": 621000, "tax_provision": null, "net_income": 621000, "net_income_to_common": 621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91598000, "total_current_assets": 224017000, "total_assets": 370191000, "short_term_debt": 6194000, "long_term_debt": 219469000, "total_debt": 225663000, "total_liabilities": 371052000, "total_equity": -861000, "shares_outstanding": 177617307, "goodwill_and_intangibles": 113648000 }, "cash_flow": { "operating_cash_flow": 18432000, "capital_expenditure": 363000, "free_cash_flow": 18795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204840, "ticker_id": 9008, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7889000", "ebitda": "11078000", "netIncome": "621000", "grossProfit": "63384000", "depreciation": "None", "totalRevenue": "74380000", "costOfRevenue": "10996000", "interestIncome": "1158000", "incomeBeforeTax": "621000", "interestExpense": "7268000", "operatingIncome": "6731000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6110000", "nonInterestIncome": "None", "operatingExpenses": "56653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7483000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3189000", "sellingGeneralAndAdministrative": "46459000", "netIncomeFromContinuingOperations": "621000" }, "balance": { "goodwill": "22859000", "inventory": "67462000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "370191000", "longTermDebt": "219469000", "shortTermDebt": "6194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "90789000", "reportedCurrency": "USD", "retainedEarnings": "-682388000", "totalLiabilities": "371052000", "otherCurrentAssets": "11206000", "totalCurrentAssets": "224017000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146174000", "currentAccountsPayable": "6527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38185000", "totalShareholderEquity": "-861000", "capitalLeaseObligations": "38185000", "otherCurrentLiabilities": "103479000", "totalCurrentLiabilities": "116200000", "otherNonCurrentLiabilities": "3392000", "totalNonCurrentLiabilities": "254852000", "cashAndShortTermInvestments": "91598000", "commonStockSharesOutstanding": "177617307", "intangibleAssetsExcludingGoodwill": "90789000", "cashAndCashEquivalentsAtCarryingValue": "91598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4085000", "operatingCashflow": "18432000", "capitalExpenditures": "363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13850000", "cashflowFromInvestment": "-71000", "stockBasedCompensation": "7643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74380000, "cost_of_revenue": 10996000, "gross_profit": 63384000, "research_and_development": 7483000, "selling_general_admin": 46459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7889000, "depreciation_amortisation": 3189000, "ebitda": 11078000, "interest_expense": 7268000, "interest_income": null, "other_non_operating": null, "pretax_income": 621000, "tax_provision": null, "effective_tax_rate": null, "net_income": 621000, "net_income_continuing_ops": 621000, "net_income_to_common": 621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91598000, "short_term_investments": null, "net_receivables": 53751000, "inventory": 67462000, "other_current_assets": null, "total_current_assets": 224017000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 90789000, "goodwill_and_intangibles": 113648000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 146174000, "total_assets": 370191000, "short_term_debt": 6194000, "accounts_payable": 6527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116200000, "long_term_debt": 219469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 254852000, "total_liabilities": 371052000, "total_debt": 225663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -682388000, "total_equity": -861000, "shares_outstanding": 177617307, "operating_cash_flow": 18432000, "stock_based_compensation": 7643000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13850000, "free_cash_flow": 18795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7889000", "ebitda": "11078000", "netIncome": "621000", "grossProfit": "63384000", "depreciation": "None", "totalRevenue": "74380000", "costOfRevenue": "10996000", "interestIncome": "1158000", "incomeBeforeTax": "621000", "interestExpense": "7268000", "operatingIncome": "6731000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6110000", "nonInterestIncome": "None", "operatingExpenses": "56653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7483000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3189000", "sellingGeneralAndAdministrative": "46459000", "netIncomeFromContinuingOperations": "621000" }, "balance": { "goodwill": "22859000", "inventory": "67462000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "370191000", "longTermDebt": "219469000", "shortTermDebt": "6194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "90789000", "reportedCurrency": "USD", "retainedEarnings": "-682388000", "totalLiabilities": "371052000", "otherCurrentAssets": "11206000", "totalCurrentAssets": "224017000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146174000", "currentAccountsPayable": "6527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38185000", "totalShareholderEquity": "-861000", "capitalLeaseObligations": "38185000", "otherCurrentLiabilities": "103479000", "totalCurrentLiabilities": "116200000", "otherNonCurrentLiabilities": "3392000", "totalNonCurrentLiabilities": "254852000", "cashAndShortTermInvestments": "91598000", "commonStockSharesOutstanding": "177617307", "intangibleAssetsExcludingGoodwill": "90789000", "cashAndCashEquivalentsAtCarryingValue": "91598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4085000", "operatingCashflow": "18432000", "capitalExpenditures": "363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13850000", "cashflowFromInvestment": "-71000", "stockBasedCompensation": "7643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3049000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 71539000, "cost_of_revenue": 14609000, "gross_profit": 56930000, "ebit": 5430000, "ebitda": 8594000, "pretax_income": -1928000, "tax_provision": null, "net_income": -1928000, "net_income_to_common": -1928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59285000, "total_current_assets": 185578000, "total_assets": 334686000, "short_term_debt": 6156000, "long_term_debt": 218626000, "total_debt": 224782000, "total_liabilities": 353990000, "total_equity": -19304000, "shares_outstanding": 155972048, "goodwill_and_intangibles": 116359000 }, "cash_flow": { "operating_cash_flow": 182000, "capital_expenditure": 279000, "free_cash_flow": 461000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204841, "ticker_id": 9008, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5430000", "ebitda": "8594000", "netIncome": "-1928000", "grossProfit": "56930000", "depreciation": "None", "totalRevenue": "71539000", "costOfRevenue": "14609000", "interestIncome": "948000", "incomeBeforeTax": "-1928000", "interestExpense": "7358000", "operatingIncome": "4482000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6410000", "nonInterestIncome": "None", "operatingExpenses": "52448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8055000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3164000", "sellingGeneralAndAdministrative": "44393000", "netIncomeFromContinuingOperations": "-1928000" }, "balance": { "goodwill": "22859000", "inventory": "67282000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "334686000", "longTermDebt": "218626000", "shortTermDebt": "6156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "93500000", "reportedCurrency": "USD", "retainedEarnings": "-683009000", "totalLiabilities": "353990000", "otherCurrentAssets": "5963000", "totalCurrentAssets": "185578000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149108000", "currentAccountsPayable": "9462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257223000", "totalShareholderEquity": "-19304000", "capitalLeaseObligations": "38597000", "otherCurrentLiabilities": "79553000", "totalCurrentLiabilities": "95171000", "otherNonCurrentLiabilities": "7752000", "totalNonCurrentLiabilities": "258819000", "cashAndShortTermInvestments": "59285000", "commonStockSharesOutstanding": "155972048", "intangibleAssetsExcludingGoodwill": "93500000", "cashAndCashEquivalentsAtCarryingValue": "59285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7573000", "operatingCashflow": "182000", "capitalExpenditures": "279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "942000", "cashflowFromInvestment": "-279000", "stockBasedCompensation": "5008000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-860000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71539000, "cost_of_revenue": 14609000, "gross_profit": 56930000, "research_and_development": 8055000, "selling_general_admin": 44393000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5430000, "depreciation_amortisation": 3164000, "ebitda": 8594000, "interest_expense": 7358000, "interest_income": null, "other_non_operating": null, "pretax_income": -1928000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1928000, "net_income_continuing_ops": -1928000, "net_income_to_common": -1928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59285000, "short_term_investments": null, "net_receivables": 53048000, "inventory": 67282000, "other_current_assets": null, "total_current_assets": 185578000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 93500000, "goodwill_and_intangibles": 116359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 149108000, "total_assets": 334686000, "short_term_debt": 6156000, "accounts_payable": 9462000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95171000, "long_term_debt": 218626000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 258819000, "total_liabilities": 353990000, "total_debt": 224782000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -683009000, "total_equity": -19304000, "shares_outstanding": 155972048, "operating_cash_flow": 182000, "stock_based_compensation": 5008000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -279000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 942000, "free_cash_flow": 461000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5430000", "ebitda": "8594000", "netIncome": "-1928000", "grossProfit": "56930000", "depreciation": "None", "totalRevenue": "71539000", "costOfRevenue": "14609000", "interestIncome": "948000", "incomeBeforeTax": "-1928000", "interestExpense": "7358000", "operatingIncome": "4482000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6410000", "nonInterestIncome": "None", "operatingExpenses": "52448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8055000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3164000", "sellingGeneralAndAdministrative": "44393000", "netIncomeFromContinuingOperations": "-1928000" }, "balance": { "goodwill": "22859000", "inventory": "67282000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "334686000", "longTermDebt": "218626000", "shortTermDebt": "6156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "93500000", "reportedCurrency": "USD", "retainedEarnings": "-683009000", "totalLiabilities": "353990000", "otherCurrentAssets": "5963000", "totalCurrentAssets": "185578000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149108000", "currentAccountsPayable": "9462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257223000", "totalShareholderEquity": "-19304000", "capitalLeaseObligations": "38597000", "otherCurrentLiabilities": "79553000", "totalCurrentLiabilities": "95171000", "otherNonCurrentLiabilities": "7752000", "totalNonCurrentLiabilities": "258819000", "cashAndShortTermInvestments": "59285000", "commonStockSharesOutstanding": "155972048", "intangibleAssetsExcludingGoodwill": "93500000", "cashAndCashEquivalentsAtCarryingValue": "59285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7573000", "operatingCashflow": "182000", "capitalExpenditures": "279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "942000", "cashflowFromInvestment": "-279000", "stockBasedCompensation": "5008000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-860000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3164000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 60119000, "cost_of_revenue": 8728000, "gross_profit": 51391000, "ebit": -1915000, "ebitda": 1228000, "pretax_income": -9220000, "tax_provision": null, "net_income": -9220000, "net_income_to_common": -9220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58440000, "total_current_assets": 163494000, "total_assets": 315453000, "short_term_debt": 18076000, "long_term_debt": 217805000, "total_debt": 235881000, "total_liabilities": 350581000, "total_equity": -35128000, "shares_outstanding": 152445935, "goodwill_and_intangibles": 119070000 }, "cash_flow": { "operating_cash_flow": -10031000, "capital_expenditure": 13000, "free_cash_flow": -10018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204842, "ticker_id": 9008, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1915000", "ebitda": "1228000", "netIncome": "-9220000", "grossProfit": "51391000", "depreciation": "None", "totalRevenue": "60119000", "costOfRevenue": "8728000", "interestIncome": "1175000", "incomeBeforeTax": "-9220000", "interestExpense": "7305000", "operatingIncome": "-3090000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6130000", "nonInterestIncome": "None", "operatingExpenses": "54481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7753000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3143000", "sellingGeneralAndAdministrative": "44018000", "netIncomeFromContinuingOperations": "-9220000" }, "balance": { "goodwill": "22859000", "inventory": "52690000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "315453000", "longTermDebt": "217805000", "shortTermDebt": "18076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "96211000", "reportedCurrency": "USD", "retainedEarnings": "-681081000", "totalLiabilities": "350581000", "otherCurrentAssets": "6034000", "totalCurrentAssets": "163494000", "currentLongTermDebt": "11959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151959000", "currentAccountsPayable": "6352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268751000", "totalShareholderEquity": "-35128000", "capitalLeaseObligations": "38987000", "otherCurrentLiabilities": "70644000", "totalCurrentLiabilities": "95072000", "otherNonCurrentLiabilities": "4834000", "totalNonCurrentLiabilities": "255509000", "cashAndShortTermInvestments": "58440000", "commonStockSharesOutstanding": "152445935", "intangibleAssetsExcludingGoodwill": "96211000", "cashAndCashEquivalentsAtCarryingValue": "58440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3617000", "operatingCashflow": "-10031000", "capitalExpenditures": "13000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3137000", "cashflowFromInvestment": "-13000", "stockBasedCompensation": "4443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60119000, "cost_of_revenue": 8728000, "gross_profit": 51391000, "research_and_development": 7753000, "selling_general_admin": 44018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1915000, "depreciation_amortisation": 3143000, "ebitda": 1228000, "interest_expense": 7305000, "interest_income": null, "other_non_operating": null, "pretax_income": -9220000, "tax_provision": null, "effective_tax_rate": null, "net_income": -9220000, "net_income_continuing_ops": -9220000, "net_income_to_common": -9220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58440000, "short_term_investments": null, "net_receivables": 46330000, "inventory": 52690000, "other_current_assets": null, "total_current_assets": 163494000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 96211000, "goodwill_and_intangibles": 119070000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 151959000, "total_assets": 315453000, "short_term_debt": 18076000, "accounts_payable": 6352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95072000, "long_term_debt": 217805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255509000, "total_liabilities": 350581000, "total_debt": 235881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -681081000, "total_equity": -35128000, "shares_outstanding": 152445935, "operating_cash_flow": -10031000, "stock_based_compensation": 4443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3137000, "free_cash_flow": -10018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1915000", "ebitda": "1228000", "netIncome": "-9220000", "grossProfit": "51391000", "depreciation": "None", "totalRevenue": "60119000", "costOfRevenue": "8728000", "interestIncome": "1175000", "incomeBeforeTax": "-9220000", "interestExpense": "7305000", "operatingIncome": "-3090000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6130000", "nonInterestIncome": "None", "operatingExpenses": "54481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7753000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3143000", "sellingGeneralAndAdministrative": "44018000", "netIncomeFromContinuingOperations": "-9220000" }, "balance": { "goodwill": "22859000", "inventory": "52690000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "315453000", "longTermDebt": "217805000", "shortTermDebt": "18076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "96211000", "reportedCurrency": "USD", "retainedEarnings": "-681081000", "totalLiabilities": "350581000", "otherCurrentAssets": "6034000", "totalCurrentAssets": "163494000", "currentLongTermDebt": "11959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151959000", "currentAccountsPayable": "6352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268751000", "totalShareholderEquity": "-35128000", "capitalLeaseObligations": "38987000", "otherCurrentLiabilities": "70644000", "totalCurrentLiabilities": "95072000", "otherNonCurrentLiabilities": "4834000", "totalNonCurrentLiabilities": "255509000", "cashAndShortTermInvestments": "58440000", "commonStockSharesOutstanding": "152445935", "intangibleAssetsExcludingGoodwill": "96211000", "cashAndCashEquivalentsAtCarryingValue": "58440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3617000", "operatingCashflow": "-10031000", "capitalExpenditures": "13000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3137000", "cashflowFromInvestment": "-13000", "stockBasedCompensation": "4443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3143000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 60099000, "cost_of_revenue": 9478000, "gross_profit": 50621000, "ebit": 2590000, "ebitda": 5723000, "pretax_income": -5113000, "tax_provision": null, "net_income": -5113000, "net_income_to_common": -5113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71621000, "total_current_assets": 167662000, "total_assets": 323060000, "short_term_debt": 21182000, "long_term_debt": 217006000, "total_debt": 238188000, "total_liabilities": 352675000, "total_equity": -29615000, "shares_outstanding": 149092881, "goodwill_and_intangibles": 121780000 }, "cash_flow": { "operating_cash_flow": 1975000, "capital_expenditure": 220000, "free_cash_flow": 2195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204843, "ticker_id": 9008, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2590000", "ebitda": "5723000", "netIncome": "-5113000", "grossProfit": "50621000", "depreciation": "None", "totalRevenue": "60099000", "costOfRevenue": "9478000", "interestIncome": "910000", "incomeBeforeTax": "-5113000", "interestExpense": "7703000", "operatingIncome": "1679000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6793000", "nonInterestIncome": "None", "operatingExpenses": "48942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6092000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3133000", "sellingGeneralAndAdministrative": "40139000", "netIncomeFromContinuingOperations": "-5113000" }, "balance": { "goodwill": "22859000", "inventory": "48175000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "323060000", "longTermDebt": "217006000", "shortTermDebt": "21182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98921000", "reportedCurrency": "USD", "retainedEarnings": "-671861000", "totalLiabilities": "352675000", "otherCurrentAssets": "7451000", "totalCurrentAssets": "167662000", "currentLongTermDebt": "15102000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "40415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155398000", "currentAccountsPayable": "2290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "271447000", "totalShareholderEquity": "-29615000", "capitalLeaseObligations": "39339000", "otherCurrentLiabilities": "76971000", "totalCurrentLiabilities": "100443000", "otherNonCurrentLiabilities": "1967000", "totalNonCurrentLiabilities": "252232000", "cashAndShortTermInvestments": "71621000", "commonStockSharesOutstanding": "149092881", "intangibleAssetsExcludingGoodwill": "98921000", "cashAndCashEquivalentsAtCarryingValue": "71621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5113000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3137000", "operatingCashflow": "1975000", "capitalExpenditures": "220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "398000", "cashflowFromInvestment": "10016000", "stockBasedCompensation": "3595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60099000, "cost_of_revenue": 9478000, "gross_profit": 50621000, "research_and_development": 6092000, "selling_general_admin": 40139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2590000, "depreciation_amortisation": 3133000, "ebitda": 5723000, "interest_expense": 7703000, "interest_income": null, "other_non_operating": null, "pretax_income": -5113000, "tax_provision": null, "effective_tax_rate": null, "net_income": -5113000, "net_income_continuing_ops": -5113000, "net_income_to_common": -5113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71621000, "short_term_investments": 0, "net_receivables": 40415000, "inventory": 48175000, "other_current_assets": null, "total_current_assets": 167662000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 98921000, "goodwill_and_intangibles": 121780000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155398000, "total_assets": 323060000, "short_term_debt": 21182000, "accounts_payable": 2290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100443000, "long_term_debt": 217006000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252232000, "total_liabilities": 352675000, "total_debt": 238188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -671861000, "total_equity": -29615000, "shares_outstanding": 149092881, "operating_cash_flow": 1975000, "stock_based_compensation": 3595000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10016000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 398000, "free_cash_flow": 2195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2590000", "ebitda": "5723000", "netIncome": "-5113000", "grossProfit": "50621000", "depreciation": "None", "totalRevenue": "60099000", "costOfRevenue": "9478000", "interestIncome": "910000", "incomeBeforeTax": "-5113000", "interestExpense": "7703000", "operatingIncome": "1679000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6793000", "nonInterestIncome": "None", "operatingExpenses": "48942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6092000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3133000", "sellingGeneralAndAdministrative": "40139000", "netIncomeFromContinuingOperations": "-5113000" }, "balance": { "goodwill": "22859000", "inventory": "48175000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "323060000", "longTermDebt": "217006000", "shortTermDebt": "21182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98921000", "reportedCurrency": "USD", "retainedEarnings": "-671861000", "totalLiabilities": "352675000", "otherCurrentAssets": "7451000", "totalCurrentAssets": "167662000", "currentLongTermDebt": "15102000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "40415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155398000", "currentAccountsPayable": "2290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "271447000", "totalShareholderEquity": "-29615000", "capitalLeaseObligations": "39339000", "otherCurrentLiabilities": "76971000", "totalCurrentLiabilities": "100443000", "otherNonCurrentLiabilities": "1967000", "totalNonCurrentLiabilities": "252232000", "cashAndShortTermInvestments": "71621000", "commonStockSharesOutstanding": "149092881", "intangibleAssetsExcludingGoodwill": "98921000", "cashAndCashEquivalentsAtCarryingValue": "71621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5113000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3137000", "operatingCashflow": "1975000", "capitalExpenditures": "220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "398000", "cashflowFromInvestment": "10016000", "stockBasedCompensation": "3595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3133000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 54268000, "cost_of_revenue": 13593000, "gross_profit": 40675000, "ebit": -11276000, "ebitda": -8152000, "pretax_income": -19062000, "tax_provision": -3324000, "net_income": -15738000, "net_income_to_common": -15738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59232000, "total_current_assets": 162799000, "total_assets": 321104000, "short_term_debt": 21099000, "long_term_debt": 216227000, "total_debt": 237326000, "total_liabilities": 349427000, "total_equity": -28323000, "shares_outstanding": 148994000, "goodwill_and_intangibles": 124491000 }, "cash_flow": { "operating_cash_flow": -8305000, "capital_expenditure": 87000, "free_cash_flow": -8218000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204845, "ticker_id": 9008, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11276000", "ebitda": "-8152000", "netIncome": "-15738000", "grossProfit": "40675000", "depreciation": "None", "totalRevenue": "54268000", "costOfRevenue": "13593000", "interestIncome": "1197000", "incomeBeforeTax": "-19062000", "interestExpense": "7786000", "operatingIncome": "-12893000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3324000", "reportedCurrency": "USD", "netInterestIncome": "-6589000", "nonInterestIncome": "None", "operatingExpenses": "53568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5888000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3124000", "sellingGeneralAndAdministrative": "44969000", "netIncomeFromContinuingOperations": "-15738000" }, "balance": { "goodwill": "22859000", "inventory": "45119000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "321104000", "longTermDebt": "216227000", "shortTermDebt": "21099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "101632000", "reportedCurrency": "USD", "retainedEarnings": "-666748000", "totalLiabilities": "349427000", "otherCurrentAssets": "7140000", "totalCurrentAssets": "162799000", "currentLongTermDebt": "15057000", "longTermInvestments": "None", "shortTermInvestments": "10170000", "currentNetReceivables": "41138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "158305000", "currentAccountsPayable": "7451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "270965000", "totalShareholderEquity": "-28323000", "capitalLeaseObligations": "39681000", "otherCurrentLiabilities": "62463000", "totalCurrentLiabilities": "91013000", "otherNonCurrentLiabilities": "8548000", "totalNonCurrentLiabilities": "258414000", "cashAndShortTermInvestments": "59232000", "commonStockSharesOutstanding": "148994000", "intangibleAssetsExcludingGoodwill": "101632000", "cashAndCashEquivalentsAtCarryingValue": "59232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15738000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1048000", "operatingCashflow": "-8305000", "capitalExpenditures": "87000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83000", "cashflowFromInvestment": "9914000", "stockBasedCompensation": "6768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54268000, "cost_of_revenue": 13593000, "gross_profit": 40675000, "research_and_development": 5888000, "selling_general_admin": 44969000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11276000, "depreciation_amortisation": 3124000, "ebitda": -8152000, "interest_expense": 7786000, "interest_income": null, "other_non_operating": null, "pretax_income": -19062000, "tax_provision": -3324000, "effective_tax_rate": null, "net_income": -15738000, "net_income_continuing_ops": -15738000, "net_income_to_common": -15738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59232000, "short_term_investments": 10170000, "net_receivables": 41138000, "inventory": 45119000, "other_current_assets": null, "total_current_assets": 162799000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 101632000, "goodwill_and_intangibles": 124491000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 158305000, "total_assets": 321104000, "short_term_debt": 21099000, "accounts_payable": 7451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91013000, "long_term_debt": 216227000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 258414000, "total_liabilities": 349427000, "total_debt": 237326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -666748000, "total_equity": -28323000, "shares_outstanding": 148994000, "operating_cash_flow": -8305000, "stock_based_compensation": 6768000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9914000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83000, "free_cash_flow": -8218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11276000", "ebitda": "-8152000", "netIncome": "-15738000", "grossProfit": "40675000", "depreciation": "None", "totalRevenue": "54268000", "costOfRevenue": "13593000", "interestIncome": "1197000", "incomeBeforeTax": "-19062000", "interestExpense": "7786000", "operatingIncome": "-12893000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3324000", "reportedCurrency": "USD", "netInterestIncome": "-6589000", "nonInterestIncome": "None", "operatingExpenses": "53568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5888000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3124000", "sellingGeneralAndAdministrative": "44969000", "netIncomeFromContinuingOperations": "-15738000" }, "balance": { "goodwill": "22859000", "inventory": "45119000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "321104000", "longTermDebt": "216227000", "shortTermDebt": "21099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "101632000", "reportedCurrency": "USD", "retainedEarnings": "-666748000", "totalLiabilities": "349427000", "otherCurrentAssets": "7140000", "totalCurrentAssets": "162799000", "currentLongTermDebt": "15057000", "longTermInvestments": "None", "shortTermInvestments": "10170000", "currentNetReceivables": "41138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "158305000", "currentAccountsPayable": "7451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "270965000", "totalShareholderEquity": "-28323000", "capitalLeaseObligations": "39681000", "otherCurrentLiabilities": "62463000", "totalCurrentLiabilities": "91013000", "otherNonCurrentLiabilities": "8548000", "totalNonCurrentLiabilities": "258414000", "cashAndShortTermInvestments": "59232000", "commonStockSharesOutstanding": "148994000", "intangibleAssetsExcludingGoodwill": "101632000", "cashAndCashEquivalentsAtCarryingValue": "59232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15738000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1048000", "operatingCashflow": "-8305000", "capitalExpenditures": "87000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83000", "cashflowFromInvestment": "9914000", "stockBasedCompensation": "6768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2678000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 48065000, "cost_of_revenue": 10500000, "gross_profit": 37565000, "ebit": -6292000, "ebitda": -3138000, "pretax_income": -14256000, "tax_provision": 749000, "net_income": -15005000, "net_income_to_common": -15005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57604000, "total_current_assets": 170340000, "total_assets": 331733000, "short_term_debt": 5307000, "long_term_debt": 230481000, "total_debt": 235788000, "total_liabilities": 351019000, "total_equity": -19286000, "shares_outstanding": 148345549, "goodwill_and_intangibles": 127202000 }, "cash_flow": { "operating_cash_flow": -10348000, "capital_expenditure": 397000, "free_cash_flow": -9951000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204846, "ticker_id": 9008, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6292000", "ebitda": "-3138000", "netIncome": "-15005000", "grossProfit": "37565000", "depreciation": "None", "totalRevenue": "48065000", "costOfRevenue": "10500000", "interestIncome": "1291000", "incomeBeforeTax": "-14256000", "interestExpense": "7964000", "operatingIncome": "-8187000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "749000", "reportedCurrency": "USD", "netInterestIncome": "-6673000", "nonInterestIncome": "None", "operatingExpenses": "45752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5759000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3154000", "sellingGeneralAndAdministrative": "39993000", "netIncomeFromContinuingOperations": "-15005000" }, "balance": { "goodwill": "22859000", "inventory": "42977000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "331733000", "longTermDebt": "230481000", "shortTermDebt": "5307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "104343000", "reportedCurrency": "USD", "retainedEarnings": "-651010000", "totalLiabilities": "351019000", "otherCurrentAssets": "7355000", "totalCurrentAssets": "170340000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19964000", "currentNetReceivables": "42440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161393000", "currentAccountsPayable": "5798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "269804000", "totalShareholderEquity": "-19286000", "capitalLeaseObligations": "39323000", "otherCurrentLiabilities": "64383000", "totalCurrentLiabilities": "75488000", "otherNonCurrentLiabilities": "7710000", "totalNonCurrentLiabilities": "275531000", "cashAndShortTermInvestments": "57604000", "commonStockSharesOutstanding": "148345549", "intangibleAssetsExcludingGoodwill": "104343000", "cashAndCashEquivalentsAtCarryingValue": "57604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15005000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2265000", "operatingCashflow": "-10348000", "capitalExpenditures": "397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "659000", "cashflowFromInvestment": "4603000", "stockBasedCompensation": "4233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48065000, "cost_of_revenue": 10500000, "gross_profit": 37565000, "research_and_development": 5759000, "selling_general_admin": 39993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6292000, "depreciation_amortisation": 3154000, "ebitda": -3138000, "interest_expense": 7964000, "interest_income": null, "other_non_operating": null, "pretax_income": -14256000, "tax_provision": 749000, "effective_tax_rate": null, "net_income": -15005000, "net_income_continuing_ops": -15005000, "net_income_to_common": -15005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57604000, "short_term_investments": 19964000, "net_receivables": 42440000, "inventory": 42977000, "other_current_assets": null, "total_current_assets": 170340000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 104343000, "goodwill_and_intangibles": 127202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 161393000, "total_assets": 331733000, "short_term_debt": 5307000, "accounts_payable": 5798000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75488000, "long_term_debt": 230481000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 275531000, "total_liabilities": 351019000, "total_debt": 235788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -651010000, "total_equity": -19286000, "shares_outstanding": 148345549, "operating_cash_flow": -10348000, "stock_based_compensation": 4233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 659000, "free_cash_flow": -9951000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6292000", "ebitda": "-3138000", "netIncome": "-15005000", "grossProfit": "37565000", "depreciation": "None", "totalRevenue": "48065000", "costOfRevenue": "10500000", "interestIncome": "1291000", "incomeBeforeTax": "-14256000", "interestExpense": "7964000", "operatingIncome": "-8187000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "749000", "reportedCurrency": "USD", "netInterestIncome": "-6673000", "nonInterestIncome": "None", "operatingExpenses": "45752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5759000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3154000", "sellingGeneralAndAdministrative": "39993000", "netIncomeFromContinuingOperations": "-15005000" }, "balance": { "goodwill": "22859000", "inventory": "42977000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "331733000", "longTermDebt": "230481000", "shortTermDebt": "5307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "104343000", "reportedCurrency": "USD", "retainedEarnings": "-651010000", "totalLiabilities": "351019000", "otherCurrentAssets": "7355000", "totalCurrentAssets": "170340000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19964000", "currentNetReceivables": "42440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161393000", "currentAccountsPayable": "5798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "269804000", "totalShareholderEquity": "-19286000", "capitalLeaseObligations": "39323000", "otherCurrentLiabilities": "64383000", "totalCurrentLiabilities": "75488000", "otherNonCurrentLiabilities": "7710000", "totalNonCurrentLiabilities": "275531000", "cashAndShortTermInvestments": "57604000", "commonStockSharesOutstanding": "148345549", "intangibleAssetsExcludingGoodwill": "104343000", "cashAndCashEquivalentsAtCarryingValue": "57604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15005000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2265000", "operatingCashflow": "-10348000", "capitalExpenditures": "397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "659000", "cashflowFromInvestment": "4603000", "stockBasedCompensation": "4233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3154000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 40638000, "cost_of_revenue": 5971000, "gross_profit": 34667000, "ebit": -11641000, "ebitda": -8427000, "pretax_income": -18673000, "tax_provision": 307000, "net_income": -18980000, "net_income_to_common": -18980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62690000, "total_current_assets": 173280000, "total_assets": 336616000, "short_term_debt": 4624000, "long_term_debt": 229674000, "total_debt": 234298000, "total_liabilities": 345794000, "total_equity": -9178000, "shares_outstanding": 140513907, "goodwill_and_intangibles": 129912000 }, "cash_flow": { "operating_cash_flow": -20303000, "capital_expenditure": 164000, "free_cash_flow": -20139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204847, "ticker_id": 9008, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11641000", "ebitda": "-8427000", "netIncome": "-18980000", "grossProfit": "34667000", "depreciation": "None", "totalRevenue": "40638000", "costOfRevenue": "5971000", "interestIncome": "1923000", "incomeBeforeTax": "-18673000", "interestExpense": "7032000", "operatingIncome": "-14245000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "307000", "reportedCurrency": "USD", "netInterestIncome": "-5109000", "nonInterestIncome": "None", "operatingExpenses": "48912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7821000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3214000", "sellingGeneralAndAdministrative": "38380000", "netIncomeFromContinuingOperations": "-18980000" }, "balance": { "goodwill": "22859000", "inventory": "40878000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "336616000", "longTermDebt": "229674000", "shortTermDebt": "4624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "107053000", "reportedCurrency": "USD", "retainedEarnings": "-636005000", "totalLiabilities": "345794000", "otherCurrentAssets": "7636000", "totalCurrentAssets": "173280000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24662000", "currentNetReceivables": "37414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163336000", "currentAccountsPayable": "7094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268695000", "totalShareholderEquity": "-9178000", "capitalLeaseObligations": "39021000", "otherCurrentLiabilities": "61366000", "totalCurrentLiabilities": "73084000", "otherNonCurrentLiabilities": "6064000", "totalNonCurrentLiabilities": "272710000", "cashAndShortTermInvestments": "62690000", "commonStockSharesOutstanding": "140513907", "intangibleAssetsExcludingGoodwill": "107053000", "cashAndCashEquivalentsAtCarryingValue": "62690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2332000", "operatingCashflow": "-20303000", "capitalExpenditures": "164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35194000", "cashflowFromInvestment": "-19650000", "stockBasedCompensation": "3767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40638000, "cost_of_revenue": 5971000, "gross_profit": 34667000, "research_and_development": 7821000, "selling_general_admin": 38380000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11641000, "depreciation_amortisation": 3214000, "ebitda": -8427000, "interest_expense": 7032000, "interest_income": null, "other_non_operating": null, "pretax_income": -18673000, "tax_provision": 307000, "effective_tax_rate": null, "net_income": -18980000, "net_income_continuing_ops": -18980000, "net_income_to_common": -18980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62690000, "short_term_investments": 24662000, "net_receivables": 37414000, "inventory": 40878000, "other_current_assets": null, "total_current_assets": 173280000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 107053000, "goodwill_and_intangibles": 129912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 163336000, "total_assets": 336616000, "short_term_debt": 4624000, "accounts_payable": 7094000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73084000, "long_term_debt": 229674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 272710000, "total_liabilities": 345794000, "total_debt": 234298000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -636005000, "total_equity": -9178000, "shares_outstanding": 140513907, "operating_cash_flow": -20303000, "stock_based_compensation": 3767000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19650000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35194000, "free_cash_flow": -20139000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11641000", "ebitda": "-8427000", "netIncome": "-18980000", "grossProfit": "34667000", "depreciation": "None", "totalRevenue": "40638000", "costOfRevenue": "5971000", "interestIncome": "1923000", "incomeBeforeTax": "-18673000", "interestExpense": "7032000", "operatingIncome": "-14245000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "307000", "reportedCurrency": "USD", "netInterestIncome": "-5109000", "nonInterestIncome": "None", "operatingExpenses": "48912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7821000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3214000", "sellingGeneralAndAdministrative": "38380000", "netIncomeFromContinuingOperations": "-18980000" }, "balance": { "goodwill": "22859000", "inventory": "40878000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "336616000", "longTermDebt": "229674000", "shortTermDebt": "4624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "107053000", "reportedCurrency": "USD", "retainedEarnings": "-636005000", "totalLiabilities": "345794000", "otherCurrentAssets": "7636000", "totalCurrentAssets": "173280000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24662000", "currentNetReceivables": "37414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163336000", "currentAccountsPayable": "7094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268695000", "totalShareholderEquity": "-9178000", "capitalLeaseObligations": "39021000", "otherCurrentLiabilities": "61366000", "totalCurrentLiabilities": "73084000", "otherNonCurrentLiabilities": "6064000", "totalNonCurrentLiabilities": "272710000", "cashAndShortTermInvestments": "62690000", "commonStockSharesOutstanding": "140513907", "intangibleAssetsExcludingGoodwill": "107053000", "cashAndCashEquivalentsAtCarryingValue": "62690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2332000", "operatingCashflow": "-20303000", "capitalExpenditures": "164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35194000", "cashflowFromInvestment": "-19650000", "stockBasedCompensation": "3767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3214000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 44390000, "cost_of_revenue": 10281000, "gross_profit": 34109000, "ebit": -6608000, "ebitda": -3349000, "pretax_income": -13626000, "tax_provision": -236000, "net_income": -13390000, "net_income_to_common": -13390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67449000, "total_current_assets": 156264000, "total_assets": 322602000, "short_term_debt": 3495000, "long_term_debt": 190932000, "total_debt": 194427000, "total_liabilities": 329384000, "total_equity": -6782000, "shares_outstanding": 138124878, "goodwill_and_intangibles": 132623000 }, "cash_flow": { "operating_cash_flow": 6286000, "capital_expenditure": 132000, "free_cash_flow": 6418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204848, "ticker_id": 9008, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6608000", "ebitda": "-3349000", "netIncome": "-13390000", "grossProfit": "34109000", "depreciation": "None", "totalRevenue": "44390000", "costOfRevenue": "10281000", "interestIncome": "1107000", "incomeBeforeTax": "-13626000", "interestExpense": "7018000", "operatingIncome": "-9841000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-236000", "reportedCurrency": "USD", "netInterestIncome": "-5911000", "nonInterestIncome": "None", "operatingExpenses": "43950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6382000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3259000", "sellingGeneralAndAdministrative": "37568000", "netIncomeFromContinuingOperations": "-13390000" }, "balance": { "goodwill": "22859000", "inventory": "38838000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "322602000", "longTermDebt": "190932000", "shortTermDebt": "3495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "109764000", "reportedCurrency": "USD", "retainedEarnings": "-617025000", "totalLiabilities": "329384000", "otherCurrentAssets": "5778000", "totalCurrentAssets": "156264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5002000", "currentNetReceivables": "39197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166338000", "currentAccountsPayable": "11565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229191000", "totalShareholderEquity": "-6782000", "capitalLeaseObligations": "38259000", "otherCurrentLiabilities": "80133000", "totalCurrentLiabilities": "95193000", "otherNonCurrentLiabilities": "6227000", "totalNonCurrentLiabilities": "234191000", "cashAndShortTermInvestments": "67449000", "commonStockSharesOutstanding": "138124878", "intangibleAssetsExcludingGoodwill": "109764000", "cashAndCashEquivalentsAtCarryingValue": "67449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1401000", "operatingCashflow": "6286000", "capitalExpenditures": "132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000", "cashflowFromInvestment": "14868000", "stockBasedCompensation": "2767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44390000, "cost_of_revenue": 10281000, "gross_profit": 34109000, "research_and_development": 6382000, "selling_general_admin": 37568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6608000, "depreciation_amortisation": 3259000, "ebitda": -3349000, "interest_expense": 7018000, "interest_income": null, "other_non_operating": null, "pretax_income": -13626000, "tax_provision": -236000, "effective_tax_rate": null, "net_income": -13390000, "net_income_continuing_ops": -13390000, "net_income_to_common": -13390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67449000, "short_term_investments": 5002000, "net_receivables": 39197000, "inventory": 38838000, "other_current_assets": null, "total_current_assets": 156264000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 109764000, "goodwill_and_intangibles": 132623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 166338000, "total_assets": 322602000, "short_term_debt": 3495000, "accounts_payable": 11565000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95193000, "long_term_debt": 190932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 234191000, "total_liabilities": 329384000, "total_debt": 194427000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -617025000, "total_equity": -6782000, "shares_outstanding": 138124878, "operating_cash_flow": 6286000, "stock_based_compensation": 2767000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14868000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49000, "free_cash_flow": 6418000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6608000", "ebitda": "-3349000", "netIncome": "-13390000", "grossProfit": "34109000", "depreciation": "None", "totalRevenue": "44390000", "costOfRevenue": "10281000", "interestIncome": "1107000", "incomeBeforeTax": "-13626000", "interestExpense": "7018000", "operatingIncome": "-9841000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-236000", "reportedCurrency": "USD", "netInterestIncome": "-5911000", "nonInterestIncome": "None", "operatingExpenses": "43950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6382000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3259000", "sellingGeneralAndAdministrative": "37568000", "netIncomeFromContinuingOperations": "-13390000" }, "balance": { "goodwill": "22859000", "inventory": "38838000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "322602000", "longTermDebt": "190932000", "shortTermDebt": "3495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "109764000", "reportedCurrency": "USD", "retainedEarnings": "-617025000", "totalLiabilities": "329384000", "otherCurrentAssets": "5778000", "totalCurrentAssets": "156264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5002000", "currentNetReceivables": "39197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166338000", "currentAccountsPayable": "11565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229191000", "totalShareholderEquity": "-6782000", "capitalLeaseObligations": "38259000", "otherCurrentLiabilities": "80133000", "totalCurrentLiabilities": "95193000", "otherNonCurrentLiabilities": "6227000", "totalNonCurrentLiabilities": "234191000", "cashAndShortTermInvestments": "67449000", "commonStockSharesOutstanding": "138124878", "intangibleAssetsExcludingGoodwill": "109764000", "cashAndCashEquivalentsAtCarryingValue": "67449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1401000", "operatingCashflow": "6286000", "capitalExpenditures": "132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000", "cashflowFromInvestment": "14868000", "stockBasedCompensation": "2767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3259000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 48320000, "cost_of_revenue": 8201000, "gross_profit": 40119000, "ebit": -5680000, "ebitda": -2323000, "pretax_income": -12527000, "tax_provision": -338000, "net_income": -12189000, "net_income_to_common": -12189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46143000, "total_current_assets": 158051000, "total_assets": 327784000, "short_term_debt": 2366000, "long_term_debt": 190423000, "total_debt": 192789000, "total_liabilities": 323919000, "total_equity": 3865000, "shares_outstanding": 138059781, "goodwill_and_intangibles": 135334000 }, "cash_flow": { "operating_cash_flow": -14610000, "capital_expenditure": 345000, "free_cash_flow": -14265000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204850, "ticker_id": 9008, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5680000", "ebitda": "-2323000", "netIncome": "-12189000", "grossProfit": "40119000", "depreciation": "None", "totalRevenue": "48320000", "costOfRevenue": "8201000", "interestIncome": "1121000", "incomeBeforeTax": "-12527000", "interestExpense": "6847000", "operatingIncome": "-4913000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-338000", "reportedCurrency": "USD", "netInterestIncome": "-5726000", "nonInterestIncome": "None", "operatingExpenses": "45032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5034000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3357000", "sellingGeneralAndAdministrative": "37287000", "netIncomeFromContinuingOperations": "-12189000" }, "balance": { "goodwill": "22859000", "inventory": "38143000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "327784000", "longTermDebt": "190423000", "shortTermDebt": "2366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "112475000", "reportedCurrency": "USD", "retainedEarnings": "-603635000", "totalLiabilities": "323919000", "otherCurrentAssets": "7967000", "totalCurrentAssets": "158051000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19832000", "currentNetReceivables": "45966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169733000", "currentAccountsPayable": "12078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29592000", "shortLongTermDebtTotal": "227943000", "totalShareholderEquity": "3865000", "capitalLeaseObligations": "37520000", "otherCurrentLiabilities": "72595000", "totalCurrentLiabilities": "87039000", "otherNonCurrentLiabilities": "8799000", "totalNonCurrentLiabilities": "236880000", "cashAndShortTermInvestments": "46143000", "commonStockSharesOutstanding": "138059781", "intangibleAssetsExcludingGoodwill": "112475000", "cashAndCashEquivalentsAtCarryingValue": "46143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12189000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2153000", "operatingCashflow": "-14610000", "capitalExpenditures": "345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000", "cashflowFromInvestment": "14655000", "stockBasedCompensation": "2457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48320000, "cost_of_revenue": 8201000, "gross_profit": 40119000, "research_and_development": 5034000, "selling_general_admin": 37287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5680000, "depreciation_amortisation": 3357000, "ebitda": -2323000, "interest_expense": 6847000, "interest_income": null, "other_non_operating": null, "pretax_income": -12527000, "tax_provision": -338000, "effective_tax_rate": null, "net_income": -12189000, "net_income_continuing_ops": -12189000, "net_income_to_common": -12189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46143000, "short_term_investments": 19832000, "net_receivables": 45966000, "inventory": 38143000, "other_current_assets": null, "total_current_assets": 158051000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 112475000, "goodwill_and_intangibles": 135334000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 169733000, "total_assets": 327784000, "short_term_debt": 2366000, "accounts_payable": 12078000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87039000, "long_term_debt": 190423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236880000, "total_liabilities": 323919000, "total_debt": 192789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -603635000, "total_equity": 3865000, "shares_outstanding": 138059781, "operating_cash_flow": -14610000, "stock_based_compensation": 2457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72000, "free_cash_flow": -14265000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5680000", "ebitda": "-2323000", "netIncome": "-12189000", "grossProfit": "40119000", "depreciation": "None", "totalRevenue": "48320000", "costOfRevenue": "8201000", "interestIncome": "1121000", "incomeBeforeTax": "-12527000", "interestExpense": "6847000", "operatingIncome": "-4913000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-338000", "reportedCurrency": "USD", "netInterestIncome": "-5726000", "nonInterestIncome": "None", "operatingExpenses": "45032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5034000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3357000", "sellingGeneralAndAdministrative": "37287000", "netIncomeFromContinuingOperations": "-12189000" }, "balance": { "goodwill": "22859000", "inventory": "38143000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "327784000", "longTermDebt": "190423000", "shortTermDebt": "2366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "112475000", "reportedCurrency": "USD", "retainedEarnings": "-603635000", "totalLiabilities": "323919000", "otherCurrentAssets": "7967000", "totalCurrentAssets": "158051000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19832000", "currentNetReceivables": "45966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169733000", "currentAccountsPayable": "12078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29592000", "shortLongTermDebtTotal": "227943000", "totalShareholderEquity": "3865000", "capitalLeaseObligations": "37520000", "otherCurrentLiabilities": "72595000", "totalCurrentLiabilities": "87039000", "otherNonCurrentLiabilities": "8799000", "totalNonCurrentLiabilities": "236880000", "cashAndShortTermInvestments": "46143000", "commonStockSharesOutstanding": "138059781", "intangibleAssetsExcludingGoodwill": "112475000", "cashAndCashEquivalentsAtCarryingValue": "46143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12189000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2153000", "operatingCashflow": "-14610000", "capitalExpenditures": "345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000", "cashflowFromInvestment": "14655000", "stockBasedCompensation": "2457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3357000", "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": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "income_statement": { "revenue": 38008000, "cost_of_revenue": 7555000, "gross_profit": 30453000, "ebit": -13989000, "ebitda": -10626000, "pretax_income": -20517000, "tax_provision": -675000, "net_income": -19842000, "net_income_to_common": -19842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46170000, "total_current_assets": 155741000, "total_assets": 328778000, "short_term_debt": 1935000, "long_term_debt": 188182000, "total_debt": 190117000, "total_liabilities": 315137000, "total_equity": 13641000, "shares_outstanding": 137338071, "goodwill_and_intangibles": 138045000 }, "cash_flow": { "operating_cash_flow": -13744000, "capital_expenditure": 1548000, "free_cash_flow": -12196000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 204851, "ticker_id": 9008, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:28:51.150846+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13989000", "ebitda": "-10626000", "netIncome": "-19842000", "grossProfit": "30453000", "depreciation": "None", "totalRevenue": "38008000", "costOfRevenue": "7555000", "interestIncome": "1223000", "incomeBeforeTax": "-20517000", "interestExpense": "6528000", "operatingIncome": "-15979000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-675000", "reportedCurrency": "USD", "netInterestIncome": "-5305000", "nonInterestIncome": "None", "operatingExpenses": "46432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6087000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3363000", "sellingGeneralAndAdministrative": "37635000", "netIncomeFromContinuingOperations": "-19842000" }, "balance": { "goodwill": "22859000", "inventory": "36538000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "328778000", "longTermDebt": "188182000", "shortTermDebt": "1935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "115186000", "reportedCurrency": "USD", "retainedEarnings": "-591446000", "totalLiabilities": "315137000", "otherCurrentAssets": "8310000", "totalCurrentAssets": "155741000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34498000", "currentNetReceivables": "30225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173037000", "currentAccountsPayable": "11621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30184000", "shortLongTermDebtTotal": "224988000", "totalShareholderEquity": "13641000", "capitalLeaseObligations": "36806000", "otherCurrentLiabilities": "66122000", "totalCurrentLiabilities": "79678000", "otherNonCurrentLiabilities": "9563000", "totalNonCurrentLiabilities": "235459000", "cashAndShortTermInvestments": "46170000", "commonStockSharesOutstanding": "137338071", "intangibleAssetsExcludingGoodwill": "115186000", "cashAndCashEquivalentsAtCarryingValue": "46170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19842000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7433000", "operatingCashflow": "-13744000", "capitalExpenditures": "1548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "556000", "cashflowFromInvestment": "8452000", "stockBasedCompensation": "2928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38008000, "cost_of_revenue": 7555000, "gross_profit": 30453000, "research_and_development": 6087000, "selling_general_admin": 37635000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13989000, "depreciation_amortisation": 3363000, "ebitda": -10626000, "interest_expense": 6528000, "interest_income": null, "other_non_operating": null, "pretax_income": -20517000, "tax_provision": -675000, "effective_tax_rate": null, "net_income": -19842000, "net_income_continuing_ops": -19842000, "net_income_to_common": -19842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46170000, "short_term_investments": 34498000, "net_receivables": 30225000, "inventory": 36538000, "other_current_assets": null, "total_current_assets": 155741000, "net_ppe": null, "goodwill": 22859000, "intangible_assets": 115186000, "goodwill_and_intangibles": 138045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 173037000, "total_assets": 328778000, "short_term_debt": 1935000, "accounts_payable": 11621000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79678000, "long_term_debt": 188182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 235459000, "total_liabilities": 315137000, "total_debt": 190117000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -591446000, "total_equity": 13641000, "shares_outstanding": 137338071, "operating_cash_flow": -13744000, "stock_based_compensation": 2928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8452000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 556000, "free_cash_flow": -12196000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13989000", "ebitda": "-10626000", "netIncome": "-19842000", "grossProfit": "30453000", "depreciation": "None", "totalRevenue": "38008000", "costOfRevenue": "7555000", "interestIncome": "1223000", "incomeBeforeTax": "-20517000", "interestExpense": "6528000", "operatingIncome": "-15979000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-675000", "reportedCurrency": "USD", "netInterestIncome": "-5305000", "nonInterestIncome": "None", "operatingExpenses": "46432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6087000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3363000", "sellingGeneralAndAdministrative": "37635000", "netIncomeFromContinuingOperations": "-19842000" }, "balance": { "goodwill": "22859000", "inventory": "36538000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "328778000", "longTermDebt": "188182000", "shortTermDebt": "1935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "115186000", "reportedCurrency": "USD", "retainedEarnings": "-591446000", "totalLiabilities": "315137000", "otherCurrentAssets": "8310000", "totalCurrentAssets": "155741000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34498000", "currentNetReceivables": "30225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173037000", "currentAccountsPayable": "11621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30184000", "shortLongTermDebtTotal": "224988000", "totalShareholderEquity": "13641000", "capitalLeaseObligations": "36806000", "otherCurrentLiabilities": "66122000", "totalCurrentLiabilities": "79678000", "otherNonCurrentLiabilities": "9563000", "totalNonCurrentLiabilities": "235459000", "cashAndShortTermInvestments": "46170000", "commonStockSharesOutstanding": "137338071", "intangibleAssetsExcludingGoodwill": "115186000", "cashAndCashEquivalentsAtCarryingValue": "46170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19842000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7433000", "operatingCashflow": "-13744000", "capitalExpenditures": "1548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "556000", "cashflowFromInvestment": "8452000", "stockBasedCompensation": "2928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }