{ "ticker": { "uuid": "b1b20057-f166-4065-8a3d-1d880d9ca52f", "symbol": "AIRS", "name": "Airsculpt Technologies Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/b1b20057-f166-4065-8a3d-1d880d9ca52f/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1b20057-f166-4065-8a3d-1d880d9ca52f/" }, "ticker_metadata": { "id": 4696, "uuid": "b1b20057-f166-4065-8a3d-1d880d9ca52f", "symbol": "AIRS", "name": "Airsculpt Technologies Inc", "asset_type": "equity", "market_cap": 390823000, "stock_exchange_id": 2, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Airsculpt Technologies Inc (AIRS) is a pioneering company in the aesthetic medical technology sector, renowned for its innovative AirSculpt\u00ae procedure that delivers minimally invasive body contouring with a strong commitment to patient safety and comfort. The company is strategically expanding its network of licensed practitioners, supported by a robust focus on technological advancements, which positions Airsculpt favorably within the rapidly growing non-invasive cosmetic treatment market. As consumer demand for aesthetic solutions continues to rise globally, Airsculpt is well-positioned to enhance its market share and diversify its service offerings, aiming to achieve substantial growth and sustainable value for its investors.", "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": "b1b20057-f166-4065-8a3d-1d880d9ca52f", "symbol": "AIRS", "name": "Airsculpt Technologies Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/b1b20057-f166-4065-8a3d-1d880d9ca52f/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1b20057-f166-4065-8a3d-1d880d9ca52f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.04, "value": 0.2, "quality": 0.14, "momentum": 0.19, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 5.11, "market_cap": 354944177, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0132, "shareholder_yield": 0, "roe": -0.1119, "piotroski_f_score": 3, "momentum_12_1": -0.2387, "volatility_252d": 1.1733 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:55.345056+00:00", "batch_id": "" }, "size": { "price_close": 5.11, "market_cap": 354944177, "market_cap_usd": 354944177, "enterprise_value": 390248177, "shares_outstanding": 69460700, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.5402, "ptbv_ratio": null, "ps_ratio": 2.3377, "pcf_ratio": 47.3322, "pfcf_ratio": 44.076, "ev_ebitda": 75.9533, "ev_ebit": -52.5799, "ev_sales": 2.5702, "ev_fcf": 48.46, "earnings_yield": null, "fcf_yield": 0.0206, "price_to_sales": 2.3377, "price_to_book": 3.5402, "price_to_cashflow": 47.3322, "ebitda_to_ev": 0.0132, "sales_yield": 0.3891 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6058, "operating_margin": -0.0489, "net_margin": -0.0739, "ebitda_margin": 0.0338, "fcf_margin": 0.053, "roe": -0.1119, "roa": -0.0584, "roic": -0.0411, "roc_greenblatt": null, "asset_turnover": 0.7908, "cash_conversion": -0.7179, "accruals_ratio": -0.0975, "sbc_to_revenue": 0.0435, "piotroski_f_score": 3, "altman_z_score": 2.6205, "earnings_stability_5y": 0.9422, "revenue_stability_5y": 0.4453, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4791, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.915, "net_debt_to_ebitda": 6.8712, "debt_to_assets": 0.2708, "interest_coverage": -1.3134, "current_ratio": 0.7491, "quick_ratio": 0.7491, "net_debt": 35304000, "local_beta": -0.0078, "volatility_252d": 1.1733, "volatility_60d": 2.9156, "max_drawdown_12m": -0.8613, "risk_adjusted_momentum": -0.2034 }, "growth": { "revenue_growth_1y": -0.1178, "revenue_growth_3y_cagr": -0.0347, "revenue_growth_5y_cagr": 0.1932, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6529, "book_value_growth_1y": 0.0557, "revenue_growth": -0.1178, "earnings_growth": null }, "momentum": { "price_return_1m": 0.3238, "price_return_3m": 1.445, "price_return_6m": 0.6809, "price_return_9m": -0.131, "price_return_12m": 0.0079, "price_return_12m_ex1m": -0.2387, "momentum_6m": 0.6809, "momentum_12m": 0.0079, "momentum_12_1": -0.2387, "distance_from_52w_high": -0.5514, "distance_from_52w_low": 2.2342, "relative_strength": -0.1501 }, "raw_ttm": { "revenue_ttm": 151836000, "gross_profit_ttm": 91987000, "ebit_ttm": -7422000, "ebitda_ttm": 5137999, "net_income_ttm": -11217000, "eps_diluted_ttm": -0.1615, "operating_cash_flow_ttm": 7499000, "capital_expenditure_ttm": 554000, "fcf_ttm": 8053000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5651000, "cash_and_equivalents": 16690000, "total_current_assets": 24330000, "total_current_liabilities": 32481000, "net_ppe": null, "total_assets": 191999000, "total_debt": 51994000, "total_equity": 100261000, "net_working_capital": -12204000, "book_value_per_share": 1.4434, "retained_earnings": -42968000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -17124000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 54, "rank_pcf": 93, "rank_ev_ebitda": 96, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 80, "rank_dividend_yield": 59, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 81, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 32, "rank_fcf_margin": 79, "rank_piotroski": 86, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 66 }, "composites": { "value_composite": 80, "quality_composite": 86, "momentum_composite": 81, "growth_composite": 85, "yield_composite": 73, "svqf_composite": 36, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 96, "quality_value_composite": 0.1673, "os_score": 0.04, "value_percentile": 0.2, "quality_percentile": 0.14, "momentum_percentile": 0.19, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 91, "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": 140, "ticker_id": 4696, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:55.345056+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.11, "market_cap": 354944177, "market_cap_usd": 354944177, "enterprise_value": 390248177, "shares_outstanding": 69460700, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.54020184, "ptbv_ratio": null, "ps_ratio": 2.33768129, "pcf_ratio": 47.33220123, "pfcf_ratio": 44.0760185, "ev_ebitda": 75.95333845, "ev_ebit": -52.57992145, "ev_sales": 2.57019532, "ev_fcf": 48.45997479, "earnings_yield": null, "fcf_yield": 0.02063559, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.60583129, "operating_margin": -0.04888169, "net_margin": -0.07387576, "ebitda_margin": 0.03383914, "fcf_margin": 0.05303749, "roe": -0.111878, "roa": -0.05842218, "roic": -0.04106148, "roc_greenblatt": null, "asset_turnover": 0.79081662, "cash_conversion": -0.71792814, "accruals_ratio": -0.09747967, "sbc_to_revenue": 0.04350747, "debt_to_equity": 0.91499187, "net_debt_to_ebitda": 6.87115743, "debt_to_assets": 0.27080349, "interest_coverage": -1.31339586, "current_ratio": 0.74905329, "quick_ratio": 0.74905329, "net_debt": 35304000, "revenue_growth_1y": -0.11775062, "revenue_growth_3y_cagr": -0.03471531, "revenue_growth_5y_cagr": 0.19321791, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.65287297, "book_value_growth_1y": 0.05567874, "piotroski_f_score": 3, "altman_z_score": 2.6204608, "earnings_stability_5y": 0.942183, "revenue_stability_5y": 0.445276, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.3238342, "price_return_3m": 1.44497608, "price_return_6m": 0.68092105, "price_return_9m": -0.13095238, "price_return_12m": 0.00788955, "price_return_12m_ex1m": -0.23865878, "distance_from_52w_high": -0.55136084, "distance_from_52w_low": 2.23417722, "relative_strength": -0.1500515, "local_beta": -0.0078, "volatility_252d": 1.173287, "volatility_60d": 2.915619, "max_drawdown_12m": -0.86128183, "revenue_ttm": 151836000, "gross_profit_ttm": 91987000, "ebit_ttm": -7422000, "ebitda_ttm": 5137999, "net_income_ttm": -11217000, "eps_diluted_ttm": -0.161487, "operating_cash_flow_ttm": 7499000, "capital_expenditure_ttm": 554000, "fcf_ttm": 8053000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5651000, "cash_and_equivalents": 16690000, "total_current_assets": 24330000, "total_current_liabilities": 32481000, "net_ppe": null, "total_assets": 191999000, "total_debt": 51994000, "total_equity": 100261000, "net_working_capital": -12204000, "book_value_per_share": 1.44342052, "retained_earnings": -42968000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -17124000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 54, "rank_pcf": 93, "rank_ev_ebitda": 96, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 80, "rank_dividend_yield": 59, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 81, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 32, "rank_fcf_margin": 79, "rank_piotroski": 86, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 66, "value_composite": 80, "quality_composite": 86, "momentum_composite": 81, "growth_composite": 85, "yield_composite": 73, "svqf_composite": 36, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 91, "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": 5.11, "os": 0.04, "value": 0.2, "quality": 0.14, "momentum": 0.19, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1119, "momentum_12_1": -0.2387, "complete_fields": { "id": 140, "ticker_id": 4696, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:55.345056+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.11, "market_cap": 354944177, "market_cap_usd": 354944177, "enterprise_value": 390248177, "shares_outstanding": 69460700, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.54020184, "ptbv_ratio": null, "ps_ratio": 2.33768129, "pcf_ratio": 47.33220123, "pfcf_ratio": 44.0760185, "ev_ebitda": 75.95333845, "ev_ebit": -52.57992145, "ev_sales": 2.57019532, "ev_fcf": 48.45997479, "earnings_yield": null, "fcf_yield": 0.02063559, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.60583129, "operating_margin": -0.04888169, "net_margin": -0.07387576, "ebitda_margin": 0.03383914, "fcf_margin": 0.05303749, "roe": -0.111878, "roa": -0.05842218, "roic": -0.04106148, "roc_greenblatt": null, "asset_turnover": 0.79081662, "cash_conversion": -0.71792814, "accruals_ratio": -0.09747967, "sbc_to_revenue": 0.04350747, "debt_to_equity": 0.91499187, "net_debt_to_ebitda": 6.87115743, "debt_to_assets": 0.27080349, "interest_coverage": -1.31339586, "current_ratio": 0.74905329, "quick_ratio": 0.74905329, "net_debt": 35304000, "revenue_growth_1y": -0.11775062, "revenue_growth_3y_cagr": -0.03471531, "revenue_growth_5y_cagr": 0.19321791, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.65287297, "book_value_growth_1y": 0.05567874, "piotroski_f_score": 3, "altman_z_score": 2.6204608, "earnings_stability_5y": 0.942183, "revenue_stability_5y": 0.445276, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.3238342, "price_return_3m": 1.44497608, "price_return_6m": 0.68092105, "price_return_9m": -0.13095238, "price_return_12m": 0.00788955, "price_return_12m_ex1m": -0.23865878, "distance_from_52w_high": -0.55136084, "distance_from_52w_low": 2.23417722, "relative_strength": -0.1500515, "local_beta": -0.0078, "volatility_252d": 1.173287, "volatility_60d": 2.915619, "max_drawdown_12m": -0.86128183, "revenue_ttm": 151836000, "gross_profit_ttm": 91987000, "ebit_ttm": -7422000, "ebitda_ttm": 5137999, "net_income_ttm": -11217000, "eps_diluted_ttm": -0.161487, "operating_cash_flow_ttm": 7499000, "capital_expenditure_ttm": 554000, "fcf_ttm": 8053000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5651000, "cash_and_equivalents": 16690000, "total_current_assets": 24330000, "total_current_liabilities": 32481000, "net_ppe": null, "total_assets": 191999000, "total_debt": 51994000, "total_equity": 100261000, "net_working_capital": -12204000, "book_value_per_share": 1.44342052, "retained_earnings": -42968000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -17124000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 54, "rank_pcf": 93, "rank_ev_ebitda": 96, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 80, "rank_dividend_yield": 59, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 81, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 32, "rank_fcf_margin": 79, "rank_piotroski": 86, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 66, "value_composite": 80, "quality_composite": 86, "momentum_composite": 81, "growth_composite": 85, "yield_composite": 73, "svqf_composite": 36, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 91, "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 151818000, "cost_of_revenue": 61690000, "gross_profit": 90128000, "ebit": -11560000, "ebitda": 1221000, "pretax_income": -17638000, "tax_provision": -5971000, "net_income": -11667000, "net_income_to_common": -11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 63343000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": 3096000, "capital_expenditure": 2404000, "free_cash_flow": 5500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11493, "ticker_id": 4696, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11560000", "ebitda": "1221000", "netIncome": "-11667000", "grossProfit": "90128000", "depreciation": "None", "totalRevenue": "151818000", "costOfRevenue": "61690000", "interestIncome": "None", "incomeBeforeTax": "-17638000", "interestExpense": "6078000", "operatingIncome": "-4833000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5971000", "reportedCurrency": "USD", "netInterestIncome": "-6078000", "nonInterestIncome": "None", "operatingExpenses": "94961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12781000", "sellingGeneralAndAdministrative": "82180000", "netIncomeFromContinuingOperations": "-11667000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "64000", "currentDebt": "None", "investments": "None", "totalAssets": "187304000", "longTermDebt": "50585000", "shortTermDebt": "12758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "36839000", "reportedCurrency": "USD", "retainedEarnings": "-40571000", "totalLiabilities": "99592000", "otherCurrentAssets": "5508000", "totalCurrentAssets": "15456000", "currentLongTermDebt": "5460000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171848000", "currentAccountsPayable": "5368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83570000", "totalShareholderEquity": "87712000", "capitalLeaseObligations": "27525000", "otherCurrentLiabilities": "7905000", "totalCurrentLiabilities": "27902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71690000", "cashAndShortTermInvestments": "8449000", "commonStockSharesOutstanding": "60450769", "intangibleAssetsExcludingGoodwill": "36839000", "cashAndCashEquivalentsAtCarryingValue": "8449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11667000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3096000", "capitalExpenditures": "2404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-478000", "cashflowFromInvestment": "-2404000", "stockBasedCompensation": "2331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151818000, "cost_of_revenue": 61690000, "gross_profit": 90128000, "research_and_development": null, "selling_general_admin": 82180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11560000, "depreciation_amortisation": 12781000, "ebitda": 1221000, "interest_expense": 6078000, "interest_income": null, "other_non_operating": null, "pretax_income": -17638000, "tax_provision": -5971000, "effective_tax_rate": null, "net_income": -11667000, "net_income_continuing_ops": -11667000, "net_income_to_common": -11667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8449000, "short_term_investments": null, "net_receivables": 1499000, "inventory": null, "other_current_assets": null, "total_current_assets": 15456000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 36839000, "goodwill_and_intangibles": 118573000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 171848000, "total_assets": 187304000, "short_term_debt": 12758000, "accounts_payable": 5368000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27902000, "long_term_debt": 50585000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71690000, "total_liabilities": 99592000, "total_debt": 63343000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40571000, "total_equity": 87712000, "shares_outstanding": 60450769, "operating_cash_flow": 3096000, "stock_based_compensation": 2331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2404000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2404000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -478000, "free_cash_flow": 5500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11560000", "ebitda": "1221000", "netIncome": "-11667000", "grossProfit": "90128000", "depreciation": "None", "totalRevenue": "151818000", "costOfRevenue": "61690000", "interestIncome": "None", "incomeBeforeTax": "-17638000", "interestExpense": "6078000", "operatingIncome": "-4833000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5971000", "reportedCurrency": "USD", "netInterestIncome": "-6078000", "nonInterestIncome": "None", "operatingExpenses": "94961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12781000", "sellingGeneralAndAdministrative": "82180000", "netIncomeFromContinuingOperations": "-11667000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "64000", "currentDebt": "None", "investments": "None", "totalAssets": "187304000", "longTermDebt": "50585000", "shortTermDebt": "12758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "36839000", "reportedCurrency": "USD", "retainedEarnings": "-40571000", "totalLiabilities": "99592000", "otherCurrentAssets": "5508000", "totalCurrentAssets": "15456000", "currentLongTermDebt": "5460000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171848000", "currentAccountsPayable": "5368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83570000", "totalShareholderEquity": "87712000", "capitalLeaseObligations": "27525000", "otherCurrentLiabilities": "7905000", "totalCurrentLiabilities": "27902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71690000", "cashAndShortTermInvestments": "8449000", "commonStockSharesOutstanding": "60450769", "intangibleAssetsExcludingGoodwill": "36839000", "cashAndCashEquivalentsAtCarryingValue": "8449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11667000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3096000", "capitalExpenditures": "2404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-478000", "cashflowFromInvestment": "-2404000", "stockBasedCompensation": "2331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12781000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 180350000, "cost_of_revenue": 71382000, "gross_profit": 108968000, "ebit": -1816000, "ebitda": 10072000, "pretax_income": -8063000, "tax_provision": 188000, "net_income": -8251000, "net_income_to_common": -8251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8235000, "total_current_assets": 17117000, "total_assets": 209996000, "short_term_debt": 10349000, "long_term_debt": 70456000, "total_debt": 80805000, "total_liabilities": 130706000, "total_equity": 79290000, "shares_outstanding": 57689000, "goodwill_and_intangibles": 123326000 }, "cash_flow": { "operating_cash_flow": 11350000, "capital_expenditure": 14007000, "free_cash_flow": 25357000, "dividends_paid": 252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11498, "ticker_id": 4696, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1816000", "ebitda": "10072000", "netIncome": "-8251000", "grossProfit": "108968000", "depreciation": "None", "totalRevenue": "180350000", "costOfRevenue": "71382000", "interestIncome": "None", "incomeBeforeTax": "-8063000", "interestExpense": "6247000", "operatingIncome": "-1816000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "188000", "reportedCurrency": "USD", "netInterestIncome": "-6247000", "nonInterestIncome": "None", "operatingExpenses": "110784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11888000", "sellingGeneralAndAdministrative": "72180000", "netIncomeFromContinuingOperations": "-8251000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "209996000", "longTermDebt": "70456000", "shortTermDebt": "10349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "41592000", "reportedCurrency": "USD", "retainedEarnings": "-27802000", "totalLiabilities": "130706000", "otherCurrentAssets": "5826000", "totalCurrentAssets": "17117000", "currentLongTermDebt": "4250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192879000", "currentAccountsPayable": "6256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105053000", "totalShareholderEquity": "79290000", "capitalLeaseObligations": "30347000", "otherCurrentLiabilities": "10835000", "totalCurrentLiabilities": "28609000", "otherNonCurrentLiabilities": "817000", "totalNonCurrentLiabilities": "102097000", "cashAndShortTermInvestments": "8235000", "commonStockSharesOutstanding": "57689000", "intangibleAssetsExcludingGoodwill": "41592000", "cashAndCashEquivalentsAtCarryingValue": "8235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8251000", "profitLoss": "None", "dividendPayout": "252000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11350000", "capitalExpenditures": "14007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "630000", "cashflowFromInvestment": "-14007000", "stockBasedCompensation": "3762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180350000, "cost_of_revenue": 71382000, "gross_profit": 108968000, "research_and_development": null, "selling_general_admin": 72180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1816000, "depreciation_amortisation": 11888000, "ebitda": 10072000, "interest_expense": 6247000, "interest_income": null, "other_non_operating": null, "pretax_income": -8063000, "tax_provision": 188000, "effective_tax_rate": null, "net_income": -8251000, "net_income_continuing_ops": -8251000, "net_income_to_common": -8251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8235000, "short_term_investments": null, "net_receivables": 3056000, "inventory": null, "other_current_assets": null, "total_current_assets": 17117000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 41592000, "goodwill_and_intangibles": 123326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 192879000, "total_assets": 209996000, "short_term_debt": 10349000, "accounts_payable": 6256000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28609000, "long_term_debt": 70456000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102097000, "total_liabilities": 130706000, "total_debt": 80805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27802000, "total_equity": 79290000, "shares_outstanding": 57689000, "operating_cash_flow": 11350000, "stock_based_compensation": 3762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14007000, "dividends_paid": 252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 630000, "free_cash_flow": 25357000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1816000", "ebitda": "10072000", "netIncome": "-8251000", "grossProfit": "108968000", "depreciation": "None", "totalRevenue": "180350000", "costOfRevenue": "71382000", "interestIncome": "None", "incomeBeforeTax": "-8063000", "interestExpense": "6247000", "operatingIncome": "-1816000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "188000", "reportedCurrency": "USD", "netInterestIncome": "-6247000", "nonInterestIncome": "None", "operatingExpenses": "110784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11888000", "sellingGeneralAndAdministrative": "72180000", "netIncomeFromContinuingOperations": "-8251000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "209996000", "longTermDebt": "70456000", "shortTermDebt": "10349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "41592000", "reportedCurrency": "USD", "retainedEarnings": "-27802000", "totalLiabilities": "130706000", "otherCurrentAssets": "5826000", "totalCurrentAssets": "17117000", "currentLongTermDebt": "4250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192879000", "currentAccountsPayable": "6256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105053000", "totalShareholderEquity": "79290000", "capitalLeaseObligations": "30347000", "otherCurrentLiabilities": "10835000", "totalCurrentLiabilities": "28609000", "otherNonCurrentLiabilities": "817000", "totalNonCurrentLiabilities": "102097000", "cashAndShortTermInvestments": "8235000", "commonStockSharesOutstanding": "57689000", "intangibleAssetsExcludingGoodwill": "41592000", "cashAndCashEquivalentsAtCarryingValue": "8235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8251000", "profitLoss": "None", "dividendPayout": "252000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11350000", "capitalExpenditures": "14007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "630000", "cashflowFromInvestment": "-14007000", "stockBasedCompensation": "3762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11888000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 195917000, "cost_of_revenue": 74012000, "gross_profit": 121905000, "ebit": 9483000, "ebitda": 19736000, "pretax_income": 2998000, "tax_provision": 7477000, "net_income": -4479000, "net_income_to_common": -4479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10262000, "total_current_assets": 15961000, "total_assets": 204019000, "short_term_debt": 7500000, "long_term_debt": 69503000, "total_debt": 77003000, "total_liabilities": 120027000, "total_equity": 83992000, "shares_outstanding": 56778793, "goodwill_and_intangibles": 128080000 }, "cash_flow": { "operating_cash_flow": 23956000, "capital_expenditure": 9919000, "free_cash_flow": 33875000, "dividends_paid": 464000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11503, "ticker_id": 4696, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9483000", "ebitda": "19736000", "netIncome": "-4479000", "grossProfit": "121905000", "depreciation": "None", "totalRevenue": "195917000", "costOfRevenue": "74012000", "interestIncome": "None", "incomeBeforeTax": "2998000", "interestExpense": "6485000", "operatingIncome": "9483000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7477000", "reportedCurrency": "USD", "netInterestIncome": "-7392000", "nonInterestIncome": "None", "operatingExpenses": "112422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10253000", "sellingGeneralAndAdministrative": "82381000", "netIncomeFromContinuingOperations": "-7097000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "204019000", "longTermDebt": "69503000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46346000", "reportedCurrency": "USD", "retainedEarnings": "-19551000", "totalLiabilities": "120027000", "otherCurrentAssets": "3758000", "totalCurrentAssets": "15961000", "currentLongTermDebt": "2125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188058000", "currentAccountsPayable": "3922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "99668000", "totalShareholderEquity": "83992000", "capitalLeaseObligations": "28040000", "otherCurrentLiabilities": "7430000", "totalCurrentLiabilities": "20315000", "otherNonCurrentLiabilities": "716000", "totalNonCurrentLiabilities": "99712000", "cashAndShortTermInvestments": "10262000", "commonStockSharesOutstanding": "56778793", "intangibleAssetsExcludingGoodwill": "46346000", "cashAndCashEquivalentsAtCarryingValue": "10262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4479000", "profitLoss": "None", "dividendPayout": "464000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23956000", "capitalExpenditures": "9919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13391000", "cashflowFromInvestment": "-9919000", "stockBasedCompensation": "18224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "464000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195917000, "cost_of_revenue": 74012000, "gross_profit": 121905000, "research_and_development": null, "selling_general_admin": 82381000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9483000, "depreciation_amortisation": 10253000, "ebitda": 19736000, "interest_expense": 6485000, "interest_income": null, "other_non_operating": null, "pretax_income": 2998000, "tax_provision": 7477000, "effective_tax_rate": null, "net_income": -4479000, "net_income_continuing_ops": -7097000, "net_income_to_common": -4479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10262000, "short_term_investments": null, "net_receivables": 1941000, "inventory": null, "other_current_assets": null, "total_current_assets": 15961000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 46346000, "goodwill_and_intangibles": 128080000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 188058000, "total_assets": 204019000, "short_term_debt": 7500000, "accounts_payable": 3922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20315000, "long_term_debt": 69503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99712000, "total_liabilities": 120027000, "total_debt": 77003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19551000, "total_equity": 83992000, "shares_outstanding": 56778793, "operating_cash_flow": 23956000, "stock_based_compensation": 18224000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9919000, "dividends_paid": 464000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13391000, "free_cash_flow": 33875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9483000", "ebitda": "19736000", "netIncome": "-4479000", "grossProfit": "121905000", "depreciation": "None", "totalRevenue": "195917000", "costOfRevenue": "74012000", "interestIncome": "None", "incomeBeforeTax": "2998000", "interestExpense": "6485000", "operatingIncome": "9483000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7477000", "reportedCurrency": "USD", "netInterestIncome": "-7392000", "nonInterestIncome": "None", "operatingExpenses": "112422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10253000", "sellingGeneralAndAdministrative": "82381000", "netIncomeFromContinuingOperations": "-7097000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "204019000", "longTermDebt": "69503000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46346000", "reportedCurrency": "USD", "retainedEarnings": "-19551000", "totalLiabilities": "120027000", "otherCurrentAssets": "3758000", "totalCurrentAssets": "15961000", "currentLongTermDebt": "2125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188058000", "currentAccountsPayable": "3922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "99668000", "totalShareholderEquity": "83992000", "capitalLeaseObligations": "28040000", "otherCurrentLiabilities": "7430000", "totalCurrentLiabilities": "20315000", "otherNonCurrentLiabilities": "716000", "totalNonCurrentLiabilities": "99712000", "cashAndShortTermInvestments": "10262000", "commonStockSharesOutstanding": "56778793", "intangibleAssetsExcludingGoodwill": "46346000", "cashAndCashEquivalentsAtCarryingValue": "10262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4479000", "profitLoss": "None", "dividendPayout": "464000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23956000", "capitalExpenditures": "9919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13391000", "cashflowFromInvestment": "-9919000", "stockBasedCompensation": "18224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "464000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10253000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 168794000, "cost_of_revenue": 58281000, "gross_profit": 110513000, "ebit": -3466000, "ebitda": 4595000, "pretax_income": -11296000, "tax_provision": 3383000, "net_income": -14679000, "net_income_to_common": -14679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9616000, "total_current_assets": 16676000, "total_assets": 200759000, "short_term_debt": 6481000, "long_term_debt": 81420000, "total_debt": 87901000, "total_liabilities": 129993000, "total_equity": 70766000, "shares_outstanding": 55684701, "goodwill_and_intangibles": 132833000 }, "cash_flow": { "operating_cash_flow": 24447000, "capital_expenditure": 12921000, "free_cash_flow": 37368000, "dividends_paid": 24319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11508, "ticker_id": 4696, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3466000", "ebitda": "4595000", "netIncome": "-14679000", "grossProfit": "110513000", "depreciation": "None", "totalRevenue": "168794000", "costOfRevenue": "58281000", "interestIncome": "None", "incomeBeforeTax": "-11296000", "interestExpense": "6751000", "operatingIncome": "-4545000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3383000", "reportedCurrency": "USD", "netInterestIncome": "-6751000", "nonInterestIncome": "None", "operatingExpenses": "115058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8061000", "sellingGeneralAndAdministrative": "85318000", "netIncomeFromContinuingOperations": "-14679000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "200759000", "longTermDebt": "81420000", "shortTermDebt": "6481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "51099000", "reportedCurrency": "USD", "retainedEarnings": "-15072000", "totalLiabilities": "129993000", "otherCurrentAssets": "4229000", "totalCurrentAssets": "16676000", "currentLongTermDebt": "2125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "184083000", "currentAccountsPayable": "3844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24206000", "shortLongTermDebtTotal": "107646000", "totalShareholderEquity": "70766000", "capitalLeaseObligations": "24101000", "otherCurrentLiabilities": "9635000", "totalCurrentLiabilities": "22318000", "otherNonCurrentLiabilities": "1025000", "totalNonCurrentLiabilities": "107675000", "cashAndShortTermInvestments": "9616000", "commonStockSharesOutstanding": "55684701", "intangibleAssetsExcludingGoodwill": "51099000", "cashAndCashEquivalentsAtCarryingValue": "9616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14679000", "profitLoss": "None", "dividendPayout": "24319000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2831000", "operatingCashflow": "24447000", "capitalExpenditures": "12921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27257000", "cashflowFromInvestment": "-12921000", "stockBasedCompensation": "29457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15731000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168794000, "cost_of_revenue": 58281000, "gross_profit": 110513000, "research_and_development": null, "selling_general_admin": 85318000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3466000, "depreciation_amortisation": 8061000, "ebitda": 4595000, "interest_expense": 6751000, "interest_income": null, "other_non_operating": null, "pretax_income": -11296000, "tax_provision": 3383000, "effective_tax_rate": null, "net_income": -14679000, "net_income_continuing_ops": -14679000, "net_income_to_common": -14679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9616000, "short_term_investments": null, "net_receivables": 2831000, "inventory": null, "other_current_assets": null, "total_current_assets": 16676000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 51099000, "goodwill_and_intangibles": 132833000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 184083000, "total_assets": 200759000, "short_term_debt": 6481000, "accounts_payable": 3844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22318000, "long_term_debt": 81420000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107675000, "total_liabilities": 129993000, "total_debt": 87901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15072000, "total_equity": 70766000, "shares_outstanding": 55684701, "operating_cash_flow": 24447000, "stock_based_compensation": 29457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12921000, "dividends_paid": 24319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27257000, "free_cash_flow": 37368000, "net_change_in_cash": -15731000 }, "raw_data": { "income": { "ebit": "-3466000", "ebitda": "4595000", "netIncome": "-14679000", "grossProfit": "110513000", "depreciation": "None", "totalRevenue": "168794000", "costOfRevenue": "58281000", "interestIncome": "None", "incomeBeforeTax": "-11296000", "interestExpense": "6751000", "operatingIncome": "-4545000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3383000", "reportedCurrency": "USD", "netInterestIncome": "-6751000", "nonInterestIncome": "None", "operatingExpenses": "115058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8061000", "sellingGeneralAndAdministrative": "85318000", "netIncomeFromContinuingOperations": "-14679000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "200759000", "longTermDebt": "81420000", "shortTermDebt": "6481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "51099000", "reportedCurrency": "USD", "retainedEarnings": "-15072000", "totalLiabilities": "129993000", "otherCurrentAssets": "4229000", "totalCurrentAssets": "16676000", "currentLongTermDebt": "2125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "184083000", "currentAccountsPayable": "3844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24206000", "shortLongTermDebtTotal": "107646000", "totalShareholderEquity": "70766000", "capitalLeaseObligations": "24101000", "otherCurrentLiabilities": "9635000", "totalCurrentLiabilities": "22318000", "otherNonCurrentLiabilities": "1025000", "totalNonCurrentLiabilities": "107675000", "cashAndShortTermInvestments": "9616000", "commonStockSharesOutstanding": "55684701", "intangibleAssetsExcludingGoodwill": "51099000", "cashAndCashEquivalentsAtCarryingValue": "9616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14679000", "profitLoss": "None", "dividendPayout": "24319000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2831000", "operatingCashflow": "24447000", "capitalExpenditures": "12921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27257000", "cashflowFromInvestment": "-12921000", "stockBasedCompensation": "29457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15731000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8061000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 133315000, "cost_of_revenue": 44536000, "gross_profit": 88779000, "ebit": 15768000, "ebitda": 22365000, "pretax_income": 10880000, "tax_provision": 329000, "net_income": 10551000, "net_income_to_common": 10551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25347000, "total_current_assets": 29440000, "total_assets": 200554000, "short_term_debt": 4323000, "long_term_debt": 81755000, "total_debt": 86078000, "total_liabilities": 117026000, "total_equity": 83528000, "shares_outstanding": 55640154, "goodwill_and_intangibles": 137586000 }, "cash_flow": { "operating_cash_flow": 26633000, "capital_expenditure": 7116000, "free_cash_flow": 33749000, "dividends_paid": 66856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11513, "ticker_id": 4696, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15768000", "ebitda": "22365000", "netIncome": "10551000", "grossProfit": "88779000", "depreciation": "None", "totalRevenue": "133315000", "costOfRevenue": "44536000", "interestIncome": "None", "incomeBeforeTax": "10880000", "interestExpense": "4888000", "operatingIncome": "15768000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "329000", "reportedCurrency": "USD", "netInterestIncome": "-4888000", "nonInterestIncome": "None", "operatingExpenses": "73011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6597000", "sellingGeneralAndAdministrative": "50932000", "netIncomeFromContinuingOperations": "10551000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "200554000", "longTermDebt": "81755000", "shortTermDebt": "4323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "55852000", "reportedCurrency": "USD", "retainedEarnings": "-393000", "totalLiabilities": "117026000", "otherCurrentAssets": "4093000", "totalCurrentAssets": "29440000", "currentLongTermDebt": "850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171114000", "currentAccountsPayable": "2670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13627000", "shortLongTermDebtTotal": "100583000", "totalShareholderEquity": "83528000", "capitalLeaseObligations": "17978000", "otherCurrentLiabilities": "6612000", "totalCurrentLiabilities": "16415000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100611000", "cashAndShortTermInvestments": "25347000", "commonStockSharesOutstanding": "55640154", "intangibleAssetsExcludingGoodwill": "55852000", "cashAndCashEquivalentsAtCarryingValue": "25347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10551000", "profitLoss": "None", "dividendPayout": "66856000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26633000", "capitalExpenditures": "7116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4549000", "cashflowFromInvestment": "-7116000", "stockBasedCompensation": "7185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14968000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13542000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 133315000, "cost_of_revenue": 44536000, "gross_profit": 88779000, "research_and_development": null, "selling_general_admin": 50932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15768000, "depreciation_amortisation": 6597000, "ebitda": 22365000, "interest_expense": 4888000, "interest_income": null, "other_non_operating": null, "pretax_income": 10880000, "tax_provision": 329000, "effective_tax_rate": null, "net_income": 10551000, "net_income_continuing_ops": 10551000, "net_income_to_common": 10551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25347000, "short_term_investments": null, "net_receivables": 1742000, "inventory": null, "other_current_assets": null, "total_current_assets": 29440000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 55852000, "goodwill_and_intangibles": 137586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 171114000, "total_assets": 200554000, "short_term_debt": 4323000, "accounts_payable": 2670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16415000, "long_term_debt": 81755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100611000, "total_liabilities": 117026000, "total_debt": 86078000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -393000, "total_equity": 83528000, "shares_outstanding": 55640154, "operating_cash_flow": 26633000, "stock_based_compensation": 7185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7116000, "dividends_paid": 66856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4549000, "free_cash_flow": 33749000, "net_change_in_cash": 14968000 }, "raw_data": { "income": { "ebit": "15768000", "ebitda": "22365000", "netIncome": "10551000", "grossProfit": "88779000", "depreciation": "None", "totalRevenue": "133315000", "costOfRevenue": "44536000", "interestIncome": "None", "incomeBeforeTax": "10880000", "interestExpense": "4888000", "operatingIncome": "15768000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "329000", "reportedCurrency": "USD", "netInterestIncome": "-4888000", "nonInterestIncome": "None", "operatingExpenses": "73011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6597000", "sellingGeneralAndAdministrative": "50932000", "netIncomeFromContinuingOperations": "10551000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "200554000", "longTermDebt": "81755000", "shortTermDebt": "4323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "55852000", "reportedCurrency": "USD", "retainedEarnings": "-393000", "totalLiabilities": "117026000", "otherCurrentAssets": "4093000", "totalCurrentAssets": "29440000", "currentLongTermDebt": "850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171114000", "currentAccountsPayable": "2670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13627000", "shortLongTermDebtTotal": "100583000", "totalShareholderEquity": "83528000", "capitalLeaseObligations": "17978000", "otherCurrentLiabilities": "6612000", "totalCurrentLiabilities": "16415000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "100611000", "cashAndShortTermInvestments": "25347000", "commonStockSharesOutstanding": "55640154", "intangibleAssetsExcludingGoodwill": "55852000", "cashAndCashEquivalentsAtCarryingValue": "25347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10551000", "profitLoss": "None", "dividendPayout": "66856000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26633000", "capitalExpenditures": "7116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4549000", "cashflowFromInvestment": "-7116000", "stockBasedCompensation": "7185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14968000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13542000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6597000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 62766000, "cost_of_revenue": 23471000, "gross_profit": 39295000, "ebit": 10033000, "ebitda": 15674000, "pretax_income": 7577000, "tax_provision": 1827000, "net_income": 7577000, "net_income_to_common": 7577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10379000, "total_current_assets": 11563000, "total_assets": 179610000, "short_term_debt": 3290000, "long_term_debt": 32119000, "total_debt": 35409000, "total_liabilities": 55934000, "total_equity": 123676000, "shares_outstanding": 55640154, "goodwill_and_intangibles": 142342000 }, "cash_flow": { "operating_cash_flow": 13957000, "capital_expenditure": 3689000, "free_cash_flow": 17646000, "dividends_paid": 4617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11518, "ticker_id": 4696, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10033000", "ebitda": "15674000", "netIncome": "7577000", "grossProfit": "39295000", "depreciation": "None", "totalRevenue": "62766000", "costOfRevenue": "23471000", "interestIncome": "None", "incomeBeforeTax": "7577000", "interestExpense": "2456000", "operatingIncome": "10033000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1827000", "reportedCurrency": "USD", "netInterestIncome": "-2456000", "nonInterestIncome": "None", "operatingExpenses": "29262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5641000", "sellingGeneralAndAdministrative": "16621000", "netIncomeFromContinuingOperations": "5750000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "123676000", "currentDebt": "None", "investments": "None", "totalAssets": "179610000", "longTermDebt": "32119000", "shortTermDebt": "3290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "60608000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "55934000", "otherCurrentAssets": "1184000", "totalCurrentAssets": "11563000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "168047000", "currentAccountsPayable": "1095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24161000", "shortLongTermDebtTotal": "49767000", "totalShareholderEquity": "123676000", "capitalLeaseObligations": "17248000", "otherCurrentLiabilities": "1839000", "totalCurrentLiabilities": "9457000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "46477000", "cashAndShortTermInvestments": "10379000", "commonStockSharesOutstanding": "55640154", "intangibleAssetsExcludingGoodwill": "60608000", "cashAndCashEquivalentsAtCarryingValue": "10379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7577000", "profitLoss": "None", "dividendPayout": "4617000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13957000", "capitalExpenditures": "3689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5017000", "cashflowFromInvestment": "-3689000", "stockBasedCompensation": "325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62766000, "cost_of_revenue": 23471000, "gross_profit": 39295000, "research_and_development": null, "selling_general_admin": 16621000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10033000, "depreciation_amortisation": 5641000, "ebitda": 15674000, "interest_expense": 2456000, "interest_income": null, "other_non_operating": null, "pretax_income": 7577000, "tax_provision": 1827000, "effective_tax_rate": null, "net_income": 7577000, "net_income_continuing_ops": 5750000, "net_income_to_common": 7577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10379000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11563000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 60608000, "goodwill_and_intangibles": 142342000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 168047000, "total_assets": 179610000, "short_term_debt": 3290000, "accounts_payable": 1095000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9457000, "long_term_debt": 32119000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 46477000, "total_liabilities": 55934000, "total_debt": 35409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 123676000, "shares_outstanding": 55640154, "operating_cash_flow": 13957000, "stock_based_compensation": 325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3689000, "dividends_paid": 4617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5017000, "free_cash_flow": 17646000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10033000", "ebitda": "15674000", "netIncome": "7577000", "grossProfit": "39295000", "depreciation": "None", "totalRevenue": "62766000", "costOfRevenue": "23471000", "interestIncome": "None", "incomeBeforeTax": "7577000", "interestExpense": "2456000", "operatingIncome": "10033000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1827000", "reportedCurrency": "USD", "netInterestIncome": "-2456000", "nonInterestIncome": "None", "operatingExpenses": "29262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5641000", "sellingGeneralAndAdministrative": "16621000", "netIncomeFromContinuingOperations": "5750000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "123676000", "currentDebt": "None", "investments": "None", "totalAssets": "179610000", "longTermDebt": "32119000", "shortTermDebt": "3290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "60608000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "55934000", "otherCurrentAssets": "1184000", "totalCurrentAssets": "11563000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "168047000", "currentAccountsPayable": "1095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24161000", "shortLongTermDebtTotal": "49767000", "totalShareholderEquity": "123676000", "capitalLeaseObligations": "17248000", "otherCurrentLiabilities": "1839000", "totalCurrentLiabilities": "9457000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "46477000", "cashAndShortTermInvestments": "10379000", "commonStockSharesOutstanding": "55640154", "intangibleAssetsExcludingGoodwill": "60608000", "cashAndCashEquivalentsAtCarryingValue": "10379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7577000", "profitLoss": "None", "dividendPayout": "4617000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13957000", "capitalExpenditures": "3689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5017000", "cashflowFromInvestment": "-3689000", "stockBasedCompensation": "325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5641000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 41236000, "cost_of_revenue": 15488000, "gross_profit": 25748000, "ebit": 663000, "ebitda": 5623000, "pretax_income": -2212000, "tax_provision": 2875000, "net_income": -2212000, "net_income_to_common": -2212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5128000, "total_current_assets": 6587000, "total_assets": 171502000, "short_term_debt": 2343000, "long_term_debt": 32308000, "total_debt": 34651000, "total_liabilities": 51111000, "total_equity": 120391000, "shares_outstanding": 55640154, "goodwill_and_intangibles": 147096000 }, "cash_flow": { "operating_cash_flow": 4938000, "capital_expenditure": 4439000, "free_cash_flow": 9377000, "dividends_paid": 283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11522, "ticker_id": 4696, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "663000", "ebitda": "5623000", "netIncome": "-2212000", "grossProfit": "25748000", "depreciation": "None", "totalRevenue": "41236000", "costOfRevenue": "15488000", "interestIncome": "None", "incomeBeforeTax": "-2212000", "interestExpense": "2875000", "operatingIncome": "663000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2875000", "reportedCurrency": "USD", "netInterestIncome": "-2875000", "nonInterestIncome": "None", "operatingExpenses": "25085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4960000", "sellingGeneralAndAdministrative": "12925000", "netIncomeFromContinuingOperations": "-2212000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "120391000", "currentDebt": "None", "investments": "None", "totalAssets": "171502000", "longTermDebt": "32308000", "shortTermDebt": "2343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "65362000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "51111000", "otherCurrentAssets": "1459000", "totalCurrentAssets": "6587000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164915000", "currentAccountsPayable": "2114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16480000", "shortLongTermDebtTotal": "45101000", "totalShareholderEquity": "120391000", "capitalLeaseObligations": "12393000", "otherCurrentLiabilities": "708000", "totalCurrentLiabilities": "8353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42758000", "cashAndShortTermInvestments": "5128000", "commonStockSharesOutstanding": "55640154", "intangibleAssetsExcludingGoodwill": "65362000", "cashAndCashEquivalentsAtCarryingValue": "5128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2212000", "profitLoss": "None", "dividendPayout": "283000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4938000", "capitalExpenditures": "4439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-783000", "cashflowFromInvestment": "-4439000", "stockBasedCompensation": "341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41236000, "cost_of_revenue": 15488000, "gross_profit": 25748000, "research_and_development": null, "selling_general_admin": 12925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 663000, "depreciation_amortisation": 4960000, "ebitda": 5623000, "interest_expense": 2875000, "interest_income": null, "other_non_operating": null, "pretax_income": -2212000, "tax_provision": 2875000, "effective_tax_rate": null, "net_income": -2212000, "net_income_continuing_ops": -2212000, "net_income_to_common": -2212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5128000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6587000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 65362000, "goodwill_and_intangibles": 147096000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 164915000, "total_assets": 171502000, "short_term_debt": 2343000, "accounts_payable": 2114000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8353000, "long_term_debt": 32308000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42758000, "total_liabilities": 51111000, "total_debt": 34651000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 120391000, "shares_outstanding": 55640154, "operating_cash_flow": 4938000, "stock_based_compensation": 341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4439000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4439000, "dividends_paid": 283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -783000, "free_cash_flow": 9377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "663000", "ebitda": "5623000", "netIncome": "-2212000", "grossProfit": "25748000", "depreciation": "None", "totalRevenue": "41236000", "costOfRevenue": "15488000", "interestIncome": "None", "incomeBeforeTax": "-2212000", "interestExpense": "2875000", "operatingIncome": "663000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2875000", "reportedCurrency": "USD", "netInterestIncome": "-2875000", "nonInterestIncome": "None", "operatingExpenses": "25085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4960000", "sellingGeneralAndAdministrative": "12925000", "netIncomeFromContinuingOperations": "-2212000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "120391000", "currentDebt": "None", "investments": "None", "totalAssets": "171502000", "longTermDebt": "32308000", "shortTermDebt": "2343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "65362000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "51111000", "otherCurrentAssets": "1459000", "totalCurrentAssets": "6587000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164915000", "currentAccountsPayable": "2114000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16480000", "shortLongTermDebtTotal": "45101000", "totalShareholderEquity": "120391000", "capitalLeaseObligations": "12393000", "otherCurrentLiabilities": "708000", "totalCurrentLiabilities": "8353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42758000", "cashAndShortTermInvestments": "5128000", "commonStockSharesOutstanding": "55640154", "intangibleAssetsExcludingGoodwill": "65362000", "cashAndCashEquivalentsAtCarryingValue": "5128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2212000", "profitLoss": "None", "dividendPayout": "283000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4938000", "capitalExpenditures": "4439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-783000", "cashflowFromInvestment": "-4439000", "stockBasedCompensation": "341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4960000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 39389000, "cost_of_revenue": 18609000, "gross_profit": 20780000, "ebit": -849000, "ebitda": 2172000, "pretax_income": -2862000, "tax_provision": -465000, "net_income": -2397000, "net_income_to_common": -2397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16690000, "total_current_assets": 24330000, "total_assets": 191999000, "short_term_debt": 12637000, "long_term_debt": 39357000, "total_debt": 51994000, "total_liabilities": 91738000, "total_equity": 100261000, "shares_outstanding": 69460700, "goodwill_and_intangibles": 117385000 }, "cash_flow": { "operating_cash_flow": 5271000, "capital_expenditure": 51000, "free_cash_flow": 5322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11491, "ticker_id": 4696, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-849000", "ebitda": "2172000", "netIncome": "-2397000", "grossProfit": "20780000", "depreciation": "None", "totalRevenue": "39389000", "costOfRevenue": "18609000", "interestIncome": "None", "incomeBeforeTax": "-2862000", "interestExpense": "1198000", "operatingIncome": "-849000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-465000", "reportedCurrency": "USD", "netInterestIncome": "-1198000", "nonInterestIncome": "None", "operatingExpenses": "21629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3021000", "sellingGeneralAndAdministrative": "22582000", "netIncomeFromContinuingOperations": "-2397000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "191999000", "longTermDebt": "39357000", "shortTermDebt": "12637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "35651000", "reportedCurrency": "USD", "retainedEarnings": "-42968000", "totalLiabilities": "91738000", "otherCurrentAssets": "5666000", "totalCurrentAssets": "24330000", "currentLongTermDebt": "5460000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167668999", "currentAccountsPayable": "7458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71016000", "totalShareholderEquity": "100261000", "capitalLeaseObligations": "26199000", "otherCurrentLiabilities": "8486000", "totalCurrentLiabilities": "32481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "59257000", "cashAndShortTermInvestments": "16690000", "commonStockSharesOutstanding": "69460700", "intangibleAssetsExcludingGoodwill": "35651000", "cashAndCashEquivalentsAtCarryingValue": "16690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5271000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3021000", "cashflowFromInvestment": "-51000", "stockBasedCompensation": "559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39389000, "cost_of_revenue": 18609000, "gross_profit": 20780000, "research_and_development": null, "selling_general_admin": 22582000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -849000, "depreciation_amortisation": 3021000, "ebitda": 2172000, "interest_expense": 1198000, "interest_income": null, "other_non_operating": null, "pretax_income": -2862000, "tax_provision": -465000, "effective_tax_rate": null, "net_income": -2397000, "net_income_continuing_ops": -2397000, "net_income_to_common": -2397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16690000, "short_term_investments": null, "net_receivables": 1974000, "inventory": null, "other_current_assets": null, "total_current_assets": 24330000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 35651000, "goodwill_and_intangibles": 117385000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 167668999, "total_assets": 191999000, "short_term_debt": 12637000, "accounts_payable": 7458000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32481000, "long_term_debt": 39357000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 59257000, "total_liabilities": 91738000, "total_debt": 51994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42968000, "total_equity": 100261000, "shares_outstanding": 69460700, "operating_cash_flow": 5271000, "stock_based_compensation": 559000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3021000, "free_cash_flow": 5322000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-849000", "ebitda": "2172000", "netIncome": "-2397000", "grossProfit": "20780000", "depreciation": "None", "totalRevenue": "39389000", "costOfRevenue": "18609000", "interestIncome": "None", "incomeBeforeTax": "-2862000", "interestExpense": "1198000", "operatingIncome": "-849000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-465000", "reportedCurrency": "USD", "netInterestIncome": "-1198000", "nonInterestIncome": "None", "operatingExpenses": "21629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3021000", "sellingGeneralAndAdministrative": "22582000", "netIncomeFromContinuingOperations": "-2397000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "191999000", "longTermDebt": "39357000", "shortTermDebt": "12637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "35651000", "reportedCurrency": "USD", "retainedEarnings": "-42968000", "totalLiabilities": "91738000", "otherCurrentAssets": "5666000", "totalCurrentAssets": "24330000", "currentLongTermDebt": "5460000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167668999", "currentAccountsPayable": "7458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71016000", "totalShareholderEquity": "100261000", "capitalLeaseObligations": "26199000", "otherCurrentLiabilities": "8486000", "totalCurrentLiabilities": "32481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "59257000", "cashAndShortTermInvestments": "16690000", "commonStockSharesOutstanding": "69460700", "intangibleAssetsExcludingGoodwill": "35651000", "cashAndCashEquivalentsAtCarryingValue": "16690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5271000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3021000", "cashflowFromInvestment": "-51000", "stockBasedCompensation": "559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3021000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 33442000, "cost_of_revenue": 13675000, "gross_profit": 19767000, "ebit": -1007000, "ebitda": 2069000, "pretax_income": -2491000, "tax_provision": -3774000, "net_income": 1283000, "net_income_to_common": 1283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 15456000, "total_assets": 187304000, "short_term_debt": 12758000, "long_term_debt": 50585000, "total_debt": 63343000, "total_liabilities": 99592000, "total_equity": 87712000, "shares_outstanding": 60450769, "goodwill_and_intangibles": 118573000 }, "cash_flow": { "operating_cash_flow": -2531000, "capital_expenditure": 58000, "free_cash_flow": -2473000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11492, "ticker_id": 4696, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1007000", "ebitda": "2069000", "netIncome": "1283000", "grossProfit": "19767000", "depreciation": "None", "totalRevenue": "33442000", "costOfRevenue": "13675000", "interestIncome": "None", "incomeBeforeTax": "-2491000", "interestExpense": "1484000", "operatingIncome": "-1525000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3774000", "reportedCurrency": "USD", "netInterestIncome": "-1484000", "nonInterestIncome": "None", "operatingExpenses": "21292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3076000", "sellingGeneralAndAdministrative": "16368000", "netIncomeFromContinuingOperations": "1283000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "64000", "currentDebt": "None", "investments": "None", "totalAssets": "187304000", "longTermDebt": "50585000", "shortTermDebt": "12758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "36839000", "reportedCurrency": "USD", "retainedEarnings": "-40571000", "totalLiabilities": "99592000", "otherCurrentAssets": "5508000", "totalCurrentAssets": "15456000", "currentLongTermDebt": "5460000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171848000", "currentAccountsPayable": "5368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83570000", "totalShareholderEquity": "87712000", "capitalLeaseObligations": "27525000", "otherCurrentLiabilities": "7905000", "totalCurrentLiabilities": "27902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71690000", "cashAndShortTermInvestments": "8449000", "commonStockSharesOutstanding": "60450769", "intangibleAssetsExcludingGoodwill": "36839000", "cashAndCashEquivalentsAtCarryingValue": "8449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14514000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2531000", "capitalExpenditures": "58000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5633000", "cashflowFromInvestment": "-58000", "stockBasedCompensation": "3570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33442000, "cost_of_revenue": 13675000, "gross_profit": 19767000, "research_and_development": null, "selling_general_admin": 16368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1007000, "depreciation_amortisation": 3076000, "ebitda": 2069000, "interest_expense": 1484000, "interest_income": null, "other_non_operating": null, "pretax_income": -2491000, "tax_provision": -3774000, "effective_tax_rate": null, "net_income": 1283000, "net_income_continuing_ops": 1283000, "net_income_to_common": 1283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8449000, "short_term_investments": null, "net_receivables": 1499000, "inventory": null, "other_current_assets": null, "total_current_assets": 15456000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 36839000, "goodwill_and_intangibles": 118573000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 171848000, "total_assets": 187304000, "short_term_debt": 12758000, "accounts_payable": 5368000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27902000, "long_term_debt": 50585000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71690000, "total_liabilities": 99592000, "total_debt": 63343000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40571000, "total_equity": 87712000, "shares_outstanding": 60450769, "operating_cash_flow": -2531000, "stock_based_compensation": 3570000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5633000, "free_cash_flow": -2473000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1007000", "ebitda": "2069000", "netIncome": "1283000", "grossProfit": "19767000", "depreciation": "None", "totalRevenue": "33442000", "costOfRevenue": "13675000", "interestIncome": "None", "incomeBeforeTax": "-2491000", "interestExpense": "1484000", "operatingIncome": "-1525000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3774000", "reportedCurrency": "USD", "netInterestIncome": "-1484000", "nonInterestIncome": "None", "operatingExpenses": "21292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3076000", "sellingGeneralAndAdministrative": "16368000", "netIncomeFromContinuingOperations": "1283000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "64000", "currentDebt": "None", "investments": "None", "totalAssets": "187304000", "longTermDebt": "50585000", "shortTermDebt": "12758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "36839000", "reportedCurrency": "USD", "retainedEarnings": "-40571000", "totalLiabilities": "99592000", "otherCurrentAssets": "5508000", "totalCurrentAssets": "15456000", "currentLongTermDebt": "5460000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171848000", "currentAccountsPayable": "5368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83570000", "totalShareholderEquity": "87712000", "capitalLeaseObligations": "27525000", "otherCurrentLiabilities": "7905000", "totalCurrentLiabilities": "27902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71690000", "cashAndShortTermInvestments": "8449000", "commonStockSharesOutstanding": "60450769", "intangibleAssetsExcludingGoodwill": "36839000", "cashAndCashEquivalentsAtCarryingValue": "8449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14514000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2531000", "capitalExpenditures": "58000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5633000", "cashflowFromInvestment": "-58000", "stockBasedCompensation": "3570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16023000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 34993000, "cost_of_revenue": 12064000, "gross_profit": 22929000, "ebit": -6460000, "ebitda": -3243000, "pretax_income": -7867000, "tax_provision": 1644999, "net_income": -9512000, "net_income_to_common": -9512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5405000, "total_current_assets": 12218000, "total_assets": 185920000, "short_term_debt": 11135000, "long_term_debt": null, "total_debt": 11135000, "total_liabilities": 103815000, "total_equity": 82105000, "shares_outstanding": 60202169, "goodwill_and_intangibles": 119761000 }, "cash_flow": { "operating_cash_flow": -225000, "capital_expenditure": 180000, "free_cash_flow": -45000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11494, "ticker_id": 4696, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6460000", "ebitda": "-3243000", "netIncome": "-9512000", "grossProfit": "22929000", "depreciation": "None", "totalRevenue": "34993000", "costOfRevenue": "12064000", "interestIncome": "None", "incomeBeforeTax": "-7867000", "interestExpense": "1407000", "operatingIncome": "-9750000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1644999", "reportedCurrency": "USD", "netInterestIncome": "-1407000", "nonInterestIncome": "None", "operatingExpenses": "32679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12064000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3217000", "sellingGeneralAndAdministrative": "15925000", "netIncomeFromContinuingOperations": "-9512000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "185920000", "longTermDebt": "None", "shortTermDebt": "11135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "38027000", "reportedCurrency": "USD", "retainedEarnings": "-40752000", "totalLiabilities": "103815000", "otherCurrentAssets": "6813000", "totalCurrentAssets": "12218000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173702000", "currentAccountsPayable": "4460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84212000", "totalShareholderEquity": "82105000", "capitalLeaseObligations": "27299000", "otherCurrentLiabilities": "8567000", "totalCurrentLiabilities": "24162000", "otherNonCurrentLiabilities": "79653000", "totalNonCurrentLiabilities": "79653000", "cashAndShortTermInvestments": "5405000", "commonStockSharesOutstanding": "60202169", "intangibleAssetsExcludingGoodwill": "38027000", "cashAndCashEquivalentsAtCarryingValue": "5405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9512000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-225000", "capitalExpenditures": "180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2379000", "cashflowFromInvestment": "-180000", "stockBasedCompensation": "1125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34993000, "cost_of_revenue": 12064000, "gross_profit": 22929000, "research_and_development": null, "selling_general_admin": 15925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6460000, "depreciation_amortisation": 3217000, "ebitda": -3243000, "interest_expense": 1407000, "interest_income": null, "other_non_operating": null, "pretax_income": -7867000, "tax_provision": 1644999, "effective_tax_rate": null, "net_income": -9512000, "net_income_continuing_ops": -9512000, "net_income_to_common": -9512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5405000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12218000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 38027000, "goodwill_and_intangibles": 119761000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 173702000, "total_assets": 185920000, "short_term_debt": 11135000, "accounts_payable": 4460000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24162000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 79653000, "total_liabilities": 103815000, "total_debt": 11135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40752000, "total_equity": 82105000, "shares_outstanding": 60202169, "operating_cash_flow": -225000, "stock_based_compensation": 1125000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 180000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2379000, "free_cash_flow": -45000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6460000", "ebitda": "-3243000", "netIncome": "-9512000", "grossProfit": "22929000", "depreciation": "None", "totalRevenue": "34993000", "costOfRevenue": "12064000", "interestIncome": "None", "incomeBeforeTax": "-7867000", "interestExpense": "1407000", "operatingIncome": "-9750000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1644999", "reportedCurrency": "USD", "netInterestIncome": "-1407000", "nonInterestIncome": "None", "operatingExpenses": "32679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12064000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3217000", "sellingGeneralAndAdministrative": "15925000", "netIncomeFromContinuingOperations": "-9512000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "185920000", "longTermDebt": "None", "shortTermDebt": "11135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "38027000", "reportedCurrency": "USD", "retainedEarnings": "-40752000", "totalLiabilities": "103815000", "otherCurrentAssets": "6813000", "totalCurrentAssets": "12218000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173702000", "currentAccountsPayable": "4460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84212000", "totalShareholderEquity": "82105000", "capitalLeaseObligations": "27299000", "otherCurrentLiabilities": "8567000", "totalCurrentLiabilities": "24162000", "otherNonCurrentLiabilities": "79653000", "totalNonCurrentLiabilities": "79653000", "cashAndShortTermInvestments": "5405000", "commonStockSharesOutstanding": "60202169", "intangibleAssetsExcludingGoodwill": "38027000", "cashAndCashEquivalentsAtCarryingValue": "5405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9512000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-225000", "capitalExpenditures": "180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2379000", "cashflowFromInvestment": "-180000", "stockBasedCompensation": "1125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3217000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 44012000, "cost_of_revenue": 15501000, "gross_profit": 28511000, "ebit": 894000, "ebitda": 4139999, "pretax_income": -776000, "tax_provision": -185000, "net_income": -591000, "net_income_to_common": -591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8189000, "total_current_assets": 16405000, "total_assets": 198367000, "short_term_debt": 10605000, "long_term_debt": 53188000, "total_debt": 63793000, "total_liabilities": 107210000, "total_equity": 91157000, "shares_outstanding": 59066400, "goodwill_and_intangibles": 120950000 }, "cash_flow": { "operating_cash_flow": 4984000, "capital_expenditure": 265000, "free_cash_flow": 5249000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11495, "ticker_id": 4696, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "894000", "ebitda": "4139999", "netIncome": "-591000", "grossProfit": "28511000", "depreciation": "None", "totalRevenue": "44012000", "costOfRevenue": "15501000", "interestIncome": "None", "incomeBeforeTax": "-776000", "interestExpense": "1562000", "operatingIncome": "786000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-185000", "reportedCurrency": "USD", "netInterestIncome": "-1562000", "nonInterestIncome": "None", "operatingExpenses": "27725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3245999", "sellingGeneralAndAdministrative": "14471000", "netIncomeFromContinuingOperations": "-591000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "198367000", "longTermDebt": "53188000", "shortTermDebt": "10605000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "39216000", "reportedCurrency": "USD", "retainedEarnings": "-31240000", "totalLiabilities": "107210000", "otherCurrentAssets": "6411000", "totalCurrentAssets": "16405000", "currentLongTermDebt": "4550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181962000", "currentAccountsPayable": "3337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85304000", "totalShareholderEquity": "91157000", "capitalLeaseObligations": "27566000", "otherCurrentLiabilities": "10766000", "totalCurrentLiabilities": "25829000", "otherNonCurrentLiabilities": "106000", "totalNonCurrentLiabilities": "81381000", "cashAndShortTermInvestments": "8189000", "commonStockSharesOutstanding": "59066400", "intangibleAssetsExcludingGoodwill": "39216000", "cashAndCashEquivalentsAtCarryingValue": "8189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-591000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4984000", "capitalExpenditures": "265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2083000", "cashflowFromInvestment": "-265000", "stockBasedCompensation": "1352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44012000, "cost_of_revenue": 15501000, "gross_profit": 28511000, "research_and_development": null, "selling_general_admin": 14471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 894000, "depreciation_amortisation": 3245999, "ebitda": 4139999, "interest_expense": 1562000, "interest_income": null, "other_non_operating": null, "pretax_income": -776000, "tax_provision": -185000, "effective_tax_rate": null, "net_income": -591000, "net_income_continuing_ops": -591000, "net_income_to_common": -591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8189000, "short_term_investments": null, "net_receivables": 1805000, "inventory": null, "other_current_assets": null, "total_current_assets": 16405000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 39216000, "goodwill_and_intangibles": 120950000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181962000, "total_assets": 198367000, "short_term_debt": 10605000, "accounts_payable": 3337000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25829000, "long_term_debt": 53188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 81381000, "total_liabilities": 107210000, "total_debt": 63793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31240000, "total_equity": 91157000, "shares_outstanding": 59066400, "operating_cash_flow": 4984000, "stock_based_compensation": 1352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2083000, "free_cash_flow": 5249000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "894000", "ebitda": "4139999", "netIncome": "-591000", "grossProfit": "28511000", "depreciation": "None", "totalRevenue": "44012000", "costOfRevenue": "15501000", "interestIncome": "None", "incomeBeforeTax": "-776000", "interestExpense": "1562000", "operatingIncome": "786000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-185000", "reportedCurrency": "USD", "netInterestIncome": "-1562000", "nonInterestIncome": "None", "operatingExpenses": "27725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3245999", "sellingGeneralAndAdministrative": "14471000", "netIncomeFromContinuingOperations": "-591000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "198367000", "longTermDebt": "53188000", "shortTermDebt": "10605000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "39216000", "reportedCurrency": "USD", "retainedEarnings": "-31240000", "totalLiabilities": "107210000", "otherCurrentAssets": "6411000", "totalCurrentAssets": "16405000", "currentLongTermDebt": "4550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181962000", "currentAccountsPayable": "3337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85304000", "totalShareholderEquity": "91157000", "capitalLeaseObligations": "27566000", "otherCurrentLiabilities": "10766000", "totalCurrentLiabilities": "25829000", "otherNonCurrentLiabilities": "106000", "totalNonCurrentLiabilities": "81381000", "cashAndShortTermInvestments": "8189000", "commonStockSharesOutstanding": "59066400", "intangibleAssetsExcludingGoodwill": "39216000", "cashAndCashEquivalentsAtCarryingValue": "8189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-591000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4984000", "capitalExpenditures": "265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2083000", "cashflowFromInvestment": "-265000", "stockBasedCompensation": "1352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3246000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 39371000, "cost_of_revenue": 14150000, "gross_profit": 25221000, "ebit": -1589000, "ebitda": 1653000, "pretax_income": -3214000, "tax_provision": -367000, "net_income": -2847000, "net_income_to_common": -2847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5553000, "total_current_assets": 15298000, "total_assets": 203260000, "short_term_debt": 10329000, "long_term_debt": 69263000, "total_debt": 79592000, "total_liabilities": 125927000, "total_equity": 77333000, "shares_outstanding": 58537000, "goodwill_and_intangibles": 122138000 }, "cash_flow": { "operating_cash_flow": 868000, "capital_expenditure": 1901000, "free_cash_flow": 2769000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11496, "ticker_id": 4696, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1589000", "ebitda": "1653000", "netIncome": "-2847000", "grossProfit": "25221000", "depreciation": "None", "totalRevenue": "39371000", "costOfRevenue": "14150000", "interestIncome": "None", "incomeBeforeTax": "-3214000", "interestExpense": "1625000", "operatingIncome": "-1589000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-367000", "reportedCurrency": "USD", "netInterestIncome": "-1625000", "nonInterestIncome": "None", "operatingExpenses": "26810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3242000", "sellingGeneralAndAdministrative": "16368000", "netIncomeFromContinuingOperations": "-2847000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "203260000", "longTermDebt": "69263000", "shortTermDebt": "10329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "40404000", "reportedCurrency": "USD", "retainedEarnings": "-30649000", "totalLiabilities": "125927000", "otherCurrentAssets": "6381000", "totalCurrentAssets": "15298000", "currentLongTermDebt": "4250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187962000", "currentAccountsPayable": "4136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102425000", "totalShareholderEquity": "77333000", "capitalLeaseObligations": "28912000", "otherCurrentLiabilities": "10295000", "totalCurrentLiabilities": "26788000", "otherNonCurrentLiabilities": "467000", "totalNonCurrentLiabilities": "99139000", "cashAndShortTermInvestments": "5553000", "commonStockSharesOutstanding": "58537000", "intangibleAssetsExcludingGoodwill": "40404000", "cashAndCashEquivalentsAtCarryingValue": "5553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2847000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "868000", "capitalExpenditures": "1901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1649000", "cashflowFromInvestment": "-1901000", "stockBasedCompensation": "1239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39371000, "cost_of_revenue": 14150000, "gross_profit": 25221000, "research_and_development": null, "selling_general_admin": 16368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1589000, "depreciation_amortisation": 3242000, "ebitda": 1653000, "interest_expense": 1625000, "interest_income": null, "other_non_operating": null, "pretax_income": -3214000, "tax_provision": -367000, "effective_tax_rate": null, "net_income": -2847000, "net_income_continuing_ops": -2847000, "net_income_to_common": -2847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5553000, "short_term_investments": null, "net_receivables": 3364000, "inventory": null, "other_current_assets": null, "total_current_assets": 15298000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 40404000, "goodwill_and_intangibles": 122138000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187962000, "total_assets": 203260000, "short_term_debt": 10329000, "accounts_payable": 4136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26788000, "long_term_debt": 69263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99139000, "total_liabilities": 125927000, "total_debt": 79592000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30649000, "total_equity": 77333000, "shares_outstanding": 58537000, "operating_cash_flow": 868000, "stock_based_compensation": 1239000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1901000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1649000, "free_cash_flow": 2769000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1589000", "ebitda": "1653000", "netIncome": "-2847000", "grossProfit": "25221000", "depreciation": "None", "totalRevenue": "39371000", "costOfRevenue": "14150000", "interestIncome": "None", "incomeBeforeTax": "-3214000", "interestExpense": "1625000", "operatingIncome": "-1589000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-367000", "reportedCurrency": "USD", "netInterestIncome": "-1625000", "nonInterestIncome": "None", "operatingExpenses": "26810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3242000", "sellingGeneralAndAdministrative": "16368000", "netIncomeFromContinuingOperations": "-2847000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "203260000", "longTermDebt": "69263000", "shortTermDebt": "10329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "40404000", "reportedCurrency": "USD", "retainedEarnings": "-30649000", "totalLiabilities": "125927000", "otherCurrentAssets": "6381000", "totalCurrentAssets": "15298000", "currentLongTermDebt": "4250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187962000", "currentAccountsPayable": "4136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102425000", "totalShareholderEquity": "77333000", "capitalLeaseObligations": "28912000", "otherCurrentLiabilities": "10295000", "totalCurrentLiabilities": "26788000", "otherNonCurrentLiabilities": "467000", "totalNonCurrentLiabilities": "99139000", "cashAndShortTermInvestments": "5553000", "commonStockSharesOutstanding": "58537000", "intangibleAssetsExcludingGoodwill": "40404000", "cashAndCashEquivalentsAtCarryingValue": "5553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2847000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "868000", "capitalExpenditures": "1901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1649000", "cashflowFromInvestment": "-1901000", "stockBasedCompensation": "1239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3242000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 39178000, "cost_of_revenue": 15047000, "gross_profit": 24131000, "ebit": -4119000, "ebitda": -924000, "pretax_income": -5740000, "tax_provision": -706000, "net_income": -5034000, "net_income_to_common": -5034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8235000, "total_current_assets": 17117000, "total_assets": 209996000, "short_term_debt": 10349000, "long_term_debt": 70456000, "total_debt": 80805000, "total_liabilities": 130706000, "total_equity": 79290000, "shares_outstanding": 58121000, "goodwill_and_intangibles": 123326000 }, "cash_flow": { "operating_cash_flow": 2713000, "capital_expenditure": 3528000, "free_cash_flow": 6241000, "dividends_paid": 238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11497, "ticker_id": 4696, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4119000", "ebitda": "-924000", "netIncome": "-5034000", "grossProfit": "24131000", "depreciation": "None", "totalRevenue": "39178000", "costOfRevenue": "15047000", "interestIncome": "None", "incomeBeforeTax": "-5740000", "interestExpense": "1609000", "operatingIncome": "-4131000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-706000", "reportedCurrency": "USD", "netInterestIncome": "-1609000", "nonInterestIncome": "None", "operatingExpenses": "28262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3195000", "sellingGeneralAndAdministrative": "17955000", "netIncomeFromContinuingOperations": "-5034000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "209996000", "longTermDebt": "70456000", "shortTermDebt": "10349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "41592000", "reportedCurrency": "USD", "retainedEarnings": "-27802000", "totalLiabilities": "130706000", "otherCurrentAssets": "5826000", "totalCurrentAssets": "17117000", "currentLongTermDebt": "4250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192879000", "currentAccountsPayable": "6256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105053000", "totalShareholderEquity": "79290000", "capitalLeaseObligations": "30347000", "otherCurrentLiabilities": "10835000", "totalCurrentLiabilities": "28609000", "otherNonCurrentLiabilities": "817000", "totalNonCurrentLiabilities": "102097000", "cashAndShortTermInvestments": "8235000", "commonStockSharesOutstanding": "58121000", "intangibleAssetsExcludingGoodwill": "41592000", "cashAndCashEquivalentsAtCarryingValue": "8235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5034000", "profitLoss": "None", "dividendPayout": "238000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2713000", "capitalExpenditures": "3528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3078000", "cashflowFromInvestment": "-3528000", "stockBasedCompensation": "2240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39178000, "cost_of_revenue": 15047000, "gross_profit": 24131000, "research_and_development": null, "selling_general_admin": 17955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4119000, "depreciation_amortisation": 3195000, "ebitda": -924000, "interest_expense": 1609000, "interest_income": null, "other_non_operating": null, "pretax_income": -5740000, "tax_provision": -706000, "effective_tax_rate": null, "net_income": -5034000, "net_income_continuing_ops": -5034000, "net_income_to_common": -5034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8235000, "short_term_investments": null, "net_receivables": 3056000, "inventory": null, "other_current_assets": null, "total_current_assets": 17117000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 41592000, "goodwill_and_intangibles": 123326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 192879000, "total_assets": 209996000, "short_term_debt": 10349000, "accounts_payable": 6256000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28609000, "long_term_debt": 70456000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102097000, "total_liabilities": 130706000, "total_debt": 80805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27802000, "total_equity": 79290000, "shares_outstanding": 58121000, "operating_cash_flow": 2713000, "stock_based_compensation": 2240000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3528000, "dividends_paid": 238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3078000, "free_cash_flow": 6241000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4119000", "ebitda": "-924000", "netIncome": "-5034000", "grossProfit": "24131000", "depreciation": "None", "totalRevenue": "39178000", "costOfRevenue": "15047000", "interestIncome": "None", "incomeBeforeTax": "-5740000", "interestExpense": "1609000", "operatingIncome": "-4131000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-706000", "reportedCurrency": "USD", "netInterestIncome": "-1609000", "nonInterestIncome": "None", "operatingExpenses": "28262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3195000", "sellingGeneralAndAdministrative": "17955000", "netIncomeFromContinuingOperations": "-5034000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "209996000", "longTermDebt": "70456000", "shortTermDebt": "10349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "41592000", "reportedCurrency": "USD", "retainedEarnings": "-27802000", "totalLiabilities": "130706000", "otherCurrentAssets": "5826000", "totalCurrentAssets": "17117000", "currentLongTermDebt": "4250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192879000", "currentAccountsPayable": "6256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105053000", "totalShareholderEquity": "79290000", "capitalLeaseObligations": "30347000", "otherCurrentLiabilities": "10835000", "totalCurrentLiabilities": "28609000", "otherNonCurrentLiabilities": "817000", "totalNonCurrentLiabilities": "102097000", "cashAndShortTermInvestments": "8235000", "commonStockSharesOutstanding": "58121000", "intangibleAssetsExcludingGoodwill": "41592000", "cashAndCashEquivalentsAtCarryingValue": "8235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5034000", "profitLoss": "None", "dividendPayout": "238000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2713000", "capitalExpenditures": "3528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3078000", "cashflowFromInvestment": "-3528000", "stockBasedCompensation": "2240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3188000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 42548000, "cost_of_revenue": 15966000, "gross_profit": 26582000, "ebit": -3716000, "ebitda": -713000, "pretax_income": -5307000, "tax_provision": 733000, "net_income": -6040000, "net_income_to_common": -6040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5972000, "total_current_assets": 12892000, "total_assets": 208245000, "short_term_debt": 9826000, "long_term_debt": 66423000, "total_debt": 76249000, "total_liabilities": 125708000, "total_equity": 82537000, "shares_outstanding": 57651000, "goodwill_and_intangibles": 124515000 }, "cash_flow": { "operating_cash_flow": 1830000, "capital_expenditure": 4899000, "free_cash_flow": 6729000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11499, "ticker_id": 4696, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3716000", "ebitda": "-713000", "netIncome": "-6040000", "grossProfit": "26582000", "depreciation": "None", "totalRevenue": "42548000", "costOfRevenue": "15966000", "interestIncome": "None", "incomeBeforeTax": "-5307000", "interestExpense": "1591000", "operatingIncome": "-3716000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "733000", "reportedCurrency": "USD", "netInterestIncome": "-1591000", "nonInterestIncome": "None", "operatingExpenses": "30298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3003000", "sellingGeneralAndAdministrative": "20395000", "netIncomeFromContinuingOperations": "-6040000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "208245000", "longTermDebt": "66423000", "shortTermDebt": "9826000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "42781000", "reportedCurrency": "USD", "retainedEarnings": "-22768000", "totalLiabilities": "125708000", "otherCurrentAssets": "4148000", "totalCurrentAssets": "12892000", "currentLongTermDebt": "3719000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195353000", "currentAccountsPayable": "6792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102192000", "totalShareholderEquity": "82537000", "capitalLeaseObligations": "32050000", "otherCurrentLiabilities": "6386000", "totalCurrentLiabilities": "25347000", "otherNonCurrentLiabilities": "1167000", "totalNonCurrentLiabilities": "100361000", "cashAndShortTermInvestments": "5972000", "commonStockSharesOutstanding": "57651000", "intangibleAssetsExcludingGoodwill": "42781000", "cashAndCashEquivalentsAtCarryingValue": "5972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6040000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1830000", "capitalExpenditures": "4899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-825000", "cashflowFromInvestment": "-4899000", "stockBasedCompensation": "3430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42548000, "cost_of_revenue": 15966000, "gross_profit": 26582000, "research_and_development": null, "selling_general_admin": 20395000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3716000, "depreciation_amortisation": 3003000, "ebitda": -713000, "interest_expense": 1591000, "interest_income": null, "other_non_operating": null, "pretax_income": -5307000, "tax_provision": 733000, "effective_tax_rate": null, "net_income": -6040000, "net_income_continuing_ops": -6040000, "net_income_to_common": -6040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5972000, "short_term_investments": null, "net_receivables": 2772000, "inventory": null, "other_current_assets": null, "total_current_assets": 12892000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 42781000, "goodwill_and_intangibles": 124515000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 195353000, "total_assets": 208245000, "short_term_debt": 9826000, "accounts_payable": 6792000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25347000, "long_term_debt": 66423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100361000, "total_liabilities": 125708000, "total_debt": 76249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -22768000, "total_equity": 82537000, "shares_outstanding": 57651000, "operating_cash_flow": 1830000, "stock_based_compensation": 3430000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4899000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -825000, "free_cash_flow": 6729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3716000", "ebitda": "-713000", "netIncome": "-6040000", "grossProfit": "26582000", "depreciation": "None", "totalRevenue": "42548000", "costOfRevenue": "15966000", "interestIncome": "None", "incomeBeforeTax": "-5307000", "interestExpense": "1591000", "operatingIncome": "-3716000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "733000", "reportedCurrency": "USD", "netInterestIncome": "-1591000", "nonInterestIncome": "None", "operatingExpenses": "30298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3003000", "sellingGeneralAndAdministrative": "20395000", "netIncomeFromContinuingOperations": "-6040000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "208245000", "longTermDebt": "66423000", "shortTermDebt": "9826000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "42781000", "reportedCurrency": "USD", "retainedEarnings": "-22768000", "totalLiabilities": "125708000", "otherCurrentAssets": "4148000", "totalCurrentAssets": "12892000", "currentLongTermDebt": "3719000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195353000", "currentAccountsPayable": "6792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102192000", "totalShareholderEquity": "82537000", "capitalLeaseObligations": "32050000", "otherCurrentLiabilities": "6386000", "totalCurrentLiabilities": "25347000", "otherNonCurrentLiabilities": "1167000", "totalNonCurrentLiabilities": "100361000", "cashAndShortTermInvestments": "5972000", "commonStockSharesOutstanding": "57651000", "intangibleAssetsExcludingGoodwill": "42781000", "cashAndCashEquivalentsAtCarryingValue": "5972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6040000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1830000", "capitalExpenditures": "4899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-825000", "cashflowFromInvestment": "-4899000", "stockBasedCompensation": "3430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3010000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 51004000, "cost_of_revenue": 17227000, "gross_profit": 33777000, "ebit": -4982000, "ebitda": -2097000, "pretax_income": -6496000, "tax_provision": -3290000, "net_income": -3206000, "net_income_to_common": -3206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9866000, "total_current_assets": 21694000, "total_assets": 210110000, "short_term_debt": 8835000, "long_term_debt": 67540000, "total_debt": 76375000, "total_liabilities": 125096000, "total_equity": 85014000, "shares_outstanding": 57557000, "goodwill_and_intangibles": 125703000 }, "cash_flow": { "operating_cash_flow": 3442000, "capital_expenditure": 4018000, "free_cash_flow": 7460000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11500, "ticker_id": 4696, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4982000", "ebitda": "-2097000", "netIncome": "-3206000", "grossProfit": "33777000", "depreciation": "None", "totalRevenue": "51004000", "costOfRevenue": "17227000", "interestIncome": "None", "incomeBeforeTax": "-6496000", "interestExpense": "1515000", "operatingIncome": "-4981000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3290000", "reportedCurrency": "USD", "netInterestIncome": "-1515000", "nonInterestIncome": "None", "operatingExpenses": "38758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2885000", "sellingGeneralAndAdministrative": "22774000", "netIncomeFromContinuingOperations": "-3206000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "210110000", "longTermDebt": "67540000", "shortTermDebt": "8835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "43969000", "reportedCurrency": "USD", "retainedEarnings": "-16728000", "totalLiabilities": "125096000", "otherCurrentAssets": "6380000", "totalCurrentAssets": "21694000", "currentLongTermDebt": "3188000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188416000", "currentAccountsPayable": "4562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100459000", "totalShareholderEquity": "85014000", "capitalLeaseObligations": "29731000", "otherCurrentLiabilities": "10780000", "totalCurrentLiabilities": "25119000", "otherNonCurrentLiabilities": "1525000", "totalNonCurrentLiabilities": "99977000", "cashAndShortTermInvestments": "9866000", "commonStockSharesOutstanding": "57557000", "intangibleAssetsExcludingGoodwill": "43969000", "cashAndCashEquivalentsAtCarryingValue": "9866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3206000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3442000", "capitalExpenditures": "4018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-527000", "cashflowFromInvestment": "-4018000", "stockBasedCompensation": "4873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51004000, "cost_of_revenue": 17227000, "gross_profit": 33777000, "research_and_development": null, "selling_general_admin": 22774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4982000, "depreciation_amortisation": 2885000, "ebitda": -2097000, "interest_expense": 1515000, "interest_income": null, "other_non_operating": null, "pretax_income": -6496000, "tax_provision": -3290000, "effective_tax_rate": null, "net_income": -3206000, "net_income_continuing_ops": -3206000, "net_income_to_common": -3206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9866000, "short_term_investments": null, "net_receivables": 5448000, "inventory": null, "other_current_assets": null, "total_current_assets": 21694000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 43969000, "goodwill_and_intangibles": 125703000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 188416000, "total_assets": 210110000, "short_term_debt": 8835000, "accounts_payable": 4562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25119000, "long_term_debt": 67540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99977000, "total_liabilities": 125096000, "total_debt": 76375000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16728000, "total_equity": 85014000, "shares_outstanding": 57557000, "operating_cash_flow": 3442000, "stock_based_compensation": 4873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4018000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4018000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -527000, "free_cash_flow": 7460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4982000", "ebitda": "-2097000", "netIncome": "-3206000", "grossProfit": "33777000", "depreciation": "None", "totalRevenue": "51004000", "costOfRevenue": "17227000", "interestIncome": "None", "incomeBeforeTax": "-6496000", "interestExpense": "1515000", "operatingIncome": "-4981000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3290000", "reportedCurrency": "USD", "netInterestIncome": "-1515000", "nonInterestIncome": "None", "operatingExpenses": "38758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2885000", "sellingGeneralAndAdministrative": "22774000", "netIncomeFromContinuingOperations": "-3206000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "210110000", "longTermDebt": "67540000", "shortTermDebt": "8835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "43969000", "reportedCurrency": "USD", "retainedEarnings": "-16728000", "totalLiabilities": "125096000", "otherCurrentAssets": "6380000", "totalCurrentAssets": "21694000", "currentLongTermDebt": "3188000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188416000", "currentAccountsPayable": "4562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100459000", "totalShareholderEquity": "85014000", "capitalLeaseObligations": "29731000", "otherCurrentLiabilities": "10780000", "totalCurrentLiabilities": "25119000", "otherNonCurrentLiabilities": "1525000", "totalNonCurrentLiabilities": "99977000", "cashAndShortTermInvestments": "9866000", "commonStockSharesOutstanding": "57557000", "intangibleAssetsExcludingGoodwill": "43969000", "cashAndCashEquivalentsAtCarryingValue": "9866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3206000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3442000", "capitalExpenditures": "4018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-527000", "cashflowFromInvestment": "-4018000", "stockBasedCompensation": "4873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2885000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 47620000, "cost_of_revenue": 20847000, "gross_profit": 26773000, "ebit": 11017000, "ebitda": 13822000, "pretax_income": 9480000, "tax_provision": 3451000, "net_income": 6029000, "net_income_to_common": 6029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10969000, "total_current_assets": 14994000, "total_assets": 202714000, "short_term_debt": 8249000, "long_term_debt": 68522000, "total_debt": 76771000, "total_liabilities": 119211000, "total_equity": 83503000, "shares_outstanding": 58415163, "goodwill_and_intangibles": 126891000 }, "cash_flow": { "operating_cash_flow": 3365000, "capital_expenditure": 1562000, "free_cash_flow": 4927000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11501, "ticker_id": 4696, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11017000", "ebitda": "13822000", "netIncome": "6029000", "grossProfit": "26773000", "depreciation": "None", "totalRevenue": "47620000", "costOfRevenue": "20847000", "interestIncome": "None", "incomeBeforeTax": "9480000", "interestExpense": "1532000", "operatingIncome": "11017000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3451000", "reportedCurrency": "USD", "netInterestIncome": "-1532000", "nonInterestIncome": "None", "operatingExpenses": "15756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2805000", "sellingGeneralAndAdministrative": "7356000", "netIncomeFromContinuingOperations": "6029000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "202714000", "longTermDebt": "68522000", "shortTermDebt": "8249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "45157000", "reportedCurrency": "USD", "retainedEarnings": "-13522000", "totalLiabilities": "119211000", "otherCurrentAssets": "3874000", "totalCurrentAssets": "14994000", "currentLongTermDebt": "2656000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187720000", "currentAccountsPayable": "4322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98867000", "totalShareholderEquity": "83503000", "capitalLeaseObligations": "27689000", "otherCurrentLiabilities": "7156000", "totalCurrentLiabilities": "21765000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "97446000", "cashAndShortTermInvestments": "10969000", "commonStockSharesOutstanding": "58415163", "intangibleAssetsExcludingGoodwill": "45157000", "cashAndCashEquivalentsAtCarryingValue": "10969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6029000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3365000", "capitalExpenditures": "1562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1096000", "cashflowFromInvestment": "-1562000", "stockBasedCompensation": "-6781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2805000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47620000, "cost_of_revenue": 20847000, "gross_profit": 26773000, "research_and_development": null, "selling_general_admin": 7356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11017000, "depreciation_amortisation": 2805000, "ebitda": 13822000, "interest_expense": 1532000, "interest_income": null, "other_non_operating": null, "pretax_income": 9480000, "tax_provision": 3451000, "effective_tax_rate": null, "net_income": 6029000, "net_income_continuing_ops": 6029000, "net_income_to_common": 6029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10969000, "short_term_investments": null, "net_receivables": 151000, "inventory": null, "other_current_assets": null, "total_current_assets": 14994000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 45157000, "goodwill_and_intangibles": 126891000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187720000, "total_assets": 202714000, "short_term_debt": 8249000, "accounts_payable": 4322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21765000, "long_term_debt": 68522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 97446000, "total_liabilities": 119211000, "total_debt": 76771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13522000, "total_equity": 83503000, "shares_outstanding": 58415163, "operating_cash_flow": 3365000, "stock_based_compensation": -6781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1562000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1096000, "free_cash_flow": 4927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11017000", "ebitda": "13822000", "netIncome": "6029000", "grossProfit": "26773000", "depreciation": "None", "totalRevenue": "47620000", "costOfRevenue": "20847000", "interestIncome": "None", "incomeBeforeTax": "9480000", "interestExpense": "1532000", "operatingIncome": "11017000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3451000", "reportedCurrency": "USD", "netInterestIncome": "-1532000", "nonInterestIncome": "None", "operatingExpenses": "15756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2805000", "sellingGeneralAndAdministrative": "7356000", "netIncomeFromContinuingOperations": "6029000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "202714000", "longTermDebt": "68522000", "shortTermDebt": "8249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "45157000", "reportedCurrency": "USD", "retainedEarnings": "-13522000", "totalLiabilities": "119211000", "otherCurrentAssets": "3874000", "totalCurrentAssets": "14994000", "currentLongTermDebt": "2656000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187720000", "currentAccountsPayable": "4322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98867000", "totalShareholderEquity": "83503000", "capitalLeaseObligations": "27689000", "otherCurrentLiabilities": "7156000", "totalCurrentLiabilities": "21765000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "97446000", "cashAndShortTermInvestments": "10969000", "commonStockSharesOutstanding": "58415163", "intangibleAssetsExcludingGoodwill": "45157000", "cashAndCashEquivalentsAtCarryingValue": "10969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6029000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3365000", "capitalExpenditures": "1562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1096000", "cashflowFromInvestment": "-1562000", "stockBasedCompensation": "-6781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2805000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 47608000, "cost_of_revenue": 17868000, "gross_profit": 29740000, "ebit": 1404000, "ebitda": 4178000, "pretax_income": 381000, "tax_provision": 4955000, "net_income": -4574000, "net_income_to_common": -4574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10262000, "total_current_assets": 15961000, "total_assets": 204019000, "short_term_debt": 7500000, "long_term_debt": 69503000, "total_debt": 77003000, "total_liabilities": 120027000, "total_equity": 83992000, "shares_outstanding": 57132355, "goodwill_and_intangibles": 128080000 }, "cash_flow": { "operating_cash_flow": 4866000, "capital_expenditure": 1827000, "free_cash_flow": 6693000, "dividends_paid": 179000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11502, "ticker_id": 4696, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1404000", "ebitda": "4178000", "netIncome": "-4574000", "grossProfit": "29740000", "depreciation": "None", "totalRevenue": "47608000", "costOfRevenue": "17868000", "interestIncome": "None", "incomeBeforeTax": "381000", "interestExpense": "1023000", "operatingIncome": "1404000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4955000", "reportedCurrency": "USD", "netInterestIncome": "-1023000", "nonInterestIncome": "None", "operatingExpenses": "28336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2774000", "sellingGeneralAndAdministrative": "17888000", "netIncomeFromContinuingOperations": "-4574000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "204019000", "longTermDebt": "69503000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46346000", "reportedCurrency": "USD", "retainedEarnings": "-19551000", "totalLiabilities": "120027000", "otherCurrentAssets": "3758000", "totalCurrentAssets": "15961000", "currentLongTermDebt": "2125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188058000", "currentAccountsPayable": "3922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "99668000", "totalShareholderEquity": "83992000", "capitalLeaseObligations": "28040000", "otherCurrentLiabilities": "7430000", "totalCurrentLiabilities": "20315000", "otherNonCurrentLiabilities": "716000", "totalNonCurrentLiabilities": "99712000", "cashAndShortTermInvestments": "10262000", "commonStockSharesOutstanding": "57132355", "intangibleAssetsExcludingGoodwill": "46346000", "cashAndCashEquivalentsAtCarryingValue": "10262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4574000", "profitLoss": "None", "dividendPayout": "179000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1536000", "operatingCashflow": "4866000", "capitalExpenditures": "1827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1437000", "cashflowFromInvestment": "-1827000", "stockBasedCompensation": "4741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47608000, "cost_of_revenue": 17868000, "gross_profit": 29740000, "research_and_development": null, "selling_general_admin": 17888000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1404000, "depreciation_amortisation": 2774000, "ebitda": 4178000, "interest_expense": 1023000, "interest_income": null, "other_non_operating": null, "pretax_income": 381000, "tax_provision": 4955000, "effective_tax_rate": null, "net_income": -4574000, "net_income_continuing_ops": -4574000, "net_income_to_common": -4574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10262000, "short_term_investments": null, "net_receivables": 1941000, "inventory": null, "other_current_assets": null, "total_current_assets": 15961000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 46346000, "goodwill_and_intangibles": 128080000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 188058000, "total_assets": 204019000, "short_term_debt": 7500000, "accounts_payable": 3922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20315000, "long_term_debt": 69503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99712000, "total_liabilities": 120027000, "total_debt": 77003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19551000, "total_equity": 83992000, "shares_outstanding": 57132355, "operating_cash_flow": 4866000, "stock_based_compensation": 4741000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1827000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1827000, "dividends_paid": 179000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1437000, "free_cash_flow": 6693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1404000", "ebitda": "4178000", "netIncome": "-4574000", "grossProfit": "29740000", "depreciation": "None", "totalRevenue": "47608000", "costOfRevenue": "17868000", "interestIncome": "None", "incomeBeforeTax": "381000", "interestExpense": "1023000", "operatingIncome": "1404000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4955000", "reportedCurrency": "USD", "netInterestIncome": "-1023000", "nonInterestIncome": "None", "operatingExpenses": "28336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2774000", "sellingGeneralAndAdministrative": "17888000", "netIncomeFromContinuingOperations": "-4574000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "204019000", "longTermDebt": "69503000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46346000", "reportedCurrency": "USD", "retainedEarnings": "-19551000", "totalLiabilities": "120027000", "otherCurrentAssets": "3758000", "totalCurrentAssets": "15961000", "currentLongTermDebt": "2125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188058000", "currentAccountsPayable": "3922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "99668000", "totalShareholderEquity": "83992000", "capitalLeaseObligations": "28040000", "otherCurrentLiabilities": "7430000", "totalCurrentLiabilities": "20315000", "otherNonCurrentLiabilities": "716000", "totalNonCurrentLiabilities": "99712000", "cashAndShortTermInvestments": "10262000", "commonStockSharesOutstanding": "57132355", "intangibleAssetsExcludingGoodwill": "46346000", "cashAndCashEquivalentsAtCarryingValue": "10262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4574000", "profitLoss": "None", "dividendPayout": "179000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1536000", "operatingCashflow": "4866000", "capitalExpenditures": "1827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1437000", "cashflowFromInvestment": "-1827000", "stockBasedCompensation": "4741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2774000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 46793000, "cost_of_revenue": 16675000, "gross_profit": 30118000, "ebit": 959000, "ebitda": 3588000, "pretax_income": -881000, "tax_provision": 786000, "net_income": -1667000, "net_income_to_common": -1667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8660000, "total_current_assets": 16410000, "total_assets": 204123000, "short_term_debt": 7265000, "long_term_debt": 70603000, "total_debt": 77868000, "total_liabilities": 119932000, "total_equity": 84191000, "shares_outstanding": 56785087, "goodwill_and_intangibles": 129268000 }, "cash_flow": { "operating_cash_flow": 635000, "capital_expenditure": 2116000, "free_cash_flow": 2751000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11504, "ticker_id": 4696, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "959000", "ebitda": "3588000", "netIncome": "-1667000", "grossProfit": "30118000", "depreciation": "None", "totalRevenue": "46793000", "costOfRevenue": "16675000", "interestIncome": "None", "incomeBeforeTax": "-881000", "interestExpense": "1836000", "operatingIncome": "955000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "786000", "reportedCurrency": "USD", "netInterestIncome": "-1836000", "nonInterestIncome": "None", "operatingExpenses": "29163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2629000", "sellingGeneralAndAdministrative": "20030000", "netIncomeFromContinuingOperations": "-1667000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "204123000", "longTermDebt": "70603000", "shortTermDebt": "7265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "47534000", "reportedCurrency": "USD", "retainedEarnings": "-14977000", "totalLiabilities": "119932000", "otherCurrentAssets": "3382000", "totalCurrentAssets": "16410000", "currentLongTermDebt": "2125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187713000", "currentAccountsPayable": "3562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100894000", "totalShareholderEquity": "84191000", "capitalLeaseObligations": "28166000", "otherCurrentLiabilities": "7404000", "totalCurrentLiabilities": "19793000", "otherNonCurrentLiabilities": "1025000", "totalNonCurrentLiabilities": "100139000", "cashAndShortTermInvestments": "8660000", "commonStockSharesOutstanding": "56785087", "intangibleAssetsExcludingGoodwill": "47534000", "cashAndCashEquivalentsAtCarryingValue": "8660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1667000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1624000", "operatingCashflow": "635000", "capitalExpenditures": "2116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10638000", "cashflowFromInvestment": "-2116000", "stockBasedCompensation": "4492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46793000, "cost_of_revenue": 16675000, "gross_profit": 30118000, "research_and_development": null, "selling_general_admin": 20030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 959000, "depreciation_amortisation": 2629000, "ebitda": 3588000, "interest_expense": 1836000, "interest_income": null, "other_non_operating": null, "pretax_income": -881000, "tax_provision": 786000, "effective_tax_rate": null, "net_income": -1667000, "net_income_continuing_ops": -1667000, "net_income_to_common": -1667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8660000, "short_term_investments": null, "net_receivables": 4368000, "inventory": null, "other_current_assets": null, "total_current_assets": 16410000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 47534000, "goodwill_and_intangibles": 129268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187713000, "total_assets": 204123000, "short_term_debt": 7265000, "accounts_payable": 3562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19793000, "long_term_debt": 70603000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100139000, "total_liabilities": 119932000, "total_debt": 77868000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14977000, "total_equity": 84191000, "shares_outstanding": 56785087, "operating_cash_flow": 635000, "stock_based_compensation": 4492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2116000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10638000, "free_cash_flow": 2751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "959000", "ebitda": "3588000", "netIncome": "-1667000", "grossProfit": "30118000", "depreciation": "None", "totalRevenue": "46793000", "costOfRevenue": "16675000", "interestIncome": "None", "incomeBeforeTax": "-881000", "interestExpense": "1836000", "operatingIncome": "955000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "786000", "reportedCurrency": "USD", "netInterestIncome": "-1836000", "nonInterestIncome": "None", "operatingExpenses": "29163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2629000", "sellingGeneralAndAdministrative": "20030000", "netIncomeFromContinuingOperations": "-1667000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "204123000", "longTermDebt": "70603000", "shortTermDebt": "7265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "47534000", "reportedCurrency": "USD", "retainedEarnings": "-14977000", "totalLiabilities": "119932000", "otherCurrentAssets": "3382000", "totalCurrentAssets": "16410000", "currentLongTermDebt": "2125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187713000", "currentAccountsPayable": "3562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100894000", "totalShareholderEquity": "84191000", "capitalLeaseObligations": "28166000", "otherCurrentLiabilities": "7404000", "totalCurrentLiabilities": "19793000", "otherNonCurrentLiabilities": "1025000", "totalNonCurrentLiabilities": "100139000", "cashAndShortTermInvestments": "8660000", "commonStockSharesOutstanding": "56785087", "intangibleAssetsExcludingGoodwill": "47534000", "cashAndCashEquivalentsAtCarryingValue": "8660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1667000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1624000", "operatingCashflow": "635000", "capitalExpenditures": "2116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10638000", "cashflowFromInvestment": "-2116000", "stockBasedCompensation": "4492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2629000", "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": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "income_statement": { "revenue": 55703000, "cost_of_revenue": 18552000, "gross_profit": 37151000, "ebit": 5344000, "ebitda": 7858000, "pretax_income": 3471000, "tax_provision": 1695000, "net_income": 1776000, "net_income_to_common": 1776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20779000, "total_current_assets": 26829000, "total_assets": 217284000, "short_term_debt": 7070000, "long_term_debt": 80875000, "total_debt": 87945000, "total_liabilities": 135812000, "total_equity": 81472000, "shares_outstanding": 58511766, "goodwill_and_intangibles": 130456000 }, "cash_flow": { "operating_cash_flow": 12236000, "capital_expenditure": 2161000, "free_cash_flow": 14397000, "dividends_paid": 79000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 11505, "ticker_id": 4696, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:21:13.691313+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5344000", "ebitda": "7858000", "netIncome": "1776000", "grossProfit": "37151000", "depreciation": "None", "totalRevenue": "55703000", "costOfRevenue": "18552000", "interestIncome": "None", "incomeBeforeTax": "3471000", "interestExpense": "1891000", "operatingIncome": "5362000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1695000", "reportedCurrency": "USD", "netInterestIncome": "-1891000", "nonInterestIncome": "None", "operatingExpenses": "31789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2514000", "sellingGeneralAndAdministrative": "19893000", "netIncomeFromContinuingOperations": "1776000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "217284000", "longTermDebt": "80875000", "shortTermDebt": "7070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "48722000", "reportedCurrency": "USD", "retainedEarnings": "-13310000", "totalLiabilities": "135812000", "otherCurrentAssets": "6050000", "totalCurrentAssets": "26829000", "currentLongTermDebt": "2125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190455000", "currentAccountsPayable": "4176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28917000", "shortLongTermDebtTotal": "112424000", "totalShareholderEquity": "81472000", "capitalLeaseObligations": "29424000", "otherCurrentLiabilities": "12702000", "totalCurrentLiabilities": "23948000", "otherNonCurrentLiabilities": "1025000", "totalNonCurrentLiabilities": "111864000", "cashAndShortTermInvestments": "20779000", "commonStockSharesOutstanding": "58511766", "intangibleAssetsExcludingGoodwill": "48722000", "cashAndCashEquivalentsAtCarryingValue": "20779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1776000", "profitLoss": "None", "dividendPayout": "79000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12236000", "capitalExpenditures": "2161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-579000", "cashflowFromInvestment": "-2161000", "stockBasedCompensation": "4603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9496000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55703000, "cost_of_revenue": 18552000, "gross_profit": 37151000, "research_and_development": null, "selling_general_admin": 19893000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5344000, "depreciation_amortisation": 2514000, "ebitda": 7858000, "interest_expense": 1891000, "interest_income": null, "other_non_operating": null, "pretax_income": 3471000, "tax_provision": 1695000, "effective_tax_rate": null, "net_income": 1776000, "net_income_continuing_ops": 1776000, "net_income_to_common": 1776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20779000, "short_term_investments": null, "net_receivables": 2743000, "inventory": null, "other_current_assets": null, "total_current_assets": 26829000, "net_ppe": null, "goodwill": 81734000, "intangible_assets": 48722000, "goodwill_and_intangibles": 130456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 190455000, "total_assets": 217284000, "short_term_debt": 7070000, "accounts_payable": 4176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23948000, "long_term_debt": 80875000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111864000, "total_liabilities": 135812000, "total_debt": 87945000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13310000, "total_equity": 81472000, "shares_outstanding": 58511766, "operating_cash_flow": 12236000, "stock_based_compensation": 4603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2161000, "dividends_paid": 79000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -579000, "free_cash_flow": 14397000, "net_change_in_cash": 9496000 }, "raw_data": { "income": { "ebit": "5344000", "ebitda": "7858000", "netIncome": "1776000", "grossProfit": "37151000", "depreciation": "None", "totalRevenue": "55703000", "costOfRevenue": "18552000", "interestIncome": "None", "incomeBeforeTax": "3471000", "interestExpense": "1891000", "operatingIncome": "5362000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1695000", "reportedCurrency": "USD", "netInterestIncome": "-1891000", "nonInterestIncome": "None", "operatingExpenses": "31789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2514000", "sellingGeneralAndAdministrative": "19893000", "netIncomeFromContinuingOperations": "1776000" }, "balance": { "goodwill": "81734000", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "217284000", "longTermDebt": "80875000", "shortTermDebt": "7070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "48722000", "reportedCurrency": "USD", "retainedEarnings": "-13310000", "totalLiabilities": "135812000", "otherCurrentAssets": "6050000", "totalCurrentAssets": "26829000", "currentLongTermDebt": "2125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190455000", "currentAccountsPayable": "4176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28917000", "shortLongTermDebtTotal": "112424000", "totalShareholderEquity": "81472000", "capitalLeaseObligations": "29424000", "otherCurrentLiabilities": "12702000", "totalCurrentLiabilities": "23948000", "otherNonCurrentLiabilities": "1025000", "totalNonCurrentLiabilities": "111864000", "cashAndShortTermInvestments": "20779000", "commonStockSharesOutstanding": "58511766", "intangibleAssetsExcludingGoodwill": "48722000", "cashAndCashEquivalentsAtCarryingValue": "20779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1776000", "profitLoss": "None", "dividendPayout": "79000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12236000", "capitalExpenditures": "2161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-579000", "cashflowFromInvestment": "-2161000", "stockBasedCompensation": "4603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9496000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2514000", "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": 7, "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" ] } } }