{ "ticker": { "uuid": "b2125623-bf59-45e3-ac3d-3671d8bc45df", "symbol": "TCX", "name": "Tucows Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/b2125623-bf59-45e3-ac3d-3671d8bc45df/", "api_url": "https://sharemaestro.com/factors/api/tickers/b2125623-bf59-45e3-ac3d-3671d8bc45df/" }, "ticker_metadata": { "id": 8495, "uuid": "b2125623-bf59-45e3-ac3d-3671d8bc45df", "symbol": "TCX", "name": "Tucows Inc.", "asset_type": "equity", "market_cap": 167349000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Tucows Inc. provides network access, domain name registration, email, mobile phone, and other Internet services in Canada, the United States, and Europe. The company is headquartered in Toronto, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b2125623-bf59-45e3-ac3d-3671d8bc45df", "symbol": "TCX", "name": "Tucows Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/b2125623-bf59-45e3-ac3d-3671d8bc45df/", "api_url": "https://sharemaestro.com/factors/api/tickers/b2125623-bf59-45e3-ac3d-3671d8bc45df/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.25, "value": 0.37, "quality": 0.37, "momentum": 0.37, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 13.64, "market_cap": 151739434.88, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1064, "shareholder_yield": 0, "roe": 0.4345, "piotroski_f_score": 4, "momentum_12_1": -0.2125, "volatility_252d": 0.5125 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:08.564720+00:00", "batch_id": "" }, "size": { "price_close": 13.64, "market_cap": 151739434.88, "market_cap_usd": 151739434.88, "enterprise_value": 732763434.88, "shares_outstanding": 11124592, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.3867, "pcf_ratio": 16.8282, "pfcf_ratio": 5.7401, "ev_ebitda": 9.3985, "ev_ebit": -54.1584, "ev_sales": 1.8676, "ev_fcf": 27.7194, "earnings_yield": null, "fcf_yield": 0.0361, "price_to_sales": 0.3867, "price_to_book": null, "price_to_cashflow": 16.8282, "ebitda_to_ev": 0.1064, "sales_yield": 0.5354 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.241, "operating_margin": -0.0345, "net_margin": -0.2008, "ebitda_margin": 0.1987, "fcf_margin": 0.0674, "roe": 0.4345, "roa": -0.108, "roic": -0.0254, "roc_greenblatt": null, "asset_turnover": 0.538, "cash_conversion": -0.3355, "accruals_ratio": -0.1204, "sbc_to_revenue": 0.0171, "piotroski_f_score": 4, "altman_z_score": -0.2842, "earnings_stability_5y": 0.3943, "revenue_stability_5y": 0.0893, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1297, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -5.0217, "net_debt_to_ebitda": 7.4523, "debt_to_assets": 0.8649, "interest_coverage": -0.2377, "current_ratio": 0.2926, "quick_ratio": 0.2831, "net_debt": 581024000, "local_beta": 0.0008, "volatility_252d": 0.5125, "volatility_60d": 0.9956, "max_drawdown_12m": -0.4487, "risk_adjusted_momentum": -0.4146 }, "growth": { "revenue_growth_1y": 0.062, "revenue_growth_3y_cagr": 0.0672, "revenue_growth_5y_cagr": 0.0463, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1876, "book_value_growth_1y": null, "revenue_growth": 0.062, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1067, "price_return_3m": -0.2311, "price_return_6m": -0.3439, "price_return_9m": -0.235, "price_return_12m": -0.2965, "price_return_12m_ex1m": -0.2125, "momentum_6m": -0.3439, "momentum_12m": -0.2965, "momentum_12_1": -0.2125, "distance_from_52w_high": -0.4487, "distance_from_52w_low": 0, "relative_strength": -0.4545 }, "raw_ttm": { "revenue_ttm": 392348000, "gross_profit_ttm": 94553000, "ebit_ttm": -13530000, "ebitda_ttm": 77966000, "net_income_ttm": -78793000, "eps_diluted_ttm": -7.0828, "operating_cash_flow_ttm": 9017000, "capital_expenditure_ttm": 17418000, "fcf_ttm": 26435000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56919000, "cash_and_equivalents": 49666000, "total_current_assets": 98634000, "total_current_liabilities": 337103000, "net_ppe": null, "total_assets": 729242000, "total_debt": 630690000, "total_equity": -181328000, "net_working_capital": -139729000, "book_value_per_share": -16.2997, "retained_earnings": -244084000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -331217000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 63, "quality_composite": 63, "momentum_composite": 63, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 70, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 75, "quality_value_composite": 0.37, "os_score": 0.25, "value_percentile": 0.37, "quality_percentile": 0.37, "momentum_percentile": 0.37, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 53, "all_cap_buyback_rank": 91, "small_cap_core_rank": 62, "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": 3056, "ticker_id": 8495, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:08.564720+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.64, "market_cap": 151739434.88, "market_cap_usd": 151739434.88, "enterprise_value": 732763434.88, "shares_outstanding": 11124592, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.38674706, "pcf_ratio": 16.8281507, "pfcf_ratio": 5.74009589, "ev_ebitda": 9.39849979, "ev_ebit": -54.15842091, "ev_sales": 1.86763647, "ev_fcf": 27.71944146, "earnings_yield": null, "fcf_yield": 0.03607576, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24099269, "operating_margin": -0.03448469, "net_margin": -0.20082427, "ebitda_margin": 0.19871645, "fcf_margin": 0.06737641, "roe": 0.434533, "roa": -0.10804781, "roic": -0.02538804, "roc_greenblatt": null, "asset_turnover": 0.53802167, "cash_conversion": -0.33549935, "accruals_ratio": -0.1204127, "sbc_to_revenue": 0.01714804, "debt_to_equity": -5.02167343, "net_debt_to_ebitda": 7.45227407, "debt_to_assets": 0.86485693, "interest_coverage": -0.23770621, "current_ratio": 0.29259307, "quick_ratio": 0.28313601, "net_debt": 581024000, "revenue_growth_1y": 0.06204473, "revenue_growth_3y_cagr": 0.06717051, "revenue_growth_5y_cagr": 0.04633616, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.18755615, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -0.28422373, "earnings_stability_5y": 0.394267, "revenue_stability_5y": 0.08928, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10674525, "price_return_3m": -0.23111612, "price_return_6m": -0.34391534, "price_return_9m": -0.2349972, "price_return_12m": -0.29654461, "price_return_12m_ex1m": -0.21248066, "distance_from_52w_high": -0.44866613, "distance_from_52w_low": 0, "relative_strength": -0.45448566, "local_beta": 0.0008, "volatility_252d": 0.512461, "volatility_60d": 0.995561, "max_drawdown_12m": -0.44866613, "revenue_ttm": 392348000, "gross_profit_ttm": 94553000, "ebit_ttm": -13530000, "ebitda_ttm": 77966000, "net_income_ttm": -78793000, "eps_diluted_ttm": -7.08277661, "operating_cash_flow_ttm": 9017000, "capital_expenditure_ttm": 17418000, "fcf_ttm": 26435000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56919000, "cash_and_equivalents": 49666000, "total_current_assets": 98634000, "total_current_liabilities": 337103000, "net_ppe": null, "total_assets": 729242000, "total_debt": 630690000, "total_equity": -181328000, "net_working_capital": -139729000, "book_value_per_share": -16.29974385, "retained_earnings": -244084000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -331217000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 63, "momentum_composite": 63, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 70, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 53, "all_cap_buyback_rank": 91, "small_cap_core_rank": 62, "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": 13.64, "os": 0.25, "value": 0.37, "quality": 0.37, "momentum": 0.37, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.4345, "momentum_12_1": -0.2125, "complete_fields": { "id": 3056, "ticker_id": 8495, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:08.564720+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.64, "market_cap": 151739434.88, "market_cap_usd": 151739434.88, "enterprise_value": 732763434.88, "shares_outstanding": 11124592, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.38674706, "pcf_ratio": 16.8281507, "pfcf_ratio": 5.74009589, "ev_ebitda": 9.39849979, "ev_ebit": -54.15842091, "ev_sales": 1.86763647, "ev_fcf": 27.71944146, "earnings_yield": null, "fcf_yield": 0.03607576, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24099269, "operating_margin": -0.03448469, "net_margin": -0.20082427, "ebitda_margin": 0.19871645, "fcf_margin": 0.06737641, "roe": 0.434533, "roa": -0.10804781, "roic": -0.02538804, "roc_greenblatt": null, "asset_turnover": 0.53802167, "cash_conversion": -0.33549935, "accruals_ratio": -0.1204127, "sbc_to_revenue": 0.01714804, "debt_to_equity": -5.02167343, "net_debt_to_ebitda": 7.45227407, "debt_to_assets": 0.86485693, "interest_coverage": -0.23770621, "current_ratio": 0.29259307, "quick_ratio": 0.28313601, "net_debt": 581024000, "revenue_growth_1y": 0.06204473, "revenue_growth_3y_cagr": 0.06717051, "revenue_growth_5y_cagr": 0.04633616, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.18755615, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -0.28422373, "earnings_stability_5y": 0.394267, "revenue_stability_5y": 0.08928, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10674525, "price_return_3m": -0.23111612, "price_return_6m": -0.34391534, "price_return_9m": -0.2349972, "price_return_12m": -0.29654461, "price_return_12m_ex1m": -0.21248066, "distance_from_52w_high": -0.44866613, "distance_from_52w_low": 0, "relative_strength": -0.45448566, "local_beta": 0.0008, "volatility_252d": 0.512461, "volatility_60d": 0.995561, "max_drawdown_12m": -0.44866613, "revenue_ttm": 392348000, "gross_profit_ttm": 94553000, "ebit_ttm": -13530000, "ebitda_ttm": 77966000, "net_income_ttm": -78793000, "eps_diluted_ttm": -7.08277661, "operating_cash_flow_ttm": 9017000, "capital_expenditure_ttm": 17418000, "fcf_ttm": 26435000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56919000, "cash_and_equivalents": 49666000, "total_current_assets": 98634000, "total_current_liabilities": 337103000, "net_ppe": null, "total_assets": 729242000, "total_debt": 630690000, "total_equity": -181328000, "net_working_capital": -139729000, "book_value_per_share": -16.29974385, "retained_earnings": -244084000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -331217000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 63, "momentum_composite": 63, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 70, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 53, "all_cap_buyback_rank": 91, "small_cap_core_rank": 62, "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 390300000, "cost_of_revenue": 300109000, "gross_profit": 90191000, "ebit": -15058000, "ebitda": 225408000, "pretax_income": -67310000, "tax_provision": 8509000, "net_income": -75819000, "net_income_to_common": -75819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 142734000, "long_term_debt": 481177000, "total_debt": 623911000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11068000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -5758000, "capital_expenditure": 17114000, "free_cash_flow": 11356000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181888, "ticker_id": 8495, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15058000", "ebitda": "225408000", "netIncome": "-75819000", "grossProfit": "90191000", "depreciation": "None", "totalRevenue": "390300000", "costOfRevenue": "300109000", "interestIncome": "1907000", "incomeBeforeTax": "-67310000", "interestExpense": "57181000", "operatingIncome": "-15058000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8509000", "reportedCurrency": "USD", "netInterestIncome": "-55274000", "nonInterestIncome": "None", "operatingExpenses": "105249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17813000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240466000", "sellingGeneralAndAdministrative": "42875000", "netIncomeFromContinuingOperations": "-75819000" }, "balance": { "goodwill": "130410000", "inventory": "3872000", "commonStock": "38308000", "currentDebt": "None", "investments": "None", "totalAssets": "730909000", "longTermDebt": "481177000", "shortTermDebt": "142734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19703000", "reportedCurrency": "USD", "retainedEarnings": "-225977000", "totalLiabilities": "895109000", "otherCurrentAssets": "131841000", "totalCurrentAssets": "203094000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "24494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527815000", "currentAccountsPayable": "35272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681734000", "totalShareholderEquity": "-164200000", "capitalLeaseObligations": "63594000", "otherCurrentLiabilities": "152421000", "totalCurrentLiabilities": "330427000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "564682000", "cashAndShortTermInvestments": "46759000", "commonStockSharesOutstanding": "11068000", "intangibleAssetsExcludingGoodwill": "19703000", "cashAndCashEquivalentsAtCarryingValue": "46759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5758000", "capitalExpenditures": "17114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5392000", "cashflowFromInvestment": "2157000", "stockBasedCompensation": "7139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390300000, "cost_of_revenue": 300109000, "gross_profit": 90191000, "research_and_development": 17813000, "selling_general_admin": 42875000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15058000, "depreciation_amortisation": 240466000, "ebitda": 225408000, "interest_expense": 57181000, "interest_income": null, "other_non_operating": null, "pretax_income": -67310000, "tax_provision": 8509000, "effective_tax_rate": null, "net_income": -75819000, "net_income_continuing_ops": -75819000, "net_income_to_common": -75819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46759000, "short_term_investments": null, "net_receivables": 24494000, "inventory": 3872000, "other_current_assets": null, "total_current_assets": 203094000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 19703000, "goodwill_and_intangibles": 150113000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 527815000, "total_assets": 730909000, "short_term_debt": 142734000, "accounts_payable": 35272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330427000, "long_term_debt": 481177000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 564682000, "total_liabilities": 895109000, "total_debt": 623911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -225977000, "total_equity": -164200000, "shares_outstanding": 11068000, "operating_cash_flow": -5758000, "stock_based_compensation": 7139000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17114000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2157000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5392000, "free_cash_flow": 11356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15058000", "ebitda": "225408000", "netIncome": "-75819000", "grossProfit": "90191000", "depreciation": "None", "totalRevenue": "390300000", "costOfRevenue": "300109000", "interestIncome": "1907000", "incomeBeforeTax": "-67310000", "interestExpense": "57181000", "operatingIncome": "-15058000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8509000", "reportedCurrency": "USD", "netInterestIncome": "-55274000", "nonInterestIncome": "None", "operatingExpenses": "105249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17813000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240466000", "sellingGeneralAndAdministrative": "42875000", "netIncomeFromContinuingOperations": "-75819000" }, "balance": { "goodwill": "130410000", "inventory": "3872000", "commonStock": "38308000", "currentDebt": "None", "investments": "None", "totalAssets": "730909000", "longTermDebt": "481177000", "shortTermDebt": "142734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19703000", "reportedCurrency": "USD", "retainedEarnings": "-225977000", "totalLiabilities": "895109000", "otherCurrentAssets": "131841000", "totalCurrentAssets": "203094000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "24494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527815000", "currentAccountsPayable": "35272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681734000", "totalShareholderEquity": "-164200000", "capitalLeaseObligations": "63594000", "otherCurrentLiabilities": "152421000", "totalCurrentLiabilities": "330427000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "564682000", "cashAndShortTermInvestments": "46759000", "commonStockSharesOutstanding": "11068000", "intangibleAssetsExcludingGoodwill": "19703000", "cashAndCashEquivalentsAtCarryingValue": "46759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5758000", "capitalExpenditures": "17114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5392000", "cashflowFromInvestment": "2157000", "stockBasedCompensation": "7139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50909000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 362275000, "cost_of_revenue": 279246000, "gross_profit": 83029000, "ebit": -47441000, "ebitda": -1821000, "pretax_income": -101874000, "tax_provision": 7986000, "net_income": -109860000, "net_income_to_common": -109860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56903000, "total_current_assets": 205382000, "total_assets": 758796000, "short_term_debt": 5150000, "long_term_debt": 482072000, "total_debt": 487222000, "total_liabilities": 854096000, "total_equity": -95300000, "shares_outstanding": 10967581, "goodwill_and_intangibles": 155165000 }, "cash_flow": { "operating_cash_flow": -19745000, "capital_expenditure": 56460000, "free_cash_flow": 36715000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181893, "ticker_id": 8495, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47441000", "ebitda": "-1821000", "netIncome": "-109860000", "grossProfit": "83029000", "depreciation": "None", "totalRevenue": "362275000", "costOfRevenue": "279246000", "interestIncome": "3158000", "incomeBeforeTax": "-101874000", "interestExpense": "54433000", "operatingIncome": "-65013000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7986000", "reportedCurrency": "USD", "netInterestIncome": "-51275000", "nonInterestIncome": "None", "operatingExpenses": "148042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45620000", "sellingGeneralAndAdministrative": "37068000", "netIncomeFromContinuingOperations": "-109860000" }, "balance": { "goodwill": "130410000", "inventory": "3975000", "commonStock": "36581000", "currentDebt": "None", "investments": "None", "totalAssets": "758796000", "longTermDebt": "482072000", "shortTermDebt": "5150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24755000", "reportedCurrency": "USD", "retainedEarnings": "-150158000", "totalLiabilities": "854096000", "otherCurrentAssets": "123409000", "totalCurrentAssets": "205382000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "21095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553414000", "currentAccountsPayable": "9009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513121000", "totalShareholderEquity": "-95300000", "capitalLeaseObligations": "31049000", "otherCurrentLiabilities": "33120000", "totalCurrentLiabilities": "199851000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "654245000", "cashAndShortTermInvestments": "56903000", "commonStockSharesOutstanding": "10967581", "intangibleAssetsExcludingGoodwill": "24755000", "cashAndCashEquivalentsAtCarryingValue": "56903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2811000", "operatingCashflow": "-19745000", "capitalExpenditures": "56460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44498000", "cashflowFromInvestment": "-56493000", "stockBasedCompensation": "7021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 362275000, "cost_of_revenue": 279246000, "gross_profit": 83029000, "research_and_development": 18627000, "selling_general_admin": 37068000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47441000, "depreciation_amortisation": 45620000, "ebitda": -1821000, "interest_expense": 54433000, "interest_income": null, "other_non_operating": null, "pretax_income": -101874000, "tax_provision": 7986000, "effective_tax_rate": null, "net_income": -109860000, "net_income_continuing_ops": -109860000, "net_income_to_common": -109860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56903000, "short_term_investments": null, "net_receivables": 21095000, "inventory": 3975000, "other_current_assets": null, "total_current_assets": 205382000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 24755000, "goodwill_and_intangibles": 155165000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 553414000, "total_assets": 758796000, "short_term_debt": 5150000, "accounts_payable": 9009000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199851000, "long_term_debt": 482072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 654245000, "total_liabilities": 854096000, "total_debt": 487222000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150158000, "total_equity": -95300000, "shares_outstanding": 10967581, "operating_cash_flow": -19745000, "stock_based_compensation": 7021000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56493000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44498000, "free_cash_flow": 36715000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47441000", "ebitda": "-1821000", "netIncome": "-109860000", "grossProfit": "83029000", "depreciation": "None", "totalRevenue": "362275000", "costOfRevenue": "279246000", "interestIncome": "3158000", "incomeBeforeTax": "-101874000", "interestExpense": "54433000", "operatingIncome": "-65013000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7986000", "reportedCurrency": "USD", "netInterestIncome": "-51275000", "nonInterestIncome": "None", "operatingExpenses": "148042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45620000", "sellingGeneralAndAdministrative": "37068000", "netIncomeFromContinuingOperations": "-109860000" }, "balance": { "goodwill": "130410000", "inventory": "3975000", "commonStock": "36581000", "currentDebt": "None", "investments": "None", "totalAssets": "758796000", "longTermDebt": "482072000", "shortTermDebt": "5150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24755000", "reportedCurrency": "USD", "retainedEarnings": "-150158000", "totalLiabilities": "854096000", "otherCurrentAssets": "123409000", "totalCurrentAssets": "205382000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "21095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553414000", "currentAccountsPayable": "9009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513121000", "totalShareholderEquity": "-95300000", "capitalLeaseObligations": "31049000", "otherCurrentLiabilities": "33120000", "totalCurrentLiabilities": "199851000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "654245000", "cashAndShortTermInvestments": "56903000", "commonStockSharesOutstanding": "10967581", "intangibleAssetsExcludingGoodwill": "24755000", "cashAndCashEquivalentsAtCarryingValue": "56903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2811000", "operatingCashflow": "-19745000", "capitalExpenditures": "56460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44498000", "cashflowFromInvestment": "-56493000", "stockBasedCompensation": "7021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45620000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 339337000, "cost_of_revenue": 230478000, "gross_profit": 108859000, "ebit": -58830000, "ebitda": -12192000, "pretax_income": -103070000, "tax_provision": -6873000, "net_income": -96197000, "net_income_to_common": -96197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92687000, "total_current_assets": 242757000, "total_assets": 798426000, "short_term_debt": 5397000, "long_term_debt": 433249000, "total_debt": 438646000, "total_liabilities": 788551000, "total_equity": 9875000, "shares_outstanding": 10864086, "goodwill_and_intangibles": 159894000 }, "cash_flow": { "operating_cash_flow": -4771000, "capital_expenditure": 92583000, "free_cash_flow": 87812000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181898, "ticker_id": 8495, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58830000", "ebitda": "-12192000", "netIncome": "-96197000", "grossProfit": "108859000", "depreciation": "None", "totalRevenue": "339337000", "costOfRevenue": "230478000", "interestIncome": "4485000", "incomeBeforeTax": "-103070000", "interestExpense": "41771000", "operatingIncome": "-63652000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6873000", "reportedCurrency": "USD", "netInterestIncome": "-35021000", "nonInterestIncome": "None", "operatingExpenses": "172511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "622000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46638000", "sellingGeneralAndAdministrative": "33406000", "netIncomeFromContinuingOperations": "-86268000" }, "balance": { "goodwill": "130410000", "inventory": "6786000", "commonStock": "34373000", "currentDebt": "None", "investments": "None", "totalAssets": "798426000", "longTermDebt": "433249000", "shortTermDebt": "5397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "29484000", "reportedCurrency": "USD", "retainedEarnings": "-40298000", "totalLiabilities": "788551000", "otherCurrentAssets": "119661000", "totalCurrentAssets": "242757000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "23623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "555669000", "currentAccountsPayable": "12676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568291000", "totalShareholderEquity": "9875000", "capitalLeaseObligations": "23652000", "otherCurrentLiabilities": "162698000", "totalCurrentLiabilities": "201341000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "587210000", "cashAndShortTermInvestments": "92687000", "commonStockSharesOutstanding": "10864086", "intangibleAssetsExcludingGoodwill": "29484000", "cashAndCashEquivalentsAtCarryingValue": "92687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "361000", "operatingCashflow": "-4771000", "capitalExpenditures": "92583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178836000", "cashflowFromInvestment": "-92583000", "stockBasedCompensation": "8134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 339337000, "cost_of_revenue": 230478000, "gross_profit": 108859000, "research_and_development": 622000, "selling_general_admin": 33406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58830000, "depreciation_amortisation": 46638000, "ebitda": -12192000, "interest_expense": 41771000, "interest_income": null, "other_non_operating": null, "pretax_income": -103070000, "tax_provision": -6873000, "effective_tax_rate": null, "net_income": -96197000, "net_income_continuing_ops": -86268000, "net_income_to_common": -96197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92687000, "short_term_investments": null, "net_receivables": 23623000, "inventory": 6786000, "other_current_assets": null, "total_current_assets": 242757000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 29484000, "goodwill_and_intangibles": 159894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 555669000, "total_assets": 798426000, "short_term_debt": 5397000, "accounts_payable": 12676000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201341000, "long_term_debt": 433249000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 587210000, "total_liabilities": 788551000, "total_debt": 438646000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40298000, "total_equity": 9875000, "shares_outstanding": 10864086, "operating_cash_flow": -4771000, "stock_based_compensation": 8134000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92583000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 178836000, "free_cash_flow": 87812000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58830000", "ebitda": "-12192000", "netIncome": "-96197000", "grossProfit": "108859000", "depreciation": "None", "totalRevenue": "339337000", "costOfRevenue": "230478000", "interestIncome": "4485000", "incomeBeforeTax": "-103070000", "interestExpense": "41771000", "operatingIncome": "-63652000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6873000", "reportedCurrency": "USD", "netInterestIncome": "-35021000", "nonInterestIncome": "None", "operatingExpenses": "172511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "622000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46638000", "sellingGeneralAndAdministrative": "33406000", "netIncomeFromContinuingOperations": "-86268000" }, "balance": { "goodwill": "130410000", "inventory": "6786000", "commonStock": "34373000", "currentDebt": "None", "investments": "None", "totalAssets": "798426000", "longTermDebt": "433249000", "shortTermDebt": "5397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "29484000", "reportedCurrency": "USD", "retainedEarnings": "-40298000", "totalLiabilities": "788551000", "otherCurrentAssets": "119661000", "totalCurrentAssets": "242757000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "23623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "555669000", "currentAccountsPayable": "12676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568291000", "totalShareholderEquity": "9875000", "capitalLeaseObligations": "23652000", "otherCurrentLiabilities": "162698000", "totalCurrentLiabilities": "201341000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "587210000", "cashAndShortTermInvestments": "92687000", "commonStockSharesOutstanding": "10864086", "intangibleAssetsExcludingGoodwill": "29484000", "cashAndCashEquivalentsAtCarryingValue": "92687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "361000", "operatingCashflow": "-4771000", "capitalExpenditures": "92583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178836000", "cashflowFromInvestment": "-92583000", "stockBasedCompensation": "8134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47260000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 321142000, "cost_of_revenue": 242894000, "gross_profit": 78248000, "ebit": -13200000, "ebitda": 26381000, "pretax_income": -27788000, "tax_provision": -217000, "net_income": -27571000, "net_income_to_common": -27571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23496000, "total_current_assets": 169920000, "total_assets": 664747000, "short_term_debt": 4642000, "long_term_debt": 238930000, "total_debt": 243572000, "total_liabilities": 568090000, "total_equity": 96657000, "shares_outstanding": 10769280, "goodwill_and_intangibles": 170200000 }, "cash_flow": { "operating_cash_flow": 19876000, "capital_expenditure": 137492000, "free_cash_flow": 157368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181903, "ticker_id": 8495, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13200000", "ebitda": "26381000", "netIncome": "-27571000", "grossProfit": "78248000", "depreciation": "None", "totalRevenue": "321142000", "costOfRevenue": "242894000", "interestIncome": "132000", "incomeBeforeTax": "-27788000", "interestExpense": "14588000", "operatingIncome": "-31662000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-217000", "reportedCurrency": "USD", "netInterestIncome": "-14456000", "nonInterestIncome": "None", "operatingExpenses": "109910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14187000", "otherNonOperatingIncome": "18330000", "costofGoodsAndServicesSold": "242894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39581000", "sellingGeneralAndAdministrative": "30845000", "netIncomeFromContinuingOperations": "-27571000" }, "balance": { "goodwill": "130410000", "inventory": "7284000", "commonStock": "31868000", "currentDebt": "None", "investments": "None", "totalAssets": "664747000", "longTermDebt": "238930000", "shortTermDebt": "4642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "39790000", "reportedCurrency": "USD", "retainedEarnings": "55899000", "totalLiabilities": "568090000", "otherCurrentAssets": "113106000", "totalCurrentAssets": "169920000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "26034000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494827000", "currentAccountsPayable": "17171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "281495000", "shortLongTermDebtTotal": "256010000", "totalShareholderEquity": "96657000", "capitalLeaseObligations": "17080000", "otherCurrentLiabilities": "25451000", "totalCurrentLiabilities": "188189000", "otherNonCurrentLiabilities": "90576000", "totalNonCurrentLiabilities": "379901000", "cashAndShortTermInvestments": "23496000", "commonStockSharesOutstanding": "10769280", "intangibleAssetsExcludingGoodwill": "39790000", "cashAndCashEquivalentsAtCarryingValue": "23496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4007000", "operatingCashflow": "19876000", "capitalExpenditures": "137492000", "changeInReceivables": "-3825000", "changeInExchangeRate": "None", "cashflowFromFinancing": "132007000", "cashflowFromInvestment": "-137492000", "stockBasedCompensation": "7599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14391000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 321142000, "cost_of_revenue": 242894000, "gross_profit": 78248000, "research_and_development": 14187000, "selling_general_admin": 30845000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13200000, "depreciation_amortisation": 39581000, "ebitda": 26381000, "interest_expense": 14588000, "interest_income": null, "other_non_operating": null, "pretax_income": -27788000, "tax_provision": -217000, "effective_tax_rate": null, "net_income": -27571000, "net_income_continuing_ops": -27571000, "net_income_to_common": -27571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23496000, "short_term_investments": null, "net_receivables": 26034000, "inventory": 7284000, "other_current_assets": null, "total_current_assets": 169920000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 39790000, "goodwill_and_intangibles": 170200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 494827000, "total_assets": 664747000, "short_term_debt": 4642000, "accounts_payable": 17171000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188189000, "long_term_debt": 238930000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 379901000, "total_liabilities": 568090000, "total_debt": 243572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 55899000, "total_equity": 96657000, "shares_outstanding": 10769280, "operating_cash_flow": 19876000, "stock_based_compensation": 7599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137492000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 132007000, "free_cash_flow": 157368000, "net_change_in_cash": 14391000 }, "raw_data": { "income": { "ebit": "-13200000", "ebitda": "26381000", "netIncome": "-27571000", "grossProfit": "78248000", "depreciation": "None", "totalRevenue": "321142000", "costOfRevenue": "242894000", "interestIncome": "132000", "incomeBeforeTax": "-27788000", "interestExpense": "14588000", "operatingIncome": "-31662000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-217000", "reportedCurrency": "USD", "netInterestIncome": "-14456000", "nonInterestIncome": "None", "operatingExpenses": "109910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14187000", "otherNonOperatingIncome": "18330000", "costofGoodsAndServicesSold": "242894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39581000", "sellingGeneralAndAdministrative": "30845000", "netIncomeFromContinuingOperations": "-27571000" }, "balance": { "goodwill": "130410000", "inventory": "7284000", "commonStock": "31868000", "currentDebt": "None", "investments": "None", "totalAssets": "664747000", "longTermDebt": "238930000", "shortTermDebt": "4642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "39790000", "reportedCurrency": "USD", "retainedEarnings": "55899000", "totalLiabilities": "568090000", "otherCurrentAssets": "113106000", "totalCurrentAssets": "169920000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "26034000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494827000", "currentAccountsPayable": "17171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "281495000", "shortLongTermDebtTotal": "256010000", "totalShareholderEquity": "96657000", "capitalLeaseObligations": "17080000", "otherCurrentLiabilities": "25451000", "totalCurrentLiabilities": "188189000", "otherNonCurrentLiabilities": "90576000", "totalNonCurrentLiabilities": "379901000", "cashAndShortTermInvestments": "23496000", "commonStockSharesOutstanding": "10769280", "intangibleAssetsExcludingGoodwill": "39790000", "cashAndCashEquivalentsAtCarryingValue": "23496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4007000", "operatingCashflow": "19876000", "capitalExpenditures": "137492000", "changeInReceivables": "-3825000", "changeInExchangeRate": "None", "cashflowFromFinancing": "132007000", "cashflowFromInvestment": "-137492000", "stockBasedCompensation": "7599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14391000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39581000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 304337000, "cost_of_revenue": 226044000, "gross_profit": 78293000, "ebit": 11887000, "ebitda": 39880000, "pretax_income": 7270000, "tax_provision": 3906000, "net_income": 3364000, "net_income_to_common": 3364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9105000, "total_current_assets": 147004000, "total_assets": 539596000, "short_term_debt": 3150000, "long_term_debt": 190748000, "total_debt": 193898000, "total_liabilities": 424504000, "total_equity": 115092000, "shares_outstanding": 10817468, "goodwill_and_intangibles": 180819000 }, "cash_flow": { "operating_cash_flow": 29637000, "capital_expenditure": 73949000, "free_cash_flow": 103586000, "dividends_paid": 4431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181908, "ticker_id": 8495, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11887000", "ebitda": "39880000", "netIncome": "3364000", "grossProfit": "78293000", "depreciation": "None", "totalRevenue": "304337000", "costOfRevenue": "226044000", "interestIncome": "None", "incomeBeforeTax": "7270000", "interestExpense": "4617000", "operatingIncome": "-7773000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3906000", "reportedCurrency": "USD", "netInterestIncome": "-4617000", "nonInterestIncome": "None", "operatingExpenses": "86066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14310000", "otherNonOperatingIncome": "19660000", "costofGoodsAndServicesSold": "226044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27993000", "sellingGeneralAndAdministrative": "22370000", "netIncomeFromContinuingOperations": "3364000" }, "balance": { "goodwill": "130410000", "inventory": "3277000", "commonStock": "28515000", "currentDebt": "None", "investments": "None", "totalAssets": "539596000", "longTermDebt": "190748000", "shortTermDebt": "3150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50409000", "reportedCurrency": "USD", "retainedEarnings": "83470000", "totalLiabilities": "424504000", "otherCurrentAssets": "115791000", "totalCurrentAssets": "147004000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "18831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392592000", "currentAccountsPayable": "10016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "190177000", "shortLongTermDebtTotal": "205751000", "totalShareholderEquity": "115092000", "capitalLeaseObligations": "15003000", "otherCurrentLiabilities": "19325000", "totalCurrentLiabilities": "173683000", "otherNonCurrentLiabilities": "1974000", "totalNonCurrentLiabilities": "250821000", "cashAndShortTermInvestments": "9105000", "commonStockSharesOutstanding": "10817468", "intangibleAssetsExcludingGoodwill": "50409000", "cashAndCashEquivalentsAtCarryingValue": "9105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3364000", "profitLoss": "None", "dividendPayout": "4431000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-787000", "operatingCashflow": "29637000", "capitalExpenditures": "73949000", "changeInReceivables": "1586000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73135000", "cashflowFromInvestment": "-101978000", "stockBasedCompensation": "4592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "794000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 304337000, "cost_of_revenue": 226044000, "gross_profit": 78293000, "research_and_development": 14310000, "selling_general_admin": 22370000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11887000, "depreciation_amortisation": 27993000, "ebitda": 39880000, "interest_expense": 4617000, "interest_income": null, "other_non_operating": null, "pretax_income": 7270000, "tax_provision": 3906000, "effective_tax_rate": null, "net_income": 3364000, "net_income_continuing_ops": 3364000, "net_income_to_common": 3364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9105000, "short_term_investments": null, "net_receivables": 18831000, "inventory": 3277000, "other_current_assets": null, "total_current_assets": 147004000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 50409000, "goodwill_and_intangibles": 180819000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 392592000, "total_assets": 539596000, "short_term_debt": 3150000, "accounts_payable": 10016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173683000, "long_term_debt": 190748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 250821000, "total_liabilities": 424504000, "total_debt": 193898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 83470000, "total_equity": 115092000, "shares_outstanding": 10817468, "operating_cash_flow": 29637000, "stock_based_compensation": 4592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101978000, "dividends_paid": 4431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73135000, "free_cash_flow": 103586000, "net_change_in_cash": 794000 }, "raw_data": { "income": { "ebit": "11887000", "ebitda": "39880000", "netIncome": "3364000", "grossProfit": "78293000", "depreciation": "None", "totalRevenue": "304337000", "costOfRevenue": "226044000", "interestIncome": "None", "incomeBeforeTax": "7270000", "interestExpense": "4617000", "operatingIncome": "-7773000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3906000", "reportedCurrency": "USD", "netInterestIncome": "-4617000", "nonInterestIncome": "None", "operatingExpenses": "86066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14310000", "otherNonOperatingIncome": "19660000", "costofGoodsAndServicesSold": "226044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27993000", "sellingGeneralAndAdministrative": "22370000", "netIncomeFromContinuingOperations": "3364000" }, "balance": { "goodwill": "130410000", "inventory": "3277000", "commonStock": "28515000", "currentDebt": "None", "investments": "None", "totalAssets": "539596000", "longTermDebt": "190748000", "shortTermDebt": "3150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50409000", "reportedCurrency": "USD", "retainedEarnings": "83470000", "totalLiabilities": "424504000", "otherCurrentAssets": "115791000", "totalCurrentAssets": "147004000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "18831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392592000", "currentAccountsPayable": "10016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "190177000", "shortLongTermDebtTotal": "205751000", "totalShareholderEquity": "115092000", "capitalLeaseObligations": "15003000", "otherCurrentLiabilities": "19325000", "totalCurrentLiabilities": "173683000", "otherNonCurrentLiabilities": "1974000", "totalNonCurrentLiabilities": "250821000", "cashAndShortTermInvestments": "9105000", "commonStockSharesOutstanding": "10817468", "intangibleAssetsExcludingGoodwill": "50409000", "cashAndCashEquivalentsAtCarryingValue": "9105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3364000", "profitLoss": "None", "dividendPayout": "4431000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-787000", "operatingCashflow": "29637000", "capitalExpenditures": "73949000", "changeInReceivables": "1586000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73135000", "cashflowFromInvestment": "-101978000", "stockBasedCompensation": "4592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "794000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27993000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 311202000, "cost_of_revenue": 225717000, "gross_profit": 85485000, "ebit": 14371000, "ebitda": 38423000, "pretax_income": 10760000, "tax_provision": 4985000, "net_income": 5775000, "net_income_to_common": 5775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8311000, "total_current_assets": 141200000, "total_assets": 451903000, "short_term_debt": 1761000, "long_term_debt": 121733000, "total_debt": 123494000, "total_liabilities": 347205000, "total_equity": 104698000, "shares_outstanding": 10692281, "goodwill_and_intangibles": 163748000 }, "cash_flow": { "operating_cash_flow": 36081000, "capital_expenditure": 44509000, "free_cash_flow": 80590000, "dividends_paid": 985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181913, "ticker_id": 8495, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14371000", "ebitda": "38423000", "netIncome": "5775000", "grossProfit": "85485000", "depreciation": "None", "totalRevenue": "311202000", "costOfRevenue": "225717000", "interestIncome": "None", "incomeBeforeTax": "10760000", "interestExpense": "3611000", "operatingIncome": "6917000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4985000", "reportedCurrency": "USD", "netInterestIncome": "-3611000", "nonInterestIncome": "None", "operatingExpenses": "78568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12427000", "otherNonOperatingIncome": "7454000", "costofGoodsAndServicesSold": "225717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24052000", "sellingGeneralAndAdministrative": "20268000", "netIncomeFromContinuingOperations": "5775000" }, "balance": { "goodwill": "116304000", "inventory": "1875000", "commonStock": "20798000", "currentDebt": "None", "investments": "None", "totalAssets": "451903000", "longTermDebt": "121733000", "shortTermDebt": "1761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "47444000", "reportedCurrency": "USD", "retainedEarnings": "80106000", "totalLiabilities": "347205000", "otherCurrentAssets": "114172000", "totalCurrentAssets": "141200000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "16842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "310703000", "currentAccountsPayable": "6329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "117530000", "shortLongTermDebtTotal": "132673000", "totalShareholderEquity": "104698000", "capitalLeaseObligations": "10940000", "otherCurrentLiabilities": "11274000", "totalCurrentLiabilities": "162965000", "otherNonCurrentLiabilities": "3611000", "totalNonCurrentLiabilities": "184240000", "cashAndShortTermInvestments": "8311000", "commonStockSharesOutstanding": "10692281", "intangibleAssetsExcludingGoodwill": "47444000", "cashAndCashEquivalentsAtCarryingValue": "8311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5775000", "profitLoss": "None", "dividendPayout": "985000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "945000", "operatingCashflow": "36081000", "capitalExpenditures": "44509000", "changeInReceivables": "-281000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5116000", "cashflowFromInvestment": "-53279000", "stockBasedCompensation": "3718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12082000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3281000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311202000, "cost_of_revenue": 225717000, "gross_profit": 85485000, "research_and_development": 12427000, "selling_general_admin": 20268000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14371000, "depreciation_amortisation": 24052000, "ebitda": 38423000, "interest_expense": 3611000, "interest_income": null, "other_non_operating": null, "pretax_income": 10760000, "tax_provision": 4985000, "effective_tax_rate": null, "net_income": 5775000, "net_income_continuing_ops": 5775000, "net_income_to_common": 5775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8311000, "short_term_investments": null, "net_receivables": 16842000, "inventory": 1875000, "other_current_assets": null, "total_current_assets": 141200000, "net_ppe": null, "goodwill": 116304000, "intangible_assets": 47444000, "goodwill_and_intangibles": 163748000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 310703000, "total_assets": 451903000, "short_term_debt": 1761000, "accounts_payable": 6329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162965000, "long_term_debt": 121733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 184240000, "total_liabilities": 347205000, "total_debt": 123494000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 80106000, "total_equity": 104698000, "shares_outstanding": 10692281, "operating_cash_flow": 36081000, "stock_based_compensation": 3718000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44509000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53279000, "dividends_paid": 985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5116000, "free_cash_flow": 80590000, "net_change_in_cash": -12082000 }, "raw_data": { "income": { "ebit": "14371000", "ebitda": "38423000", "netIncome": "5775000", "grossProfit": "85485000", "depreciation": "None", "totalRevenue": "311202000", "costOfRevenue": "225717000", "interestIncome": "None", "incomeBeforeTax": "10760000", "interestExpense": "3611000", "operatingIncome": "6917000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4985000", "reportedCurrency": "USD", "netInterestIncome": "-3611000", "nonInterestIncome": "None", "operatingExpenses": "78568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12427000", "otherNonOperatingIncome": "7454000", "costofGoodsAndServicesSold": "225717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24052000", "sellingGeneralAndAdministrative": "20268000", "netIncomeFromContinuingOperations": "5775000" }, "balance": { "goodwill": "116304000", "inventory": "1875000", "commonStock": "20798000", "currentDebt": "None", "investments": "None", "totalAssets": "451903000", "longTermDebt": "121733000", "shortTermDebt": "1761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "47444000", "reportedCurrency": "USD", "retainedEarnings": "80106000", "totalLiabilities": "347205000", "otherCurrentAssets": "114172000", "totalCurrentAssets": "141200000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "16842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "310703000", "currentAccountsPayable": "6329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "117530000", "shortLongTermDebtTotal": "132673000", "totalShareholderEquity": "104698000", "capitalLeaseObligations": "10940000", "otherCurrentLiabilities": "11274000", "totalCurrentLiabilities": "162965000", "otherNonCurrentLiabilities": "3611000", "totalNonCurrentLiabilities": "184240000", "cashAndShortTermInvestments": "8311000", "commonStockSharesOutstanding": "10692281", "intangibleAssetsExcludingGoodwill": "47444000", "cashAndCashEquivalentsAtCarryingValue": "8311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5775000", "profitLoss": "None", "dividendPayout": "985000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "945000", "operatingCashflow": "36081000", "capitalExpenditures": "44509000", "changeInReceivables": "-281000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5116000", "cashflowFromInvestment": "-53279000", "stockBasedCompensation": "3718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12082000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3281000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24052000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 337145000, "cost_of_revenue": 236368000, "gross_profit": 100777000, "ebit": 29340000, "ebitda": 48634000, "pretax_income": 24571000, "tax_provision": 9173000, "net_income": 15398000, "net_income_to_common": 15398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20393000, "total_current_assets": 145675000, "total_assets": 425918000, "short_term_debt": 1413000, "long_term_debt": 113503000, "total_debt": 114916000, "total_liabilities": 331724000, "total_equity": 94194000, "shares_outstanding": 10772812, "goodwill_and_intangibles": 167472000 }, "cash_flow": { "operating_cash_flow": 40381000, "capital_expenditure": 47636000, "free_cash_flow": 88017000, "dividends_paid": 395000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181918, "ticker_id": 8495, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29340000", "ebitda": "48634000", "netIncome": "15398000", "grossProfit": "100777000", "depreciation": "None", "totalRevenue": "337145000", "costOfRevenue": "236368000", "interestIncome": "4769000", "incomeBeforeTax": "24571000", "interestExpense": "4769000", "operatingIncome": "29340000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9173000", "reportedCurrency": "USD", "netInterestIncome": "-4769000", "nonInterestIncome": "None", "operatingExpenses": "71437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9717000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19294000", "sellingGeneralAndAdministrative": "17880000", "netIncomeFromContinuingOperations": "15398000" }, "balance": { "goodwill": "109818000", "inventory": "3457000", "commonStock": "16633000", "currentDebt": "None", "investments": "None", "totalAssets": "425918000", "longTermDebt": "113503000", "shortTermDebt": "1413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "57654000", "reportedCurrency": "USD", "retainedEarnings": "76208000", "totalLiabilities": "331724000", "otherCurrentAssets": "105461000", "totalCurrentAssets": "145675000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280243000", "currentAccountsPayable": "6671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82121000", "shortLongTermDebtTotal": "124340000", "totalShareholderEquity": "94194000", "capitalLeaseObligations": "10837000", "otherCurrentLiabilities": "10325000", "totalCurrentLiabilities": "156908000", "otherNonCurrentLiabilities": "216000", "totalNonCurrentLiabilities": "174816000", "cashAndShortTermInvestments": "20393000", "commonStockSharesOutstanding": "10772812", "intangibleAssetsExcludingGoodwill": "57654000", "cashAndCashEquivalentsAtCarryingValue": "20393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15398000", "profitLoss": "None", "dividendPayout": "395000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "318000", "operatingCashflow": "40381000", "capitalExpenditures": "47636000", "changeInReceivables": "-3015000", "changeInExchangeRate": "None", "cashflowFromFinancing": "43461000", "cashflowFromInvestment": "-76086000", "stockBasedCompensation": "2876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "395000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7756000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4986000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 337145000, "cost_of_revenue": 236368000, "gross_profit": 100777000, "research_and_development": 9717000, "selling_general_admin": 17880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29340000, "depreciation_amortisation": 19294000, "ebitda": 48634000, "interest_expense": 4769000, "interest_income": null, "other_non_operating": null, "pretax_income": 24571000, "tax_provision": 9173000, "effective_tax_rate": null, "net_income": 15398000, "net_income_continuing_ops": 15398000, "net_income_to_common": 15398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20393000, "short_term_investments": null, "net_receivables": 16364000, "inventory": 3457000, "other_current_assets": null, "total_current_assets": 145675000, "net_ppe": null, "goodwill": 109818000, "intangible_assets": 57654000, "goodwill_and_intangibles": 167472000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 280243000, "total_assets": 425918000, "short_term_debt": 1413000, "accounts_payable": 6671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156908000, "long_term_debt": 113503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 174816000, "total_liabilities": 331724000, "total_debt": 114916000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 76208000, "total_equity": 94194000, "shares_outstanding": 10772812, "operating_cash_flow": 40381000, "stock_based_compensation": 2876000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76086000, "dividends_paid": 395000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43461000, "free_cash_flow": 88017000, "net_change_in_cash": 7756000 }, "raw_data": { "income": { "ebit": "29340000", "ebitda": "48634000", "netIncome": "15398000", "grossProfit": "100777000", "depreciation": "None", "totalRevenue": "337145000", "costOfRevenue": "236368000", "interestIncome": "4769000", "incomeBeforeTax": "24571000", "interestExpense": "4769000", "operatingIncome": "29340000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9173000", "reportedCurrency": "USD", "netInterestIncome": "-4769000", "nonInterestIncome": "None", "operatingExpenses": "71437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9717000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19294000", "sellingGeneralAndAdministrative": "17880000", "netIncomeFromContinuingOperations": "15398000" }, "balance": { "goodwill": "109818000", "inventory": "3457000", "commonStock": "16633000", "currentDebt": "None", "investments": "None", "totalAssets": "425918000", "longTermDebt": "113503000", "shortTermDebt": "1413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "57654000", "reportedCurrency": "USD", "retainedEarnings": "76208000", "totalLiabilities": "331724000", "otherCurrentAssets": "105461000", "totalCurrentAssets": "145675000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "280243000", "currentAccountsPayable": "6671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82121000", "shortLongTermDebtTotal": "124340000", "totalShareholderEquity": "94194000", "capitalLeaseObligations": "10837000", "otherCurrentLiabilities": "10325000", "totalCurrentLiabilities": "156908000", "otherNonCurrentLiabilities": "216000", "totalNonCurrentLiabilities": "174816000", "cashAndShortTermInvestments": "20393000", "commonStockSharesOutstanding": "10772812", "intangibleAssetsExcludingGoodwill": "57654000", "cashAndCashEquivalentsAtCarryingValue": "20393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15398000", "profitLoss": "None", "dividendPayout": "395000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "318000", "operatingCashflow": "40381000", "capitalExpenditures": "47636000", "changeInReceivables": "-3015000", "changeInExchangeRate": "None", "cashflowFromFinancing": "43461000", "cashflowFromInvestment": "-76086000", "stockBasedCompensation": "2876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "395000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7756000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4986000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 346013000, "cost_of_revenue": 249243000, "gross_profit": 96770000, "ebit": 29778000, "ebitda": 44743000, "pretax_income": 26155000, "tax_provision": 9020000, "net_income": 17135000, "net_income_to_common": 17135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12637000, "total_current_assets": 131926000, "total_assets": 339575000, "short_term_debt": 18400000, "long_term_debt": 46201000, "total_debt": 64601000, "total_liabilities": 259799000, "total_equity": 79776000, "shares_outstanding": 10794170, "goodwill_and_intangibles": 139449000 }, "cash_flow": { "operating_cash_flow": 37209000, "capital_expenditure": 28484000, "free_cash_flow": 65693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181923, "ticker_id": 8495, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29778000", "ebitda": "44743000", "netIncome": "17135000", "grossProfit": "96770000", "depreciation": "None", "totalRevenue": "346013000", "costOfRevenue": "249243000", "interestIncome": "3687000", "incomeBeforeTax": "26155000", "interestExpense": "3687000", "operatingIncome": "29324000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9020000", "reportedCurrency": "USD", "netInterestIncome": "-3687000", "nonInterestIncome": "None", "operatingExpenses": "67192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8748000", "otherNonOperatingIncome": "518000", "costofGoodsAndServicesSold": "249243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14965000", "sellingGeneralAndAdministrative": "17710000", "netIncomeFromContinuingOperations": "17135000" }, "balance": { "goodwill": "90054000", "inventory": "3775000", "commonStock": "15823000", "currentDebt": "None", "investments": "None", "totalAssets": "339575000", "longTermDebt": "46201000", "shortTermDebt": "18400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "49395000", "reportedCurrency": "USD", "retainedEarnings": "60810000", "totalLiabilities": "259799000", "otherCurrentAssets": "103254000", "totalCurrentAssets": "131926000", "currentLongTermDebt": "18400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207649000", "currentAccountsPayable": "8445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48065000", "shortLongTermDebtTotal": "64601000", "totalShareholderEquity": "79776000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136834000", "totalCurrentLiabilities": "165347000", "otherNonCurrentLiabilities": "250000", "totalNonCurrentLiabilities": "94452000", "cashAndShortTermInvestments": "12637000", "commonStockSharesOutstanding": "10794170", "intangibleAssetsExcludingGoodwill": "49395000", "cashAndCashEquivalentsAtCarryingValue": "12637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17135000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-831000", "operatingCashflow": "37209000", "capitalExpenditures": "28484000", "changeInReceivables": "1539000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12937000", "cashflowFromInvestment": "-29684000", "stockBasedCompensation": "2574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5412000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346013000, "cost_of_revenue": 249243000, "gross_profit": 96770000, "research_and_development": 8748000, "selling_general_admin": 17710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29778000, "depreciation_amortisation": 14965000, "ebitda": 44743000, "interest_expense": 3687000, "interest_income": null, "other_non_operating": null, "pretax_income": 26155000, "tax_provision": 9020000, "effective_tax_rate": null, "net_income": 17135000, "net_income_continuing_ops": 17135000, "net_income_to_common": 17135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12637000, "short_term_investments": null, "net_receivables": 12260000, "inventory": 3775000, "other_current_assets": null, "total_current_assets": 131926000, "net_ppe": null, "goodwill": 90054000, "intangible_assets": 49395000, "goodwill_and_intangibles": 139449000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 207649000, "total_assets": 339575000, "short_term_debt": 18400000, "accounts_payable": 8445000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165347000, "long_term_debt": 46201000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 94452000, "total_liabilities": 259799000, "total_debt": 64601000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 60810000, "total_equity": 79776000, "shares_outstanding": 10794170, "operating_cash_flow": 37209000, "stock_based_compensation": 2574000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29684000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12937000, "free_cash_flow": 65693000, "net_change_in_cash": -5412000 }, "raw_data": { "income": { "ebit": "29778000", "ebitda": "44743000", "netIncome": "17135000", "grossProfit": "96770000", "depreciation": "None", "totalRevenue": "346013000", "costOfRevenue": "249243000", "interestIncome": "3687000", "incomeBeforeTax": "26155000", "interestExpense": "3687000", "operatingIncome": "29324000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9020000", "reportedCurrency": "USD", "netInterestIncome": "-3687000", "nonInterestIncome": "None", "operatingExpenses": "67192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8748000", "otherNonOperatingIncome": "518000", "costofGoodsAndServicesSold": "249243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14965000", "sellingGeneralAndAdministrative": "17710000", "netIncomeFromContinuingOperations": "17135000" }, "balance": { "goodwill": "90054000", "inventory": "3775000", "commonStock": "15823000", "currentDebt": "None", "investments": "None", "totalAssets": "339575000", "longTermDebt": "46201000", "shortTermDebt": "18400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "49395000", "reportedCurrency": "USD", "retainedEarnings": "60810000", "totalLiabilities": "259799000", "otherCurrentAssets": "103254000", "totalCurrentAssets": "131926000", "currentLongTermDebt": "18400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207649000", "currentAccountsPayable": "8445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48065000", "shortLongTermDebtTotal": "64601000", "totalShareholderEquity": "79776000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "136834000", "totalCurrentLiabilities": "165347000", "otherNonCurrentLiabilities": "250000", "totalNonCurrentLiabilities": "94452000", "cashAndShortTermInvestments": "12637000", "commonStockSharesOutstanding": "10794170", "intangibleAssetsExcludingGoodwill": "49395000", "cashAndCashEquivalentsAtCarryingValue": "12637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17135000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-831000", "operatingCashflow": "37209000", "capitalExpenditures": "28484000", "changeInReceivables": "1539000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12937000", "cashflowFromInvestment": "-29684000", "stockBasedCompensation": "2574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5412000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14965000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 96657000, "cost_of_revenue": 72527000, "gross_profit": 24130000, "ebit": -2241000, "ebitda": 54674000, "pretax_income": -15715000, "tax_provision": 2392000, "net_income": -18107000, "net_income_to_common": -18107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49666000, "total_current_assets": 98634000, "total_assets": 729242000, "short_term_debt": 148406000, "long_term_debt": 482284000, "total_debt": 630690000, "total_liabilities": 910570000, "total_equity": -181328000, "shares_outstanding": 11124592, "goodwill_and_intangibles": 149889000 }, "cash_flow": { "operating_cash_flow": 3524000, "capital_expenditure": 5528000, "free_cash_flow": 9052000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181886, "ticker_id": 8495, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2241000", "ebitda": "54674000", "netIncome": "-18107000", "grossProfit": "24130000", "depreciation": "None", "totalRevenue": "96657000", "costOfRevenue": "72527000", "interestIncome": "303000", "incomeBeforeTax": "-15715000", "interestExpense": "13865000", "operatingIncome": "-2241000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2392000", "reportedCurrency": "USD", "netInterestIncome": "-13865000", "nonInterestIncome": "None", "operatingExpenses": "26350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4431000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56915000", "sellingGeneralAndAdministrative": "9828000", "netIncomeFromContinuingOperations": "-18107000" }, "balance": { "goodwill": "130410000", "inventory": "3188000", "commonStock": "38788000", "currentDebt": "None", "investments": "None", "totalAssets": "729242000", "longTermDebt": "482284000", "shortTermDebt": "148406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "19479000", "reportedCurrency": "USD", "retainedEarnings": "-244084000", "totalLiabilities": "910570000", "otherCurrentAssets": "17355000", "totalCurrentAssets": "98634000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "28425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "630608000", "currentAccountsPayable": "9537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "695538000", "totalShareholderEquity": "-181328000", "capitalLeaseObligations": "71230000", "otherCurrentLiabilities": "43374000", "totalCurrentLiabilities": "337103000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "573467000", "cashAndShortTermInvestments": "49666000", "commonStockSharesOutstanding": "11124592", "intangibleAssetsExcludingGoodwill": "19479000", "cashAndCashEquivalentsAtCarryingValue": "49666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3524000", "capitalExpenditures": "5528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-5831000", "stockBasedCompensation": "1094000", "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": "10974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96657000, "cost_of_revenue": 72527000, "gross_profit": 24130000, "research_and_development": 4431000, "selling_general_admin": 9828000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2241000, "depreciation_amortisation": 56915000, "ebitda": 54674000, "interest_expense": 13865000, "interest_income": null, "other_non_operating": null, "pretax_income": -15715000, "tax_provision": 2392000, "effective_tax_rate": null, "net_income": -18107000, "net_income_continuing_ops": -18107000, "net_income_to_common": -18107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49666000, "short_term_investments": null, "net_receivables": 28425000, "inventory": 3188000, "other_current_assets": null, "total_current_assets": 98634000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 19479000, "goodwill_and_intangibles": 149889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 630608000, "total_assets": 729242000, "short_term_debt": 148406000, "accounts_payable": 9537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 337103000, "long_term_debt": 482284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 573467000, "total_liabilities": 910570000, "total_debt": 630690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -244084000, "total_equity": -181328000, "shares_outstanding": 11124592, "operating_cash_flow": 3524000, "stock_based_compensation": 1094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 9052000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2241000", "ebitda": "54674000", "netIncome": "-18107000", "grossProfit": "24130000", "depreciation": "None", "totalRevenue": "96657000", "costOfRevenue": "72527000", "interestIncome": "303000", "incomeBeforeTax": "-15715000", "interestExpense": "13865000", "operatingIncome": "-2241000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2392000", "reportedCurrency": "USD", "netInterestIncome": "-13865000", "nonInterestIncome": "None", "operatingExpenses": "26350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4431000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56915000", "sellingGeneralAndAdministrative": "9828000", "netIncomeFromContinuingOperations": "-18107000" }, "balance": { "goodwill": "130410000", "inventory": "3188000", "commonStock": "38788000", "currentDebt": "None", "investments": "None", "totalAssets": "729242000", "longTermDebt": "482284000", "shortTermDebt": "148406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "19479000", "reportedCurrency": "USD", "retainedEarnings": "-244084000", "totalLiabilities": "910570000", "otherCurrentAssets": "17355000", "totalCurrentAssets": "98634000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "28425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "630608000", "currentAccountsPayable": "9537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "695538000", "totalShareholderEquity": "-181328000", "capitalLeaseObligations": "71230000", "otherCurrentLiabilities": "43374000", "totalCurrentLiabilities": "337103000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "573467000", "cashAndShortTermInvestments": "49666000", "commonStockSharesOutstanding": "11124592", "intangibleAssetsExcludingGoodwill": "19479000", "cashAndCashEquivalentsAtCarryingValue": "49666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3524000", "capitalExpenditures": "5528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-5831000", "stockBasedCompensation": "1094000", "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": "10974000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 98670000, "cost_of_revenue": 74538000, "gross_profit": 24132000, "ebit": -5863000, "ebitda": 5587000, "pretax_income": -20408000, "tax_provision": 1622000, "net_income": -22030000, "net_income_to_common": -22030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46759000, "total_current_assets": 203094000, "total_assets": 730909000, "short_term_debt": 142734000, "long_term_debt": 481177000, "total_debt": 623911000, "total_liabilities": 895109000, "total_equity": -164200000, "shares_outstanding": 11126000, "goodwill_and_intangibles": 150113000 }, "cash_flow": { "operating_cash_flow": -2607000, "capital_expenditure": 4358000, "free_cash_flow": 1751000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181887, "ticker_id": 8495, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5863000", "ebitda": "5587000", "netIncome": "-22030000", "grossProfit": "24132000", "depreciation": "None", "totalRevenue": "98670000", "costOfRevenue": "74538000", "interestIncome": "406000", "incomeBeforeTax": "-20408000", "interestExpense": "14545000", "operatingIncome": "-9123000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1622000", "reportedCurrency": "USD", "netInterestIncome": "-14139000", "nonInterestIncome": "None", "operatingExpenses": "33255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4380000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11450000", "sellingGeneralAndAdministrative": "14323000", "netIncomeFromContinuingOperations": "-22030000" }, "balance": { "goodwill": "130410000", "inventory": "3872000", "commonStock": "38308000", "currentDebt": "None", "investments": "None", "totalAssets": "730909000", "longTermDebt": "481177000", "shortTermDebt": "142734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19703000", "reportedCurrency": "USD", "retainedEarnings": "-225977000", "totalLiabilities": "895109000", "otherCurrentAssets": "131841000", "totalCurrentAssets": "203094000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "24494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527815000", "currentAccountsPayable": "35272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681734000", "totalShareholderEquity": "-164200000", "capitalLeaseObligations": "63594000", "otherCurrentLiabilities": "152421000", "totalCurrentLiabilities": "330427000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "564682000", "cashAndShortTermInvestments": "46759000", "commonStockSharesOutstanding": "11126000", "intangibleAssetsExcludingGoodwill": "19703000", "cashAndCashEquivalentsAtCarryingValue": "46759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22030000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2607000", "capitalExpenditures": "4358000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-3904000", "stockBasedCompensation": "2861000", "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": "12598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98670000, "cost_of_revenue": 74538000, "gross_profit": 24132000, "research_and_development": 4380000, "selling_general_admin": 14323000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5863000, "depreciation_amortisation": 11450000, "ebitda": 5587000, "interest_expense": 14545000, "interest_income": null, "other_non_operating": null, "pretax_income": -20408000, "tax_provision": 1622000, "effective_tax_rate": null, "net_income": -22030000, "net_income_continuing_ops": -22030000, "net_income_to_common": -22030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46759000, "short_term_investments": null, "net_receivables": 24494000, "inventory": 3872000, "other_current_assets": null, "total_current_assets": 203094000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 19703000, "goodwill_and_intangibles": 150113000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 527815000, "total_assets": 730909000, "short_term_debt": 142734000, "accounts_payable": 35272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330427000, "long_term_debt": 481177000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 564682000, "total_liabilities": 895109000, "total_debt": 623911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -225977000, "total_equity": -164200000, "shares_outstanding": 11126000, "operating_cash_flow": -2607000, "stock_based_compensation": 2861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4358000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3904000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 1751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5863000", "ebitda": "5587000", "netIncome": "-22030000", "grossProfit": "24132000", "depreciation": "None", "totalRevenue": "98670000", "costOfRevenue": "74538000", "interestIncome": "406000", "incomeBeforeTax": "-20408000", "interestExpense": "14545000", "operatingIncome": "-9123000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1622000", "reportedCurrency": "USD", "netInterestIncome": "-14139000", "nonInterestIncome": "None", "operatingExpenses": "33255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4380000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11450000", "sellingGeneralAndAdministrative": "14323000", "netIncomeFromContinuingOperations": "-22030000" }, "balance": { "goodwill": "130410000", "inventory": "3872000", "commonStock": "38308000", "currentDebt": "None", "investments": "None", "totalAssets": "730909000", "longTermDebt": "481177000", "shortTermDebt": "142734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19703000", "reportedCurrency": "USD", "retainedEarnings": "-225977000", "totalLiabilities": "895109000", "otherCurrentAssets": "131841000", "totalCurrentAssets": "203094000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "24494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527815000", "currentAccountsPayable": "35272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681734000", "totalShareholderEquity": "-164200000", "capitalLeaseObligations": "63594000", "otherCurrentLiabilities": "152421000", "totalCurrentLiabilities": "330427000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "564682000", "cashAndShortTermInvestments": "46759000", "commonStockSharesOutstanding": "11126000", "intangibleAssetsExcludingGoodwill": "19703000", "cashAndCashEquivalentsAtCarryingValue": "46759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22030000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2607000", "capitalExpenditures": "4358000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-3904000", "stockBasedCompensation": "2861000", "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": "12598000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 98558000, "cost_of_revenue": 74377000, "gross_profit": 24181000, "ebit": -6135000, "ebitda": 5342000, "pretax_income": -20563000, "tax_provision": 2456000, "net_income": -23019000, "net_income_to_common": -23019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54078000, "total_current_assets": 208941000, "total_assets": 735491000, "short_term_debt": 5456000, "long_term_debt": 480062000, "total_debt": 485518000, "total_liabilities": 879550000, "total_equity": -144059000, "shares_outstanding": 11079486, "goodwill_and_intangibles": 151388000 }, "cash_flow": { "operating_cash_flow": 1534000, "capital_expenditure": 3851000, "free_cash_flow": 5385000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181889, "ticker_id": 8495, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6135000", "ebitda": "5342000", "netIncome": "-23019000", "grossProfit": "24181000", "depreciation": "None", "totalRevenue": "98558000", "costOfRevenue": "74377000", "interestIncome": "527000", "incomeBeforeTax": "-20563000", "interestExpense": "14428000", "operatingIncome": "-2818000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2456000", "reportedCurrency": "USD", "netInterestIncome": "-13901000", "nonInterestIncome": "None", "operatingExpenses": "26999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4682000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11477000", "sellingGeneralAndAdministrative": "9650000", "netIncomeFromContinuingOperations": "-23019000" }, "balance": { "goodwill": "130410000", "inventory": "4022000", "commonStock": "37907000", "currentDebt": "None", "investments": "None", "totalAssets": "735491000", "longTermDebt": "480062000", "shortTermDebt": "5456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "20978000", "reportedCurrency": "USD", "retainedEarnings": "-203947000", "totalLiabilities": "879550000", "otherCurrentAssets": "122860000", "totalCurrentAssets": "208941000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "27981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "526550000", "currentAccountsPayable": "9843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "534219000", "totalShareholderEquity": "-144059000", "capitalLeaseObligations": "54157000", "otherCurrentLiabilities": "179250000", "totalCurrentLiabilities": "194549000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "685001000", "cashAndShortTermInvestments": "54078000", "commonStockSharesOutstanding": "11079486", "intangibleAssetsExcludingGoodwill": "20978000", "cashAndCashEquivalentsAtCarryingValue": "54078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23019000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1534000", "capitalExpenditures": "3851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2923000", "cashflowFromInvestment": "3543000", "stockBasedCompensation": "1387000", "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": "12650000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98558000, "cost_of_revenue": 74377000, "gross_profit": 24181000, "research_and_development": 4682000, "selling_general_admin": 9650000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6135000, "depreciation_amortisation": 11477000, "ebitda": 5342000, "interest_expense": 14428000, "interest_income": null, "other_non_operating": null, "pretax_income": -20563000, "tax_provision": 2456000, "effective_tax_rate": null, "net_income": -23019000, "net_income_continuing_ops": -23019000, "net_income_to_common": -23019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54078000, "short_term_investments": null, "net_receivables": 27981000, "inventory": 4022000, "other_current_assets": null, "total_current_assets": 208941000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 20978000, "goodwill_and_intangibles": 151388000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 526550000, "total_assets": 735491000, "short_term_debt": 5456000, "accounts_payable": 9843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194549000, "long_term_debt": 480062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 685001000, "total_liabilities": 879550000, "total_debt": 485518000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -203947000, "total_equity": -144059000, "shares_outstanding": 11079486, "operating_cash_flow": 1534000, "stock_based_compensation": 1387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3543000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2923000, "free_cash_flow": 5385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6135000", "ebitda": "5342000", "netIncome": "-23019000", "grossProfit": "24181000", "depreciation": "None", "totalRevenue": "98558000", "costOfRevenue": "74377000", "interestIncome": "527000", "incomeBeforeTax": "-20563000", "interestExpense": "14428000", "operatingIncome": "-2818000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2456000", "reportedCurrency": "USD", "netInterestIncome": "-13901000", "nonInterestIncome": "None", "operatingExpenses": "26999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4682000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11477000", "sellingGeneralAndAdministrative": "9650000", "netIncomeFromContinuingOperations": "-23019000" }, "balance": { "goodwill": "130410000", "inventory": "4022000", "commonStock": "37907000", "currentDebt": "None", "investments": "None", "totalAssets": "735491000", "longTermDebt": "480062000", "shortTermDebt": "5456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "20978000", "reportedCurrency": "USD", "retainedEarnings": "-203947000", "totalLiabilities": "879550000", "otherCurrentAssets": "122860000", "totalCurrentAssets": "208941000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "27981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "526550000", "currentAccountsPayable": "9843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "534219000", "totalShareholderEquity": "-144059000", "capitalLeaseObligations": "54157000", "otherCurrentLiabilities": "179250000", "totalCurrentLiabilities": "194549000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "685001000", "cashAndShortTermInvestments": "54078000", "commonStockSharesOutstanding": "11079486", "intangibleAssetsExcludingGoodwill": "20978000", "cashAndCashEquivalentsAtCarryingValue": "54078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23019000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1534000", "capitalExpenditures": "3851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2923000", "cashflowFromInvestment": "3543000", "stockBasedCompensation": "1387000", "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": "12650000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 98463000, "cost_of_revenue": 76353000, "gross_profit": 22110000, "ebit": 709000, "ebitda": 12363000, "pretax_income": -13372000, "tax_provision": 2265000, "net_income": -15637000, "net_income_to_common": -15637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52020000, "total_current_assets": 211707000, "total_assets": 742182000, "short_term_debt": 5080000, "long_term_debt": 481843000, "total_debt": 486923000, "total_liabilities": 863868000, "total_equity": -121686000, "shares_outstanding": 11060818, "goodwill_and_intangibles": 152297000 }, "cash_flow": { "operating_cash_flow": 6566000, "capital_expenditure": 3681000, "free_cash_flow": 10247000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181890, "ticker_id": 8495, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "709000", "ebitda": "12363000", "netIncome": "-15637000", "grossProfit": "22110000", "depreciation": "None", "totalRevenue": "98463000", "costOfRevenue": "76353000", "interestIncome": "460000", "incomeBeforeTax": "-13372000", "interestExpense": "14081000", "operatingIncome": "-2879000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2265000", "reportedCurrency": "USD", "netInterestIncome": "-13621000", "nonInterestIncome": "None", "operatingExpenses": "24989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4344000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11654000", "sellingGeneralAndAdministrative": "9660000", "netIncomeFromContinuingOperations": "-15637000" }, "balance": { "goodwill": "130410000", "inventory": "3444000", "commonStock": "37429000", "currentDebt": "None", "investments": "None", "totalAssets": "742182000", "longTermDebt": "481843000", "shortTermDebt": "5080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "21887000", "reportedCurrency": "USD", "retainedEarnings": "-180928000", "totalLiabilities": "863868000", "otherCurrentAssets": "131799000", "totalCurrentAssets": "211707000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "24444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530475000", "currentAccountsPayable": "8892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "521685000", "totalShareholderEquity": "-121686000", "capitalLeaseObligations": "39842000", "otherCurrentLiabilities": "27447000", "totalCurrentLiabilities": "200624000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "663244000", "cashAndShortTermInvestments": "52020000", "commonStockSharesOutstanding": "11060818", "intangibleAssetsExcludingGoodwill": "21887000", "cashAndCashEquivalentsAtCarryingValue": "52020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15637000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6566000", "capitalExpenditures": "3681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31000", "cashflowFromInvestment": "6989000", "stockBasedCompensation": "1386000", "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": "11654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98463000, "cost_of_revenue": 76353000, "gross_profit": 22110000, "research_and_development": 4344000, "selling_general_admin": 9660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 709000, "depreciation_amortisation": 11654000, "ebitda": 12363000, "interest_expense": 14081000, "interest_income": null, "other_non_operating": null, "pretax_income": -13372000, "tax_provision": 2265000, "effective_tax_rate": null, "net_income": -15637000, "net_income_continuing_ops": -15637000, "net_income_to_common": -15637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52020000, "short_term_investments": null, "net_receivables": 24444000, "inventory": 3444000, "other_current_assets": null, "total_current_assets": 211707000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 21887000, "goodwill_and_intangibles": 152297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 530475000, "total_assets": 742182000, "short_term_debt": 5080000, "accounts_payable": 8892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200624000, "long_term_debt": 481843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 663244000, "total_liabilities": 863868000, "total_debt": 486923000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -180928000, "total_equity": -121686000, "shares_outstanding": 11060818, "operating_cash_flow": 6566000, "stock_based_compensation": 1386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3681000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6989000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31000, "free_cash_flow": 10247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "709000", "ebitda": "12363000", "netIncome": "-15637000", "grossProfit": "22110000", "depreciation": "None", "totalRevenue": "98463000", "costOfRevenue": "76353000", "interestIncome": "460000", "incomeBeforeTax": "-13372000", "interestExpense": "14081000", "operatingIncome": "-2879000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2265000", "reportedCurrency": "USD", "netInterestIncome": "-13621000", "nonInterestIncome": "None", "operatingExpenses": "24989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4344000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11654000", "sellingGeneralAndAdministrative": "9660000", "netIncomeFromContinuingOperations": "-15637000" }, "balance": { "goodwill": "130410000", "inventory": "3444000", "commonStock": "37429000", "currentDebt": "None", "investments": "None", "totalAssets": "742182000", "longTermDebt": "481843000", "shortTermDebt": "5080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "21887000", "reportedCurrency": "USD", "retainedEarnings": "-180928000", "totalLiabilities": "863868000", "otherCurrentAssets": "131799000", "totalCurrentAssets": "211707000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "24444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "530475000", "currentAccountsPayable": "8892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "521685000", "totalShareholderEquity": "-121686000", "capitalLeaseObligations": "39842000", "otherCurrentLiabilities": "27447000", "totalCurrentLiabilities": "200624000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "663244000", "cashAndShortTermInvestments": "52020000", "commonStockSharesOutstanding": "11060818", "intangibleAssetsExcludingGoodwill": "21887000", "cashAndCashEquivalentsAtCarryingValue": "52020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15637000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6566000", "capitalExpenditures": "3681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31000", "cashflowFromInvestment": "6989000", "stockBasedCompensation": "1386000", "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": "11654000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 94609000, "cost_of_revenue": 71078000, "gross_profit": 23531000, "ebit": 1161000, "ebitda": 12827000, "pretax_income": -12967000, "tax_provision": 2166000, "net_income": -15133000, "net_income_to_common": -15133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38076000, "total_current_assets": 194498000, "total_assets": 741907000, "short_term_debt": 5050000, "long_term_debt": 480717000, "total_debt": 485767000, "total_liabilities": 850166000, "total_equity": -108259000, "shares_outstanding": 11032086, "goodwill_and_intangibles": 153960000 }, "cash_flow": { "operating_cash_flow": -11251000, "capital_expenditure": 5437000, "free_cash_flow": -5814000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181891, "ticker_id": 8495, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1161000", "ebitda": "12827000", "netIncome": "-15133000", "grossProfit": "23531000", "depreciation": "None", "totalRevenue": "94609000", "costOfRevenue": "71078000", "interestIncome": "515000", "incomeBeforeTax": "-12967000", "interestExpense": "14128000", "operatingIncome": "-2033000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2166000", "reportedCurrency": "USD", "netInterestIncome": "-13613000", "nonInterestIncome": "None", "operatingExpenses": "25564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4407000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11666000", "sellingGeneralAndAdministrative": "9242000", "netIncomeFromContinuingOperations": "-15133000" }, "balance": { "goodwill": "130410000", "inventory": "3904000", "commonStock": "37032000", "currentDebt": "None", "investments": "None", "totalAssets": "741907000", "longTermDebt": "480717000", "shortTermDebt": "5050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "23550000", "reportedCurrency": "USD", "retainedEarnings": "-165291000", "totalLiabilities": "850166000", "otherCurrentAssets": "128374000", "totalCurrentAssets": "194498000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "24144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "547409000", "currentAccountsPayable": "11335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "515442000", "totalShareholderEquity": "-108259000", "capitalLeaseObligations": "34725000", "otherCurrentLiabilities": "18685000", "totalCurrentLiabilities": "192974000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "657192000", "cashAndShortTermInvestments": "38076000", "commonStockSharesOutstanding": "11032086", "intangibleAssetsExcludingGoodwill": "23550000", "cashAndCashEquivalentsAtCarryingValue": "38076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15133000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11251000", "capitalExpenditures": "5437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2500000", "cashflowFromInvestment": "-4471000", "stockBasedCompensation": "1505000", "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": "11666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94609000, "cost_of_revenue": 71078000, "gross_profit": 23531000, "research_and_development": 4407000, "selling_general_admin": 9242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1161000, "depreciation_amortisation": 11666000, "ebitda": 12827000, "interest_expense": 14128000, "interest_income": null, "other_non_operating": null, "pretax_income": -12967000, "tax_provision": 2166000, "effective_tax_rate": null, "net_income": -15133000, "net_income_continuing_ops": -15133000, "net_income_to_common": -15133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38076000, "short_term_investments": null, "net_receivables": 24144000, "inventory": 3904000, "other_current_assets": null, "total_current_assets": 194498000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 23550000, "goodwill_and_intangibles": 153960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 547409000, "total_assets": 741907000, "short_term_debt": 5050000, "accounts_payable": 11335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192974000, "long_term_debt": 480717000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 657192000, "total_liabilities": 850166000, "total_debt": 485767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -165291000, "total_equity": -108259000, "shares_outstanding": 11032086, "operating_cash_flow": -11251000, "stock_based_compensation": 1505000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2500000, "free_cash_flow": -5814000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1161000", "ebitda": "12827000", "netIncome": "-15133000", "grossProfit": "23531000", "depreciation": "None", "totalRevenue": "94609000", "costOfRevenue": "71078000", "interestIncome": "515000", "incomeBeforeTax": "-12967000", "interestExpense": "14128000", "operatingIncome": "-2033000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2166000", "reportedCurrency": "USD", "netInterestIncome": "-13613000", "nonInterestIncome": "None", "operatingExpenses": "25564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4407000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11666000", "sellingGeneralAndAdministrative": "9242000", "netIncomeFromContinuingOperations": "-15133000" }, "balance": { "goodwill": "130410000", "inventory": "3904000", "commonStock": "37032000", "currentDebt": "None", "investments": "None", "totalAssets": "741907000", "longTermDebt": "480717000", "shortTermDebt": "5050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "23550000", "reportedCurrency": "USD", "retainedEarnings": "-165291000", "totalLiabilities": "850166000", "otherCurrentAssets": "128374000", "totalCurrentAssets": "194498000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "24144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "547409000", "currentAccountsPayable": "11335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "515442000", "totalShareholderEquity": "-108259000", "capitalLeaseObligations": "34725000", "otherCurrentLiabilities": "18685000", "totalCurrentLiabilities": "192974000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "657192000", "cashAndShortTermInvestments": "38076000", "commonStockSharesOutstanding": "11032086", "intangibleAssetsExcludingGoodwill": "23550000", "cashAndCashEquivalentsAtCarryingValue": "38076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15133000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11251000", "capitalExpenditures": "5437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2500000", "cashflowFromInvestment": "-4471000", "stockBasedCompensation": "1505000", "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": "11666000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 93098000, "cost_of_revenue": 71383000, "gross_profit": 21715000, "ebit": -23651000, "ebitda": -11806000, "pretax_income": -40557000, "tax_provision": 1918000, "net_income": -42475000, "net_income_to_common": -42475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56903000, "total_current_assets": 205382000, "total_assets": 758796000, "short_term_debt": 5150000, "long_term_debt": 482072000, "total_debt": 487222000, "total_liabilities": 854096000, "total_equity": -95300000, "shares_outstanding": 11014655, "goodwill_and_intangibles": 155165000 }, "cash_flow": { "operating_cash_flow": -4795000, "capital_expenditure": 11666000, "free_cash_flow": 6871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181892, "ticker_id": 8495, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23651000", "ebitda": "-11806000", "netIncome": "-42475000", "grossProfit": "21715000", "depreciation": "None", "totalRevenue": "93098000", "costOfRevenue": "71383000", "interestIncome": "None", "incomeBeforeTax": "-40557000", "interestExpense": "14521000", "operatingIncome": "-29850000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1918000", "reportedCurrency": "USD", "netInterestIncome": "-13748000", "nonInterestIncome": "None", "operatingExpenses": "51565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4474000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11845000", "sellingGeneralAndAdministrative": "6577000", "netIncomeFromContinuingOperations": "-42475000" }, "balance": { "goodwill": "130410000", "inventory": "3975000", "commonStock": "36581000", "currentDebt": "None", "investments": "None", "totalAssets": "758796000", "longTermDebt": "482072000", "shortTermDebt": "5150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24755000", "reportedCurrency": "USD", "retainedEarnings": "-150158000", "totalLiabilities": "854096000", "otherCurrentAssets": "123409000", "totalCurrentAssets": "205382000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "21095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553414000", "currentAccountsPayable": "9009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513121000", "totalShareholderEquity": "-95300000", "capitalLeaseObligations": "31049000", "otherCurrentLiabilities": "33120000", "totalCurrentLiabilities": "199851000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "654245000", "cashAndShortTermInvestments": "56903000", "commonStockSharesOutstanding": "11014655", "intangibleAssetsExcludingGoodwill": "24755000", "cashAndCashEquivalentsAtCarryingValue": "56903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42475000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "837000", "operatingCashflow": "-4795000", "capitalExpenditures": "11666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1934000", "cashflowFromInvestment": "-11124000", "stockBasedCompensation": "1638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93098000, "cost_of_revenue": 71383000, "gross_profit": 21715000, "research_and_development": 4474000, "selling_general_admin": 6577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23651000, "depreciation_amortisation": 11845000, "ebitda": -11806000, "interest_expense": 14521000, "interest_income": null, "other_non_operating": null, "pretax_income": -40557000, "tax_provision": 1918000, "effective_tax_rate": null, "net_income": -42475000, "net_income_continuing_ops": -42475000, "net_income_to_common": -42475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56903000, "short_term_investments": null, "net_receivables": 21095000, "inventory": 3975000, "other_current_assets": null, "total_current_assets": 205382000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 24755000, "goodwill_and_intangibles": 155165000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 553414000, "total_assets": 758796000, "short_term_debt": 5150000, "accounts_payable": 9009000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199851000, "long_term_debt": 482072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 654245000, "total_liabilities": 854096000, "total_debt": 487222000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150158000, "total_equity": -95300000, "shares_outstanding": 11014655, "operating_cash_flow": -4795000, "stock_based_compensation": 1638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1934000, "free_cash_flow": 6871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23651000", "ebitda": "-11806000", "netIncome": "-42475000", "grossProfit": "21715000", "depreciation": "None", "totalRevenue": "93098000", "costOfRevenue": "71383000", "interestIncome": "None", "incomeBeforeTax": "-40557000", "interestExpense": "14521000", "operatingIncome": "-29850000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1918000", "reportedCurrency": "USD", "netInterestIncome": "-13748000", "nonInterestIncome": "None", "operatingExpenses": "51565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4474000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11845000", "sellingGeneralAndAdministrative": "6577000", "netIncomeFromContinuingOperations": "-42475000" }, "balance": { "goodwill": "130410000", "inventory": "3975000", "commonStock": "36581000", "currentDebt": "None", "investments": "None", "totalAssets": "758796000", "longTermDebt": "482072000", "shortTermDebt": "5150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24755000", "reportedCurrency": "USD", "retainedEarnings": "-150158000", "totalLiabilities": "854096000", "otherCurrentAssets": "123409000", "totalCurrentAssets": "205382000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "21095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553414000", "currentAccountsPayable": "9009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513121000", "totalShareholderEquity": "-95300000", "capitalLeaseObligations": "31049000", "otherCurrentLiabilities": "33120000", "totalCurrentLiabilities": "199851000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "654245000", "cashAndShortTermInvestments": "56903000", "commonStockSharesOutstanding": "11014655", "intangibleAssetsExcludingGoodwill": "24755000", "cashAndCashEquivalentsAtCarryingValue": "56903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42475000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "837000", "operatingCashflow": "-4795000", "capitalExpenditures": "11666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1934000", "cashflowFromInvestment": "-11124000", "stockBasedCompensation": "1638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11845000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 92297000, "cost_of_revenue": 70109000, "gross_profit": 22188000, "ebit": -6128000, "ebitda": 4607000, "pretax_income": -19223000, "tax_provision": 3074000, "net_income": -22297000, "net_income_to_common": -22297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75209000, "total_current_assets": 221582000, "total_assets": 799027000, "short_term_debt": 5551000, "long_term_debt": 482902000, "total_debt": 488453000, "total_liabilities": 852101000, "total_equity": -53074000, "shares_outstanding": 10982820, "goodwill_and_intangibles": 156378000 }, "cash_flow": { "operating_cash_flow": -4564000, "capital_expenditure": 14516000, "free_cash_flow": 9952000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181894, "ticker_id": 8495, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6128000", "ebitda": "4607000", "netIncome": "-22297000", "grossProfit": "22188000", "depreciation": "None", "totalRevenue": "92297000", "costOfRevenue": "70109000", "interestIncome": "708000", "incomeBeforeTax": "-19223000", "interestExpense": "13095000", "operatingIncome": "-10047000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3074000", "reportedCurrency": "USD", "netInterestIncome": "-13095000", "nonInterestIncome": "None", "operatingExpenses": "32235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4615000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10735000", "sellingGeneralAndAdministrative": "11485000", "netIncomeFromContinuingOperations": "-22297000" }, "balance": { "goodwill": "130410000", "inventory": "4812000", "commonStock": "36142000", "currentDebt": "None", "investments": "None", "totalAssets": "799027000", "longTermDebt": "482902000", "shortTermDebt": "5551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "25968000", "reportedCurrency": "USD", "retainedEarnings": "-107683000", "totalLiabilities": "852101000", "otherCurrentAssets": "122145000", "totalCurrentAssets": "221582000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "19416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "577445000", "currentAccountsPayable": "9128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "512402000", "totalShareholderEquity": "-53074000", "capitalLeaseObligations": "29500000", "otherCurrentLiabilities": "30486000", "totalCurrentLiabilities": "198872000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "653229000", "cashAndShortTermInvestments": "75209000", "commonStockSharesOutstanding": "10982820", "intangibleAssetsExcludingGoodwill": "25968000", "cashAndCashEquivalentsAtCarryingValue": "75209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22297000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "732000", "operatingCashflow": "-4564000", "capitalExpenditures": "14516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58451000", "cashflowFromInvestment": "-14994000", "stockBasedCompensation": "1808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92297000, "cost_of_revenue": 70109000, "gross_profit": 22188000, "research_and_development": 4615000, "selling_general_admin": 11485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6128000, "depreciation_amortisation": 10735000, "ebitda": 4607000, "interest_expense": 13095000, "interest_income": null, "other_non_operating": null, "pretax_income": -19223000, "tax_provision": 3074000, "effective_tax_rate": null, "net_income": -22297000, "net_income_continuing_ops": -22297000, "net_income_to_common": -22297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75209000, "short_term_investments": null, "net_receivables": 19416000, "inventory": 4812000, "other_current_assets": null, "total_current_assets": 221582000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 25968000, "goodwill_and_intangibles": 156378000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 577445000, "total_assets": 799027000, "short_term_debt": 5551000, "accounts_payable": 9128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198872000, "long_term_debt": 482902000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 653229000, "total_liabilities": 852101000, "total_debt": 488453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -107683000, "total_equity": -53074000, "shares_outstanding": 10982820, "operating_cash_flow": -4564000, "stock_based_compensation": 1808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58451000, "free_cash_flow": 9952000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6128000", "ebitda": "4607000", "netIncome": "-22297000", "grossProfit": "22188000", "depreciation": "None", "totalRevenue": "92297000", "costOfRevenue": "70109000", "interestIncome": "708000", "incomeBeforeTax": "-19223000", "interestExpense": "13095000", "operatingIncome": "-10047000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3074000", "reportedCurrency": "USD", "netInterestIncome": "-13095000", "nonInterestIncome": "None", "operatingExpenses": "32235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4615000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10735000", "sellingGeneralAndAdministrative": "11485000", "netIncomeFromContinuingOperations": "-22297000" }, "balance": { "goodwill": "130410000", "inventory": "4812000", "commonStock": "36142000", "currentDebt": "None", "investments": "None", "totalAssets": "799027000", "longTermDebt": "482902000", "shortTermDebt": "5551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "25968000", "reportedCurrency": "USD", "retainedEarnings": "-107683000", "totalLiabilities": "852101000", "otherCurrentAssets": "122145000", "totalCurrentAssets": "221582000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "19416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "577445000", "currentAccountsPayable": "9128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "512402000", "totalShareholderEquity": "-53074000", "capitalLeaseObligations": "29500000", "otherCurrentLiabilities": "30486000", "totalCurrentLiabilities": "198872000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "653229000", "cashAndShortTermInvestments": "75209000", "commonStockSharesOutstanding": "10982820", "intangibleAssetsExcludingGoodwill": "25968000", "cashAndCashEquivalentsAtCarryingValue": "75209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22297000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "732000", "operatingCashflow": "-4564000", "capitalExpenditures": "14516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58451000", "cashflowFromInvestment": "-14994000", "stockBasedCompensation": "1808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10735000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 89423000, "cost_of_revenue": 68613000, "gross_profit": 20810000, "ebit": -4155000, "ebitda": 7219000, "pretax_income": -17384000, "tax_provision": 1220000, "net_income": -18604000, "net_income_to_common": -18604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39280000, "total_current_assets": 188946000, "total_assets": 758211000, "short_term_debt": 5462000, "long_term_debt": 423321000, "total_debt": 428783000, "total_liabilities": 791279000, "total_equity": -33068000, "shares_outstanding": 10954596, "goodwill_and_intangibles": 157110000 }, "cash_flow": { "operating_cash_flow": -4708000, "capital_expenditure": 15959000, "free_cash_flow": 11251000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181895, "ticker_id": 8495, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4155000", "ebitda": "7219000", "netIncome": "-18604000", "grossProfit": "20810000", "depreciation": "None", "totalRevenue": "89423000", "costOfRevenue": "68613000", "interestIncome": "676000", "incomeBeforeTax": "-17384000", "interestExpense": "13229000", "operatingIncome": "-8597000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1220000", "reportedCurrency": "USD", "netInterestIncome": "-12553000", "nonInterestIncome": "None", "operatingExpenses": "29407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4522000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11374000", "sellingGeneralAndAdministrative": "9188000", "netIncomeFromContinuingOperations": "-18604000" }, "balance": { "goodwill": "130410000", "inventory": "5544000", "commonStock": "35527000", "currentDebt": "None", "investments": "None", "totalAssets": "758211000", "longTermDebt": "423321000", "shortTermDebt": "5462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "26700000", "reportedCurrency": "USD", "retainedEarnings": "-85386000", "totalLiabilities": "791279000", "otherCurrentAssets": "125685000", "totalCurrentAssets": "188946000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "18437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569265000", "currentAccountsPayable": "11233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448005000", "totalShareholderEquity": "-33068000", "capitalLeaseObligations": "24684000", "otherCurrentLiabilities": "33786000", "totalCurrentLiabilities": "204191000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "587088000", "cashAndShortTermInvestments": "39280000", "commonStockSharesOutstanding": "10954596", "intangibleAssetsExcludingGoodwill": "26700000", "cashAndCashEquivalentsAtCarryingValue": "39280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18604000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "551000", "operatingCashflow": "-4708000", "capitalExpenditures": "15959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6519000", "cashflowFromInvestment": "-15959000", "stockBasedCompensation": "1702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89423000, "cost_of_revenue": 68613000, "gross_profit": 20810000, "research_and_development": 4522000, "selling_general_admin": 9188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4155000, "depreciation_amortisation": 11374000, "ebitda": 7219000, "interest_expense": 13229000, "interest_income": null, "other_non_operating": null, "pretax_income": -17384000, "tax_provision": 1220000, "effective_tax_rate": null, "net_income": -18604000, "net_income_continuing_ops": -18604000, "net_income_to_common": -18604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39280000, "short_term_investments": null, "net_receivables": 18437000, "inventory": 5544000, "other_current_assets": null, "total_current_assets": 188946000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 26700000, "goodwill_and_intangibles": 157110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569265000, "total_assets": 758211000, "short_term_debt": 5462000, "accounts_payable": 11233000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204191000, "long_term_debt": 423321000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 587088000, "total_liabilities": 791279000, "total_debt": 428783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85386000, "total_equity": -33068000, "shares_outstanding": 10954596, "operating_cash_flow": -4708000, "stock_based_compensation": 1702000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15959000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15959000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6519000, "free_cash_flow": 11251000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4155000", "ebitda": "7219000", "netIncome": "-18604000", "grossProfit": "20810000", "depreciation": "None", "totalRevenue": "89423000", "costOfRevenue": "68613000", "interestIncome": "676000", "incomeBeforeTax": "-17384000", "interestExpense": "13229000", "operatingIncome": "-8597000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1220000", "reportedCurrency": "USD", "netInterestIncome": "-12553000", "nonInterestIncome": "None", "operatingExpenses": "29407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4522000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11374000", "sellingGeneralAndAdministrative": "9188000", "netIncomeFromContinuingOperations": "-18604000" }, "balance": { "goodwill": "130410000", "inventory": "5544000", "commonStock": "35527000", "currentDebt": "None", "investments": "None", "totalAssets": "758211000", "longTermDebt": "423321000", "shortTermDebt": "5462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "26700000", "reportedCurrency": "USD", "retainedEarnings": "-85386000", "totalLiabilities": "791279000", "otherCurrentAssets": "125685000", "totalCurrentAssets": "188946000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "18437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569265000", "currentAccountsPayable": "11233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448005000", "totalShareholderEquity": "-33068000", "capitalLeaseObligations": "24684000", "otherCurrentLiabilities": "33786000", "totalCurrentLiabilities": "204191000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "587088000", "cashAndShortTermInvestments": "39280000", "commonStockSharesOutstanding": "10954596", "intangibleAssetsExcludingGoodwill": "26700000", "cashAndCashEquivalentsAtCarryingValue": "39280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18604000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "551000", "operatingCashflow": "-4708000", "capitalExpenditures": "15959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6519000", "cashflowFromInvestment": "-15959000", "stockBasedCompensation": "1702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11374000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 87457000, "cost_of_revenue": 69141000, "gross_profit": 18316000, "ebit": -11831000, "ebitda": -165000, "pretax_income": -24710000, "tax_provision": 1774000, "net_income": -26484000, "net_income_to_common": -26484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66590000, "total_current_assets": 213931000, "total_assets": 780272000, "short_term_debt": 5518000, "long_term_debt": 428792000, "total_debt": 434310000, "total_liabilities": 796216000, "total_equity": -15944000, "shares_outstanding": 10923599, "goodwill_and_intangibles": 158309000 }, "cash_flow": { "operating_cash_flow": -5678000, "capital_expenditure": 14416000, "free_cash_flow": 8738000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181896, "ticker_id": 8495, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11831000", "ebitda": "-165000", "netIncome": "-26484000", "grossProfit": "18316000", "depreciation": "None", "totalRevenue": "87457000", "costOfRevenue": "69141000", "interestIncome": "1000000", "incomeBeforeTax": "-24710000", "interestExpense": "11879000", "operatingIncome": "-16519000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1774000", "reportedCurrency": "USD", "netInterestIncome": "-11879000", "nonInterestIncome": "None", "operatingExpenses": "34835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5016000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11666000", "sellingGeneralAndAdministrative": "9818000", "netIncomeFromContinuingOperations": "-26484000" }, "balance": { "goodwill": "130410000", "inventory": "6095000", "commonStock": "35035000", "currentDebt": "None", "investments": "None", "totalAssets": "780272000", "longTermDebt": "428792000", "shortTermDebt": "5518000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "27899000", "reportedCurrency": "USD", "retainedEarnings": "-66782000", "totalLiabilities": "796216000", "otherCurrentAssets": "121093000", "totalCurrentAssets": "213931000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "20153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "566341000", "currentAccountsPayable": "12770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453218000", "totalShareholderEquity": "-15944000", "capitalLeaseObligations": "24426000", "otherCurrentLiabilities": "36727000", "totalCurrentLiabilities": "208194000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "588022000", "cashAndShortTermInvestments": "66590000", "commonStockSharesOutstanding": "10923599", "intangibleAssetsExcludingGoodwill": "27899000", "cashAndCashEquivalentsAtCarryingValue": "66590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26484000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "691000", "operatingCashflow": "-5678000", "capitalExpenditures": "14416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5500000", "cashflowFromInvestment": "-14416000", "stockBasedCompensation": "1873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "91436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87457000, "cost_of_revenue": 69141000, "gross_profit": 18316000, "research_and_development": 5016000, "selling_general_admin": 9818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11831000, "depreciation_amortisation": 11666000, "ebitda": -165000, "interest_expense": 11879000, "interest_income": null, "other_non_operating": null, "pretax_income": -24710000, "tax_provision": 1774000, "effective_tax_rate": null, "net_income": -26484000, "net_income_continuing_ops": -26484000, "net_income_to_common": -26484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66590000, "short_term_investments": null, "net_receivables": 20153000, "inventory": 6095000, "other_current_assets": null, "total_current_assets": 213931000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 27899000, "goodwill_and_intangibles": 158309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 566341000, "total_assets": 780272000, "short_term_debt": 5518000, "accounts_payable": 12770000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208194000, "long_term_debt": 428792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 588022000, "total_liabilities": 796216000, "total_debt": 434310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66782000, "total_equity": -15944000, "shares_outstanding": 10923599, "operating_cash_flow": -5678000, "stock_based_compensation": 1873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14416000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5500000, "free_cash_flow": 8738000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11831000", "ebitda": "-165000", "netIncome": "-26484000", "grossProfit": "18316000", "depreciation": "None", "totalRevenue": "87457000", "costOfRevenue": "69141000", "interestIncome": "1000000", "incomeBeforeTax": "-24710000", "interestExpense": "11879000", "operatingIncome": "-16519000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1774000", "reportedCurrency": "USD", "netInterestIncome": "-11879000", "nonInterestIncome": "None", "operatingExpenses": "34835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5016000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11666000", "sellingGeneralAndAdministrative": "9818000", "netIncomeFromContinuingOperations": "-26484000" }, "balance": { "goodwill": "130410000", "inventory": "6095000", "commonStock": "35035000", "currentDebt": "None", "investments": "None", "totalAssets": "780272000", "longTermDebt": "428792000", "shortTermDebt": "5518000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "27899000", "reportedCurrency": "USD", "retainedEarnings": "-66782000", "totalLiabilities": "796216000", "otherCurrentAssets": "121093000", "totalCurrentAssets": "213931000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "20153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "566341000", "currentAccountsPayable": "12770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453218000", "totalShareholderEquity": "-15944000", "capitalLeaseObligations": "24426000", "otherCurrentLiabilities": "36727000", "totalCurrentLiabilities": "208194000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "588022000", "cashAndShortTermInvestments": "66590000", "commonStockSharesOutstanding": "10923599", "intangibleAssetsExcludingGoodwill": "27899000", "cashAndCashEquivalentsAtCarryingValue": "66590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26484000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "691000", "operatingCashflow": "-5678000", "capitalExpenditures": "14416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5500000", "cashflowFromInvestment": "-14416000", "stockBasedCompensation": "1873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "91436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11666000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 86958000, "cost_of_revenue": 69137000, "gross_profit": 17821000, "ebit": 17821000, "ebitda": 30210000, "pretax_income": null, "tax_provision": 23374000, "net_income": -23374000, "net_income_to_common": -23374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 10869718, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181897, "ticker_id": 8495, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17821000", "ebitda": "30210000", "netIncome": "-23374000", "grossProfit": "17821000", "depreciation": "None", "totalRevenue": "86958000", "costOfRevenue": "69137000", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "17821000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "23374000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69137000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12389000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "10869718", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86958000, "cost_of_revenue": 69137000, "gross_profit": 17821000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17821000, "depreciation_amortisation": 12389000, "ebitda": 30210000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": 23374000, "effective_tax_rate": null, "net_income": -23374000, "net_income_continuing_ops": null, "net_income_to_common": -23374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 10869718, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17821000", "ebitda": "30210000", "netIncome": "-23374000", "grossProfit": "17821000", "depreciation": "None", "totalRevenue": "86958000", "costOfRevenue": "69137000", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "17821000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "23374000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69137000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12389000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "10869718", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 86971000, "cost_of_revenue": 70218000, "gross_profit": 16753000, "ebit": -12855000, "ebitda": -960000, "pretax_income": -23594000, "tax_provision": -822000, "net_income": -22772000, "net_income_to_common": -22772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110736000, "total_current_assets": 266274000, "total_assets": 813891000, "short_term_debt": 5284000, "long_term_debt": 443967000, "total_debt": 449251000, "total_liabilities": 783846000, "total_equity": 30045000, "shares_outstanding": 10874659, "goodwill_and_intangibles": 162511000 }, "cash_flow": { "operating_cash_flow": -6936000, "capital_expenditure": 22604000, "free_cash_flow": 15668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181899, "ticker_id": 8495, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12855000", "ebitda": "-960000", "netIncome": "-22772000", "grossProfit": "16753000", "depreciation": "None", "totalRevenue": "86971000", "costOfRevenue": "70218000", "interestIncome": "None", "incomeBeforeTax": "-23594000", "interestExpense": "10739000", "operatingIncome": "-17167000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-822000", "reportedCurrency": "USD", "netInterestIncome": "-10739000", "nonInterestIncome": "None", "operatingExpenses": "33920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4818000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11895000", "sellingGeneralAndAdministrative": "9399000", "netIncomeFromContinuingOperations": "-22772000" }, "balance": { "goodwill": "130410000", "inventory": "7788000", "commonStock": "33592000", "currentDebt": "None", "investments": "None", "totalAssets": "813891000", "longTermDebt": "443967000", "shortTermDebt": "5284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "32101000", "reportedCurrency": "USD", "retainedEarnings": "-16924000", "totalLiabilities": "783846000", "otherCurrentAssets": "119795000", "totalCurrentAssets": "266274000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "27955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "547617000", "currentAccountsPayable": "11680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "465910000", "totalShareholderEquity": "30045000", "capitalLeaseObligations": "21943000", "otherCurrentLiabilities": "23733000", "totalCurrentLiabilities": "188375000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "595471000", "cashAndShortTermInvestments": "110736000", "commonStockSharesOutstanding": "10874659", "intangibleAssetsExcludingGoodwill": "32101000", "cashAndCashEquivalentsAtCarryingValue": "110736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12000", "operatingCashflow": "-6936000", "capitalExpenditures": "22604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7638000", "cashflowFromInvestment": "-22604000", "stockBasedCompensation": "2308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86971000, "cost_of_revenue": 70218000, "gross_profit": 16753000, "research_and_development": 4818000, "selling_general_admin": 9399000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12855000, "depreciation_amortisation": 11895000, "ebitda": -960000, "interest_expense": 10739000, "interest_income": null, "other_non_operating": null, "pretax_income": -23594000, "tax_provision": -822000, "effective_tax_rate": null, "net_income": -22772000, "net_income_continuing_ops": -22772000, "net_income_to_common": -22772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110736000, "short_term_investments": null, "net_receivables": 27955000, "inventory": 7788000, "other_current_assets": null, "total_current_assets": 266274000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 32101000, "goodwill_and_intangibles": 162511000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 547617000, "total_assets": 813891000, "short_term_debt": 5284000, "accounts_payable": 11680000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188375000, "long_term_debt": 443967000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 595471000, "total_liabilities": 783846000, "total_debt": 449251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16924000, "total_equity": 30045000, "shares_outstanding": 10874659, "operating_cash_flow": -6936000, "stock_based_compensation": 2308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22604000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7638000, "free_cash_flow": 15668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12855000", "ebitda": "-960000", "netIncome": "-22772000", "grossProfit": "16753000", "depreciation": "None", "totalRevenue": "86971000", "costOfRevenue": "70218000", "interestIncome": "None", "incomeBeforeTax": "-23594000", "interestExpense": "10739000", "operatingIncome": "-17167000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-822000", "reportedCurrency": "USD", "netInterestIncome": "-10739000", "nonInterestIncome": "None", "operatingExpenses": "33920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4818000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11895000", "sellingGeneralAndAdministrative": "9399000", "netIncomeFromContinuingOperations": "-22772000" }, "balance": { "goodwill": "130410000", "inventory": "7788000", "commonStock": "33592000", "currentDebt": "None", "investments": "None", "totalAssets": "813891000", "longTermDebt": "443967000", "shortTermDebt": "5284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "32101000", "reportedCurrency": "USD", "retainedEarnings": "-16924000", "totalLiabilities": "783846000", "otherCurrentAssets": "119795000", "totalCurrentAssets": "266274000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "27955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "547617000", "currentAccountsPayable": "11680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "465910000", "totalShareholderEquity": "30045000", "capitalLeaseObligations": "21943000", "otherCurrentLiabilities": "23733000", "totalCurrentLiabilities": "188375000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "595471000", "cashAndShortTermInvestments": "110736000", "commonStockSharesOutstanding": "10874659", "intangibleAssetsExcludingGoodwill": "32101000", "cashAndCashEquivalentsAtCarryingValue": "110736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12000", "operatingCashflow": "-6936000", "capitalExpenditures": "22604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7638000", "cashflowFromInvestment": "-22604000", "stockBasedCompensation": "2308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11895000", "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": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "income_statement": { "revenue": 84978000, "cost_of_revenue": 66946000, "gross_profit": 18032000, "ebit": -23385000, "ebitda": -11869000, "pretax_income": -33993000, "tax_provision": -3025000, "net_income": -30968000, "net_income_to_common": -30968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147864000, "total_current_assets": 308719000, "total_assets": 843305000, "short_term_debt": 5087000, "long_term_debt": 450384000, "total_debt": 455471000, "total_liabilities": 792199000, "total_equity": 51106000, "shares_outstanding": 10836652, "goodwill_and_intangibles": 165102000 }, "cash_flow": { "operating_cash_flow": -1587000, "capital_expenditure": 23375000, "free_cash_flow": 21788000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 181900, "ticker_id": 8495, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:50:06.854957+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23385000", "ebitda": "-11869000", "netIncome": "-30968000", "grossProfit": "18032000", "depreciation": "None", "totalRevenue": "84978000", "costOfRevenue": "66946000", "interestIncome": "107000", "incomeBeforeTax": "-33993000", "interestExpense": "10608000", "operatingIncome": "-13101000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3025000", "reportedCurrency": "USD", "netInterestIncome": "-10501000", "nonInterestIncome": "None", "operatingExpenses": "31133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4581000", "otherNonOperatingIncome": "-10391000", "costofGoodsAndServicesSold": "66946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11516000", "sellingGeneralAndAdministrative": "8084000", "netIncomeFromContinuingOperations": "-30968000" }, "balance": { "goodwill": "130410000", "inventory": "7800000", "commonStock": "32945000", "currentDebt": "None", "investments": "None", "totalAssets": "843305000", "longTermDebt": "450384000", "shortTermDebt": "5087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "34692000", "reportedCurrency": "USD", "retainedEarnings": "5848000", "totalLiabilities": "792199000", "otherCurrentAssets": "123153000", "totalCurrentAssets": "308719000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "29902000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "534586000", "currentAccountsPayable": "11955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "319393000", "shortLongTermDebtTotal": "468493000", "totalShareholderEquity": "51106000", "capitalLeaseObligations": "18109000", "otherCurrentLiabilities": "28015000", "totalCurrentLiabilities": "194127000", "otherNonCurrentLiabilities": "102970000", "totalNonCurrentLiabilities": "598072000", "cashAndShortTermInvestments": "147864000", "commonStockSharesOutstanding": "10836652", "intangibleAssetsExcludingGoodwill": "34692000", "cashAndCashEquivalentsAtCarryingValue": "147864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30968000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1261000", "operatingCashflow": "-1587000", "capitalExpenditures": "23375000", "changeInReceivables": "661000", "changeInExchangeRate": "None", "cashflowFromFinancing": "172784000", "cashflowFromInvestment": "-23375000", "stockBasedCompensation": "2052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "147822000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11516000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84978000, "cost_of_revenue": 66946000, "gross_profit": 18032000, "research_and_development": 4581000, "selling_general_admin": 8084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23385000, "depreciation_amortisation": 11516000, "ebitda": -11869000, "interest_expense": 10608000, "interest_income": null, "other_non_operating": null, "pretax_income": -33993000, "tax_provision": -3025000, "effective_tax_rate": null, "net_income": -30968000, "net_income_continuing_ops": -30968000, "net_income_to_common": -30968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147864000, "short_term_investments": null, "net_receivables": 29902000, "inventory": 7800000, "other_current_assets": null, "total_current_assets": 308719000, "net_ppe": null, "goodwill": 130410000, "intangible_assets": 34692000, "goodwill_and_intangibles": 165102000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 534586000, "total_assets": 843305000, "short_term_debt": 5087000, "accounts_payable": 11955000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194127000, "long_term_debt": 450384000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 598072000, "total_liabilities": 792199000, "total_debt": 455471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5848000, "total_equity": 51106000, "shares_outstanding": 10836652, "operating_cash_flow": -1587000, "stock_based_compensation": 2052000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23375000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 172784000, "free_cash_flow": 21788000, "net_change_in_cash": 147822000 }, "raw_data": { "income": { "ebit": "-23385000", "ebitda": "-11869000", "netIncome": "-30968000", "grossProfit": "18032000", "depreciation": "None", "totalRevenue": "84978000", "costOfRevenue": "66946000", "interestIncome": "107000", "incomeBeforeTax": "-33993000", "interestExpense": "10608000", "operatingIncome": "-13101000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3025000", "reportedCurrency": "USD", "netInterestIncome": "-10501000", "nonInterestIncome": "None", "operatingExpenses": "31133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4581000", "otherNonOperatingIncome": "-10391000", "costofGoodsAndServicesSold": "66946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11516000", "sellingGeneralAndAdministrative": "8084000", "netIncomeFromContinuingOperations": "-30968000" }, "balance": { "goodwill": "130410000", "inventory": "7800000", "commonStock": "32945000", "currentDebt": "None", "investments": "None", "totalAssets": "843305000", "longTermDebt": "450384000", "shortTermDebt": "5087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "34692000", "reportedCurrency": "USD", "retainedEarnings": "5848000", "totalLiabilities": "792199000", "otherCurrentAssets": "123153000", "totalCurrentAssets": "308719000", "currentLongTermDebt": "None", "longTermInvestments": "2012000", "shortTermInvestments": "None", "currentNetReceivables": "29902000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "534586000", "currentAccountsPayable": "11955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "319393000", "shortLongTermDebtTotal": "468493000", "totalShareholderEquity": "51106000", "capitalLeaseObligations": "18109000", "otherCurrentLiabilities": "28015000", "totalCurrentLiabilities": "194127000", "otherNonCurrentLiabilities": "102970000", "totalNonCurrentLiabilities": "598072000", "cashAndShortTermInvestments": "147864000", "commonStockSharesOutstanding": "10836652", "intangibleAssetsExcludingGoodwill": "34692000", "cashAndCashEquivalentsAtCarryingValue": "147864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30968000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1261000", "operatingCashflow": "-1587000", "capitalExpenditures": "23375000", "changeInReceivables": "661000", "changeInExchangeRate": "None", "cashflowFromFinancing": "172784000", "cashflowFromInvestment": "-23375000", "stockBasedCompensation": "2052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "147822000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45718000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11516000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }